Sold STC Detached

84 SWALLOW PARK

BRISTOL, THORNBURY, SOUTH GLOUCESTERSHIRE BS35 1LU

4 beds 2 baths 958 sq ft Listed 25 Nov 2024 (-565d)

£400,000

Guide Price

Save

# 4 bedroom detached house for sale (BS35 1LU)

## Property Details

| Key | Value |
|-----|-------|
| Address | 84 SWALLOW PARK, BRISTOL, THORNBURY, SOUTH GLOUCESTERSHIRE BS35 1LU |
| Price | £400,000 |
| Bedrooms | 4 |
| Bathrooms | 2 |
| Council tax | E |
| Construction age | England and Wales: 1983-1990 |
| Floor area | 89 m² |
| Last sold | £390,000 Aug 2025 |

## EPC Rating & Upgrade Cost

- **Current rating:** D
- **Potential rating:** B
- **Expiry date:** 25/11/2034
- **Current heating cost:** £716/year
- **Est. upgrade cost to C:** £14,820

### Recommendations
- W2 (£4,000 - £6,000)
- E (£20)
- F (£200 - £400)
- N (£4,000 - £6,000)
- U (£3,500 - £5,500)

[View full EPC on gov.uk](https://find-energy-certificate.service.gov.uk/energy-certificate/9350-2806-5490-2524-8421)

## Description

Outside, the property boasts a generous outdoor space perfect for entertaining or relaxing in the tranquillity of the garden. The established garden provides a private sanctuary, while the convenience of a garage and driveway parking ensures ample space for vehicles. This property offers a rare combination of peaceful surroundings and potential for customisation, making it a desirable prospect for those looking to create their dream home in a sought-after location.

Agents Note

Any reference to schools or school catchment areas contained within these particulars do not imply that places are available in those schools. Parents are advised to contact the Council or visit their website at to check availability of placements.

1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.

2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.

3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.

4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.

5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS

EPC Rating: D

## Property Photos

- ![Photo](/listings/photos/155334431/365901)
- ![Photo](/listings/photos/155334431/365903)
- ![Photo](/listings/photos/155334431/365909)
- ![Photo](/listings/photos/155334431/365914)
- ![Photo](/listings/photos/155334431/365915)
- ![Photo](/listings/photos/155334431/365922)
- ![Photo](/listings/photos/155334431/365929)
- ![Photo](/listings/photos/155334431/365930)
- ![Photo](/listings/photos/155334431/365931)
- ![Photo](/listings/photos/155334431/365932)
- ![Photo](/listings/photos/155334431/365933)
- ![Photo](/listings/photos/155334431/365934)
- ![Photo](/listings/photos/155334431/365935)
- ![Photo](/listings/photos/155334431/365936)
- ![Photo](/listings/photos/155334431/365937)
- ![Photo](/listings/photos/155334431/365938)

## Floorplans

- ![All](/listings/photos/155334431/365939) - All

## EPC Graphs

- ![EPC 1](/listings/photos/155334431/365940) - EPC 1

## FENSA Certificates

This property has 2 FENSA certificate(s) on record.

### FENSA Certificate #610286
- **Address:** 84 Swallow Park, Thornbury, BS35 1LU
- **Certificate Issued:** 26/08/2003
- **Work Completed:** 24/03/2003
- **Items:** 11 window(s), 4 door(s)

### FENSA Certificate #16493591
- **Address:** 84 Swallow Park, Thornbury, BS35 1LU
- **Certificate Issued:** 29/09/2024
- **Work Completed:** 25/09/2024
- **Items:** 1 window(s)

## Sales History

*Recorded sales for this property. Data from Land Registry Price Paid.*

| Address | Price | Date | Type |
|---------|-------|------|------|
| 84 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU | £390,000 | 08/08/2025 | Detached |

