2 Bed Flat, Single Let, Bristol, BS32 9AY, £220,000

Shepherds Walk, Bradley Stoke, Bristol, Gloucestershire, BS32 9AY - 2 months ago

Sold STC
Leasehold
BTL
ROI: 4%
~52 m²
+6 photos

ValuationOvervalued

Sold Prices£163K - £275K
Sold Prices/m²£2.5K/m² - £5.2K/m²

 

 

Square Metres

~52.10 m²
Price/m²£4.2K/m²

Value Estimate

£185,791

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£55,000

Stamp Duty & Legal Fees

£14,100

Total Cash In

£69,100

 

 

Cash Out

 

Rent Range

£1,050 - £1,600

Rent Estimate

£1,150

Running Costs/mo

£938

Cashflow/mo

£213

Cashflow/yr

£2,550

ROI

4%

Gross Yield

6%

Local Sold Prices

36 sold prices from £163K to £275K, average is £202.9K. £2.5K/m² to £5.2K/m², average is £3.6K/m².

PriceDateDistanceAddressBeds 
£218.7K04/230 mi98, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£175K03/210 mi58, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£180K04/210 mi118, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£210K03/230 mi110, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£205K07/230 mi18, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£200.8K04/230.02 mi11, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AZ2
£215K10/220.02 mi31, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AZ2
£182K03/210.02 mi65, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AZ2
£232K12/210.06 mi1, The Hedgerows, Bradley Stoke, Bristol, South Gloucestershire BS32 9DW2
£182.5K10/200.06 mi91, The Hedgerows, Bradley Stoke, Bristol, South Gloucestershire BS32 9DW2
£220K12/220.12 mi115, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FE2
£275K11/220.14 mi24, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FD2
£210K05/220.15 mi107, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FE2
£172.5K02/210.15 mi61, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FE2
£191K05/210.15 mi41, Hornbeam Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8FE2
£210K12/220.3 mi27, Snowberry Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8GB2
£197K11/210.31 mi101, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£200K05/210.31 mi57, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£225K11/220.32 mi115, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£190K01/210.44 mi323, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£243.5K11/220.44 mi307, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£252K10/220.44 mi331, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£245K01/230.44 mi359, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£187.5K05/210.45 mi51, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£235K12/220.47 mi335, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BZ2
£185K03/210.53 mi37a, Oak Close, Little Stoke, Bristol, South Gloucestershire BS34 6RB2
£227.5K11/220.56 mi32a, Oak Close, Little Stoke, Bristol, South Gloucestershire BS34 6RB2
£252K11/220.62 mi47, Orchard Gate, Bradley Stoke, Bristol, South Gloucestershire BS32 0HN2
£176K09/220.75 mi79, Little Stoke Lane, Little Stoke, Bristol, South Gloucestershire BS34 6HJ2
£189K03/230.75 miFlat 2, Woodlands Court, Woodlands Lane, Bradley Stoke, Bristol, South Gloucestershire BS32 4JU2
£215K01/230.81 mi17, Foxcroft Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8BJ2
£195K10/220.81 mi35, Foxcroft Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8BJ2
£163K09/210.9 mi118, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DA2
£182K04/210.9 mi100, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DA2
£183K04/210.96 mi184, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DB2
£208K01/230.96 mi151, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DF2

Local Rents

52 rents from £1.1K/mo to £1.6K/mo, average is £1.2K/mo.

