2 Bed Flat, Single Let, Bristol, BS32 9AY, £225,000

Shepherds Walk, Bradley Stoke, Bristol, Gloucestershire, BS32 9AY - 21 days ago

Leasehold
BTL
ROI: 3%
~68 m²
+3 photos

ValuationUndervalued

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

 

 

Square Metres

~68.11 m²
Price/m²£3.3K/m²

Value Estimate

£242,886
BMV8%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£56,250

Stamp Duty & Legal Fees

£12,450

Total Cash In

£68,700

 

 

Cash Out

 

Rent Range

£1,050 - £1,600

Rent Estimate

£1,125

Running Costs/mo

£948

Cashflow/mo

£177

Cashflow/yr

£2,123

ROI

3%

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 
£218.7K04/230.01 mi98, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£175K03/210.01 mi58, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£180K04/210.01 mi118, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£210K03/230.01 mi110, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£205K07/230.01 mi18, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AY2
£200.8K04/230.01 mi11, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AZ2
£215K10/220.01 mi31, Shepherds Walk, Bradley Stoke, Bristol, South Gloucestershire BS32 9AZ2
£182K03/210.01 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
£275K11/220.13 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
£197K11/210.32 mi101, Champs Sur Marne, Bradley Stoke, Bristol, South Gloucestershire BS32 9BL2
£200K05/210.32 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
£185K03/210.52 mi37a, Oak Close, Little Stoke, Bristol, South Gloucestershire BS34 6RB2
£227.5K11/220.55 mi32a, Oak Close, Little Stoke, Bristol, South Gloucestershire BS34 6RB2
£252K11/220.62 mi47, Orchard Gate, Bradley Stoke, Bristol, South Gloucestershire BS32 0HN2
£176K09/220.74 mi79, Little Stoke Lane, Little Stoke, Bristol, South Gloucestershire BS34 6HJ2
£189K03/230.76 miFlat 2, Woodlands Court, Woodlands Lane, Bradley Stoke, Bristol, South Gloucestershire BS32 4JU2
£215K01/230.8 mi17, Foxcroft Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8BJ2
£195K10/220.81 mi35, Foxcroft Close, Bradley Stoke, Bristol, South Gloucestershire BS32 8BJ2
£163K09/210.89 mi118, Great Meadow Road, Bradley Stoke, Bristol, South Gloucestershire BS32 8DA2
£182K04/210.89 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
£1,35003/240.05 miThe Hedgerows, Bradley Stoke2
£1,25001/250.05 mi-2
£1,20005/240.06 miThe Hedgerows, Bradley Stoke, Bristol, South Gloucestershire, BS322
£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
£1,25003/250.07 mi-2
£1,05004/240.12 miHornbeam Close, Bradley Stoke, South Gloucestershire2
£1,20004/240.12 miDewfalls Drive, Bradley Stoke, Bristol, BS322
£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
£1,20005/240.18 miDewfalls Drive, Bristol2
£1,25004/240.2 miWheatfield Drive, Bradley Stoke, Bristol, South Gloucestershire, BS322
£1,15004/240.2 miWheatfield Drive, Bradley Stoke, Bristol, BS322
£1,25004/240.2 miThe Willows, Bradley Stoke, Bristol, BS322
£1,25005/240.2 miThe Willows, Bradley Stoke, Bristol, BS322
£1,20004/240.2 miWinsbury Way, Bristol2
£1,20003/240.21 miThe Culvert, Bradley Stoke, Bristol, BS322
£1,25004/240.24 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
£1,25004/240.24 miWinsbury Way, Bradley Stoke, Bristol, BS32 9BE2
£1,25003/240.25 miStevens Walk, Bristol2
£1,20003/240.27 miFern Grove, Bradley Stoke, Bristol2
£1,20004/240.29 mi-2
£1,35003/240.29 mi-2
£1,35003/240.29 miThe Beeches, Bristol, BS322
£1,25010/230.29 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
£1,19503/240.31 miFern Grove, Bradley Stoke , South Gloucestershire2
£1,25005/240.32 miChamps Sur Marne, Bradley Stoke2
£1,50005/240.32 miChamps Sur Marne, Bradley Stoke, BS322
£1,25004/240.32 mi-2
£1,40003/240.33 mi-2
£1,17504/240.33 mi-2
£1,17504/240.33 mi-2
£1,29510/230.37 miElicks Close - Bradley Stoke2
£1,25005/240.37 miEllicks Close, Bradley Stoke, Bristol, BS322

Local Area Statistics

Population in BS32

24,543

Population in Bristol

795,432

Town centre distance

4.77 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 £225,000

March 13, 2025

Floor Plans

Description

  • First Floor Apartment +
  • 2 Bedrooms +
  • Open Plan Living +
  • Modern Bathroom +
  • Parking +
  • Gas Central Heating & Double Glazing +
  • Convenient Location +
  • Council Tax B +
  • EPC Rating C +

A well-positioned first floor apartment available within walking distance to Willow Brook Shopping Centre and other local amenities.
Upon entering the apartment you will find two double bedrooms, modern family bathroom and open plan kitchen/living area. Wooden flooring throughout, uPVC double glazed windows, gas central heating and plenty of storage cupboards makes this property an ideal first time buyer or great investment property. Externally the property offers allocated parking. EPC Rating C.

Agent Details

West Coast Properties, Patchway

0117 463 0162

Next Steps?

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