## Sold Comparables

*Same street and nearby sales within 0.25 miles. Data from Land Registry Price Paid. Last 5 years.*

| Address | Price | Date | Type |
|---------|-------|------|------|
| 54 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LT | £380,000 | 19/12/2025 | Detached |
| 105 BADGER ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1AB | £450,000 | 18/12/2025 | Detached |
| [Same street] 83 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU | £400,000 | 01/07/2025 | Detached |
| 7 OSPREY PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LX | £270,000 | 21/03/2025 | Detached |
| 19 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ | £800,000 | 15/12/2023 | Detached |
| 32 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ | £780,000 | 14/12/2023 | Detached |
| 9 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ | £600,000 | 08/12/2023 | Detached |
| 15 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ | £700,000 | 01/12/2023 | Detached |
| [Same street] 73 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU | £375,000 | 22/11/2023 | Detached |
| [Same street] 77 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU | £407,500 | 14/09/2023 | Detached |
| [Same street] 95 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU | £440,000 | 08/09/2023 | Detached |
| 10 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ | £780,000 | 30/06/2023 | Detached |
| 8 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ | £695,000 | 28/06/2023 | Detached |
| 6 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ | £550,000 | 09/06/2023 | Detached |
| 5 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ | £760,000 | 28/04/2023 | Detached |
| 17 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LR | £373,000 | 16/12/2022 | Detached |
| 6 FULMAR CLOSE, THORNBURY, BRISTOL, CITY OF BRISTOL, BS35 1TE | £445,000 | 28/10/2022 | Detached |
| 15 PIPPEN DRIVE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BX | £605,000 | 28/10/2022 | Detached |
| [Same street] 80 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU | £389,000 | 25/10/2022 | Detached |
| 9 PIPPEN DRIVE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BX | £515,000 | 14/10/2022 | Detached |
| 37 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LS | £490,000 | 04/10/2022 | Detached |
| 36 OTTER WAY, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1AE | £515,000 | 29/09/2022 | Detached |
| 11 PIPPEN DRIVE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BX | £710,000 | 28/09/2022 | Detached |
| 31 CHARLES CLOSE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LW | £385,000 | 27/09/2022 | Detached |
| 19 PIPPEN DRIVE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BX | £690,000 | 23/09/2022 | Detached |

**Street average:** £402,300 (5 sales)
**Area average:** £574,650 (20 sales)

## Price vs local average

*Outcode + property type (HousePrices, last 2 years).*

- **Local average:** £517,846 (47 Detached, BS35, 2024–2026)
- **Deviation:** -22.8%

## Rental Range

*ONS Price Index of Private Rents (South Gloucestershire). Low / Realistic / Optimistic = conservative / average / best case.*

- **Low:** £1,301/mo
- **Realistic:** £1,446/mo
- **Optimistic:** £1,591/mo

## LHA (Local Housing Allowance)

*VOA 30th percentile rent floor for Bristol (Apr 2025 – Mar 2026).*

- **LHA floor (this property size):** £1,845/mo

## Rental Comparables

*Residential lets from OpenRent and Rightmove for the area (same bedroom count). Use to validate rent estimates. Student lets are excluded.*

| Title | Rent | Beds | Distance | As seen on |
|------|------|------|------|------|
| 4 Bed Detached House, Hopkins Close, BS35 | £1,700/mo | 4 | 1.17 miles | OpenRent |

**Average rent: £1,700/mo (1 listing)**

## 1% Rule

- **Rent ratio:** 0.43% (weak for cashflow)
- **Max investor price (0.8%):** £212,500
- **Target investor price (1%):** £170,000

*Monthly rent ÷ price. 1%+ = strong, 0.8–1% = okay, <0.8% = weak. Max investor price = rent ÷ 0.8% (Stoke-style target). Target investor price = rent ÷ 1% (strong cashflow band). Based on OpenRent comparables.*

## Rent-driven metrics

*Based on OpenRent comparables (median £1,700/mo).*

- **Gross yield:** 5.1%
- **Cost-to-rent:** 19.6×
- **Monthly cashflow:** £-70/mo (75% LTV, 3.95% APR (5yr fixed), 25yr term)
- **Cash-on-cash ROI:** -0.7%