RentDateDistanceAddressBeds 
£1,15003/240.01 miShepherds Walk, Bristol2
£1,15004/240.01 miShepherds Walk, Bristol2
£1,20003/250.01 mi-2
£1,20004/240.01 miShepherds Walk, Bradley Stoke, Bristol, BS322
£1,20004/240.01 miShepherds Walk - Bradley Stoke2
£1,35003/240.04 miThe Hedgerows, Bradley Stoke2
£1,25001/250.05 mi-2
£1,20005/240.06 miThe Hedgerows, Bradley Stoke, Bristol, South Gloucestershire, BS322
£1,25003/250.06 mi-2
£1,20003/240.07 miThe Hedgerows, Bradley Stoke, Bristol2
£1,60004/240.07 miThe Hedgerows, Bradley Stoke, Bristol, BS322
£1,60004/240.07 mi-2
£1,60003/250.07 mi-2
£1,20004/240.11 miDewfalls Drive, Bradley Stoke, Bristol, BS322
£1,05004/240.12 miHornbeam Close, Bradley Stoke, South Gloucestershire2
£1,17510/230.15 miHornbeam Close, Bristol2
£1,20004/240.15 miHornbeam Close, Bristol2
£1,25002/250.16 mi-2
£1,20003/240.17 miDewfalls Drive, Bristol2
£1,20005/240.17 miDewfalls Drive, Bristol2
£1,25004/240.19 miWheatfield Drive, Bradley Stoke, Bristol, South Gloucestershire, BS322
£1,15004/240.19 miWheatfield Drive, Bradley Stoke, Bristol, BS322
£1,20004/240.21 miWinsbury Way, Bristol2
£1,25004/240.21 miThe Willows, Bradley Stoke, Bristol, BS322
£1,25005/240.21 miThe Willows, Bradley Stoke, Bristol, BS322
£1,20003/240.22 miThe Culvert, Bradley Stoke, Bristol, BS322
£1,25004/240.23 miWheatfield Drive, Bristol2
£1,19503/240.24 miHarvest Close, Bradley Stoke, South Gloucestershire2
£1,25005/240.24 mi-2
£1,25004/240.24 miCourtlands, Bradley Stoke, Bristol, BS322
£1,20003/240.24 miWinsbury Way, Bristol2
£1,25004/240.25 miWinsbury Way, Bradley Stoke, Bristol, BS32 9BE2
£1,25003/240.25 miStevens Walk, Bristol2
£1,20003/240.28 miFern Grove, Bradley Stoke, Bristol2
£1,20004/240.29 mi-2
£1,35003/240.3 mi-2
£1,35003/240.3 miThe Beeches, Bristol, BS322
£1,25010/230.3 miThe Beeches, Bristol2
£1,40003/250.3 mi-2
£1,15003/240.3 miSnowberry Close, Bristol2
£1,20004/240.31 miCornfield Close, Bristol2
£1,20004/240.31 miCornfield Close, Bristol2
£1,25005/240.31 miCornfield Close, Bradley Stoke, Bristol, BS32 9DN2
£1,25005/240.31 miChamps Sur Marne, Bradley Stoke2
£1,50005/240.31 miChamps Sur Marne, Bradley Stoke, BS322
£1,19503/240.32 miFern Grove, Bradley Stoke , South Gloucestershire2
£1,25004/240.32 mi-2
£1,17504/240.33 mi-2
£1,17504/240.33 mi-2
£1,40003/240.33 mi-2
£1,29510/230.36 miElicks Close - Bradley Stoke2
£1,25005/240.36 miEllicks Close, Bradley Stoke, Bristol, BS322

Local Area Statistics

Population in BS32

24,543

Population in Bristol

795,432

Town centre distance

4.78 miles away

Nearest school

0.30 miles away

Nearest train station

0.81 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+21%

Sales demand

Seller's market

Capital growth (5yrs)

+24%

Property History

Listed for £220,000

February 18, 2025

Floor Plans

Description

This ground floor, purpose-built apartment provides convenient access to various amenities, including the shops and restaurants at the Willowbrook Centre, leisure facilities, and local schools. The property features an entrance hallway, a modern open-plan lounge/diner with a fitted kitchen, two bedrooms, and a three-piece fitted bathroom suite. There is also a designated car parking space for one car.
This is a Leasehold property, with approx 230 years remaining. Charges ( advised by the vendor) annual ground rent £100 and annual service charge £1774.
The apartment provides easy access to major transport routes such as the M4/M5 interchange and nearby public transport services, including Parkway and the Metro bus. Bradley Stoke Nature Reserve, perfect for leisurely walks, is also nearby. Additionally, large employers like Aztec Business and Retail Park, the MoD, and the University of the West of England are in close proximity.

Don't miss out on the opportunity to make this fantastic 2 bed flat in Bradley Stoke your new home. Get in touch with us today to schedule a viewing and see everything this flat has to offer!

Agent Details

Taylors Estate Agents, Bradley Stoke

01454 802678

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