*Gross yield = annual rent as % of price (no costs). Cost-to-rent = price ÷ annual rent (from OpenRent comparables); under 14× = strong, 14–16× = acceptable, 17×+ = compressed. Cashflow = rent − mortgage − 10% maintenance − £25/mo compliance; assumes 75% LTV, 3.95% APR (5yr fixed), 25yr term. ROI = annual profit ÷ cash in (deposit + 4% purchase costs).*

## Price per Square Metre

- **£/m²:** £4,494/m²

## Capital growth trend

*Land Registry outcode average from sold prices: last 12 months vs 5y and 10y ago.*

- **5y growth:** 1.3%
- **10y growth:** 19.9%

## House Price Index (HM Land Registry)

*Official index for South Gloucestershire; Detached series; as of March 2026.*

- **1y growth (index):** 1.3%
- **5y growth (index):** 21.2%
- **10y growth (index):** 44%

## Flood risk

- **Zone:** 1
- **Risk:** Low
- **Source:** Job (default Low)

[Check long-term flood risk (GOV.UK)](https://check-long-term-flood-risk.service.gov.uk/postcode)

Photo 1 Photo 2 Photo 3 Photo 4 Photo 5 Photo 6 Photo 7 Photo 8 Photo 9 Photo 10 Photo 11 Photo 12 Photo 13 Photo 14 Photo 15 Photo 16

/ 16

Property details

Tenure

FREEHOLD

Floor area

89 m²

Council tax band

EPC rating

Year built

England and Wales: 1983-1990

Last sold

£390,000 Aug 2025

Price per m²

£4,494/m²

Local average

£517,846 (-22.8%)

Deprivation

Decile 10 (32,706 of 33,755)

Street crime

77 incidents within 1 mile (Apr 2026)

Key features

4 Bedrooms
Detached
Popular Cul de Sac Location
Gas Central Heating
Downstairs Cloakroom
In Need of Some Modernisation
Garage + Driveway Parking
Double Glazing
Established Enclosed Garden Backing onto Green Space

Additional details

Electricity: Mains supply
Water: Mains supply
Sewerage: Mains supply
Heating: Gas central
Parking: Garage, Driveway
Garden: Front garden, Rear garden
Listed property: No
Restrictions: No
Required access: No
Rights of way: No
Flooded in last 5 years: No
Flood defences: No

Description

Nestled in a popular cul de sac location, this 4 bedroom detached house presents an exciting opportunity for those seeking a family home. Benefitting from gas central heating, a downstairs cloakroom, and double glazing, this property offers a comfortable living space with the potential for modernisation. The accommodation further comprises a garage, driveway parking, and an established enclosed garden that backs onto open green space with children’s play park. With no onward chain, this property is ready for its next owner to make it their own with a new gas central heating boiler still under warranty.

Outside, the property boasts a generous outdoor space perfect for entertaining or relaxing in the tranquillity of the garden. The established garden provides a private sanctuary, while the convenience of a garage and driveway parking ensures ample space for vehicles. This property offers a rare combination of peaceful surroundings and potential for customisation, making it a desirable prospect for those looking to create their dream home in a sought-after location.
Agents Note
Any reference to schools or school catchment areas contained within these particulars do not imply that places are available in those schools. Parents are advised to contact the Council or visit their website at to check availability of placements.
1. MONEY LAUNDERING REGULATIONS: Intending purchasers will be asked to produce identification documentation at a later stage and we would ask for your co-operation in order that there will be no delay in agreeing the sale.
2. General: While we endeavour to make our sales particulars fair, accurate and reliable, they are only a general guide to the property and, accordingly, if there is any point which is of particular importance to you, please contact the office and we will be pleased to check the position for you, especially if you are contemplating travelling some distance to view the property.
3. The measurements indicated are supplied for guidance only and as such must be considered incorrect.
4. Services: Please note we have not tested the services or any of the equipment or appliances in this property, accordingly we strongly advise prospective buyers to commission their own survey or service reports before finalising their offer to purchase.
5. THESE PARTICULARS ARE ISSUED IN GOOD FAITH BUT DO NOT CONSTITUTE REPRESENTATIONS OF FACT OR FORM PART OF ANY OFFER OR CONTRACT. THE MATTERS REFERRED TO IN THESE PARTICULARS SHOULD BE INDEPENDENTLY VERIFIED BY PROSPECTIVE BUYERS OR TENANTS

EPC Rating: D

Listed by

Thornbury

Lisa Costa Ltd

Reference: 155334431

EPC Rating & Upgrade Cost

Current rating: D

Potential rating: B

Inspection date: 26/11/2024

Expiry date: 25/11/2034

Current heating cost: £716/year

Potential heating cost: £653/year

Est. upgrade cost to C: £14,820

EPC D or below may face future regulation risk. Upgrading to C could improve long-term ROI.

Recommendations

Floor insulation (solid floor) (£4,000 - £6,000)
Low energy lighting for all fixed outlets (£20)
Hot water cylinder thermostat (£200 - £400)
Solar water heating (£4,000 - £6,000)
Solar photovoltaic panels, 2.5 kWp (£3,500 - £5,500)

View full EPC on gov.uk

Flood risk

Zone: 1

Risk: Low

Job (default Low)

Floorplans

All

EPC Graphs

EPC 1

FENSA Certificates

This property has 2 FENSA certificate(s) on record, indicating window/door installations by FENSA-approved installers.

FENSA Certificate #610286

Property Details

Street: 84 Swallow Park

Town: Thornbury

Postcode: BS35 1LU

Installation Details

Items: 11 windows and 4 doors

Certificate Issued: 26/08/2003

Work Completed: 24/03/2003

This certificate data was retrieved from FENSA's database

FENSA Certificate #16493591 Recent

Property Details

Street: 84 Swallow Park

Town: Thornbury

Postcode: BS35 1LU

Installation Details

Items: 1 window

Certificate Issued: 29/09/2024

Work Completed: 25/09/2024

This certificate data was retrieved from FENSA's database

What is FENSA? FENSA (Fenestration Self-Assessment Scheme) is a government-authorised scheme that monitors building regulation compliance for replacement windows and doors. Certificates indicate that work was completed by FENSA-approved installers.

Price history

Event	Date	Price	% change
Sold	08/08/2025 (10 months ago)	£390,000	—

Source: HM Land Registry Price Paid Data. Crown copyright.

Sold Comparables

Same street and nearby sales within 0.25 miles (last 5 years). Data from Land Registry Price Paid.

Address	Price	Date	Type
54 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LT	£380,000	19/12/2025	Detached
105 BADGER ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1AB	£450,000	18/12/2025	Detached
Same street 83 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU	£400,000	01/07/2025	Detached
7 OSPREY PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LX	£270,000	21/03/2025	Detached
19 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ	£800,000	15/12/2023	Detached
32 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ	£780,000	14/12/2023	Detached
9 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ	£600,000	08/12/2023	Detached
15 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ	£700,000	01/12/2023	Detached
Same street 73 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU	£375,000	22/11/2023	Detached
Same street 77 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU	£407,500	14/09/2023	Detached
Same street 95 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU	£440,000	08/09/2023	Detached
10 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ	£780,000	30/06/2023	Detached
8 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ	£695,000	28/06/2023	Detached
6 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ	£550,000	09/06/2023	Detached
5 EPICURE ROAD, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BZ	£760,000	28/04/2023	Detached
17 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LR	£373,000	16/12/2022	Detached
6 FULMAR CLOSE, THORNBURY, BRISTOL, CITY OF BRISTOL, BS35 1TE	£445,000	28/10/2022	Detached
15 PIPPEN DRIVE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BX	£605,000	28/10/2022	Detached
Same street 80 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LU	£389,000	25/10/2022	Detached
9 PIPPEN DRIVE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BX	£515,000	14/10/2022	Detached
37 SWALLOW PARK, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LS	£490,000	04/10/2022	Detached
36 OTTER WAY, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1AE	£515,000	29/09/2022	Detached
11 PIPPEN DRIVE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BX	£710,000	28/09/2022	Detached
31 CHARLES CLOSE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1LW	£385,000	27/09/2022	Detached
19 PIPPEN DRIVE, THORNBURY, BRISTOL, SOUTH GLOUCESTERSHIRE, BS35 1BX	£690,000	23/09/2022	Detached

Street average: £402,300 (5 sales)

Area average: £574,650 (20 sales)

Capital growth trend

Land Registry outcode average: last 12 months vs 5y and 10y ago (from sold prices).

5y growth 1.3%

10y growth 19.9%

House Price Index (HM Land Registry — official index, not sold-price averages): South Gloucestershire. Series: Detached. As of March 2026.

1y (index) 1.3%

5y (index) 21.2%

10y (index) 44%

Rental Range

Estimated market rent for South Gloucestershire. Low = conservative, Realistic = average, Optimistic = best case.

Low £1,301/mo

Realistic £1,446/mo

Optimistic £1,591/mo

Based on Local Authority from postcode lookup → South Gloucestershire.

LHA (30th percentile) floor for Bristol: £1,845/mo (Apr 2025 – Mar 2026)

Location

Map view View on Google Maps View on OpenStreetMap Street View BS35 1LU

Nearby

Nearest stations, universities and amenities (distance from property).

Type	Name	Distance
Bus stop	Swallow Park	0.1 miles
Shop	Your Coop Food	0.2 miles
Shop	One Stop	0.4 miles
Hospital	Thornbury Health Centre	0.5 miles
Train station	Yate	6.3 miles
Train station	Pilning	6.5 miles
Hospital	Chepstow Community Hospital	7.6 miles
University	School of Architecture and Environment	8.2 miles
University	University of the West of England (Frenchay Campus)	8.3 miles

Street-level crime

Category	Count
Violence and sexual offences	31
Public order	17
Anti-social behaviour	15
Burglary	5
Shoplifting	3
Criminal damage and arson	2
Other theft	2
Bicycle theft	1
Other crime	1
Total incidents	77

Within 1 mile during Apr 2026. Source: data.police.uk (England & Wales).

Schools nearby

Nearest open schools with Ofsted ratings (England). Closed schools are not shown. Data from Get Information about Schools and Ofsted.

Name	Type	Distance	Ofsted
Manorbrook Primary School	Primary	0.4 miles	Good — 20 May 2013
Christ The King Catholic Primary School, Thornbury	Primary	0.5 miles	Good — 20 Jun 2022
New Siblands School	Other	0.5 miles	Outstanding — 28 Apr 2024
The Castle School	Secondary	0.6 miles	Good — 3 Jul 2012
Crossways Junior School	Primary	0.6 miles	Good — 8 Sep 2024

Rental Comparables

Residential lets from OpenRent and Rightmove for the area (same bedroom count). Use to validate rent estimates. Student lets are excluded.

Title	Rent	Beds	Distance	As seen on
4 Bed Detached House, Hopkins Close, BS35	£1,700/mo	4	1.17 miles	OpenRent

Average rent: £1,700/mo (1 listing)

Rent-driven metrics

Based on OpenRent comparables.

Rent ratio 0.43%

Max investor price (0.8%) £212,500

Target investor price (1%) £170,000

Gross yield 5.1%

Cost-to-rent ratio 19.6×

Monthly cashflow £-70/mo 75% LTV, 3.95% APR (5yr fixed), 25yr term

Cash-on-cash ROI -0.7%

Rent ratio — Monthly rent ÷ purchase price (1% rule). 1%+ = strong, 0.8–1% = okay, <0.8% = weak for cashflow.
Max investor price — Rent ÷ 0.8%; the price at which rent would be 0.8% of price (Stoke-style target).
Target investor price — Rent ÷ 1%; the price at which rent would be 1% of price (strong cashflow band).
Gross yield — Annual rent as % of purchase price (no costs).
Cost-to-rent — Price ÷ annual rent (from OpenRent comparables). Under 14× = strong, 14–16× = acceptable, 17×+ = compressed.
Cashflow — Rent minus mortgage, 10% maintenance, £25/mo compliance. Assumes 75% LTV, 3.95% APR (5yr fixed), 25yr term.
ROI — Annual profit ÷ cash in (deposit + 4% purchase costs).