2 Bed Detached House, Planning Permission, Cheltenham, GL54 5AD, £575,000





ValuationOvervalued
Sold Prices | £206.5K - £450K |
Sold Prices/m² | £3.1K/m² - £6.8K/m² |
| |
Square Metres | ~68.11 m² |
Price/m² | £8.4K/m² |
Value Estimate | £281,196£281,196 |
| |
End Value (After Refurb) | £573,250£573,250 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging LoanBridging Loan |
Deposit (25%) | £143,750£143,750 |
Stamp Duty & Legal Fees | £48,700£48,700 |
Refurb Costs | £28,866£28,866 |
Bridging Loan Interest | £15,094£15,094 |
Total Cash In | £238,160£238,160 |
| |
Cash Out | |
Monetisation | FlipRefinance & RentRefinance & Rent |
Revaluation | £573,250£573,250 |
Mortgage (After Refinance) | £429,938£429,938 |
Mortgage LTV | 75%75% |
Cash Left In | £238,160£238,160 |
Equity | £143,313£143,313 |
Rent Range | £725 - £2,850£725 - £2,850 |
Rent Estimate | £1,485 |
Running Costs/mo | £2,108£2,108 |
Cashflow/mo | £-623£-623 |
Cashflow/yr | £-7,481£-7,481 |
Gross Yield | 3%3% |
Local Sold Prices
25 sold prices from £206.5K to £450K, average is £295K. £3.1K/m² to £6.8K/m², average is £4.1K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£450K | 06/23 | 1.16 mi | 33, Hillside Gardens, Woodmancote, Cheltenham, Gloucestershire GL52 9QF | - | - | 2 | Detached House | |
£450K | 07/23 | 1.16 mi | 27, Hillside Gardens, Woodmancote, Cheltenham, Gloucestershire GL52 9QF | - | - | 2 | Detached House | |
£320K | 12/20 | 1.31 mi | Langdene, Gambles Lane, Woodmancote, Cheltenham, Gloucestershire GL52 9PU | £4,000 | 80 | 2 | Semi-Detached House | |
£260K | 01/24 | 1.42 mi | 30, Knapps Crescent, Woodmancote, Cheltenham, Gloucestershire GL52 9HG | £4,180 | 62 | 2 | Terraced House | |
£206.5K | 02/21 | 1.47 mi | 29, Collyberry Road, Woodmancote, Cheltenham, Gloucestershire GL52 9HH | £3,278 | 63 | 2 | Terraced House | |
£207K | 02/21 | 1.47 mi | 31, Collyberry Road, Woodmancote, Cheltenham, Gloucestershire GL52 9HH | £3,360 | 62 | 2 | Terraced House | |
£295K | 02/23 | 1.62 mi | Sunnybank, Langley Road, Winchcombe, Cheltenham, Gloucestershire GL54 5QP | - | - | 2 | Semi-Detached House | |
£252K | 07/23 | 1.63 mi | 2, Oxmead Close, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8YT | £4,500 | 56 | 2 | Semi-Detached House | |
£233.5K | 06/21 | 1.64 mi | 7, Harveys Lane, Winchcombe, Cheltenham, Gloucestershire GL54 5QS | £3,689 | 63 | 2 | Semi-Detached House | |
£325K | 12/22 | 1.66 mi | 4, Cowslip Meadow, Woodmancote, Cheltenham, Gloucestershire GL52 9TT | £5,909 | 55 | 2 | Semi-Detached House | |
£320K | 03/23 | 1.77 mi | 21, Orchard Road, Winchcombe, Cheltenham, Gloucestershire GL54 5QB | - | - | 2 | Semi-Detached House | |
£265K | 11/20 | 1.78 mi | 23, Ashfield Close, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8LG | £4,077 | 65 | 2 | Semi-Detached House | |
£310K | 06/23 | 1.8 mi | 62, Gloucester Street, Winchcombe, Cheltenham, Gloucestershire GL54 5LX | £6,786 | 46 | 2 | Terraced House | |
£375K | 10/22 | 1.8 mi | 35, Gloucester Street, Winchcombe, Cheltenham, Gloucestershire GL54 5LX | - | - | 2 | Terraced House | |
£270K | 07/23 | 1.82 mi | 4, Oakfield Road, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8LE | £4,219 | 64 | 2 | Semi-Detached House | |
£245K | 12/20 | 1.83 mi | 3, Oakfield Road, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8LA | £4,537 | 54 | 2 | Semi-Detached House | |
£315K | 01/23 | 1.83 mi | 19, Oakfield Road, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8LA | - | - | 2 | Semi-Detached House | |
£218K | 11/20 | 1.84 mi | 30, Tawny Close, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8GX | £3,633 | 60 | 2 | Terraced House | |
£365K | 09/22 | 1.85 mi | 20, Gloucester Street, Winchcombe, Cheltenham, Gloucestershire GL54 5LX | £4,803 | 76 | 2 | Terraced House | |
£442.5K | 12/20 | 1.89 mi | 8, Gloucester Street, Winchcombe, Cheltenham, Gloucestershire GL54 5LU | £5,090 | 87 | 2 | Terraced House | |
£240K | 04/21 | 1.9 mi | 9, Churchfields, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8LL | - | - | 2 | Semi-Detached House | |
£325K | 11/20 | 1.92 mi | 47, Station Road, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8HH | - | - | 2 | Semi-Detached House | |
£318K | 12/22 | 1.93 mi | 33, Courtiers Drive, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8NU | - | - | 2 | Semi-Detached House | |
£225K | 11/20 | 1.94 mi | 35, Courtiers Drive, Bishops Cleeve, Cheltenham, Gloucestershire GL52 8NU | £3,169 | 71 | 2 | Semi-Detached House | |
£285K | 12/20 | 1.99 mi | 4, Church Row, Gretton, Cheltenham, Gloucestershire GL54 5HG | £3,132 | 91 | 2 | Semi-Detached House |
Local Rents
50 rents from £725/mo to £2.9K/mo, average is £1.4K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£2,000 | 04/24 | 0.16 mi | Winchcombe, Cheltenham | 2 | Semi-Detached House | |
£2,450 | 04/24 | 0.78 mi | Winchcombe, Cheltenham, Gloucestershire, GL54 | 3 | Flat | |
£2,000 | 03/24 | 1.14 mi | - | 2 | Bungalow | |
£2,600 | 04/24 | 1.16 mi | Hillside Gardens, Woodmancote, Cheltenham, GL52 | 4 | Detached House | |
£1,300 | 06/23 | 1.71 mi | - | 3 | Terraced House | |
£950 | 04/24 | 1.73 mi | - | 3 | Terraced House | |
£1,400 | 04/24 | 1.74 mi | Little Grebe Road, Bishops Cleeve, Cheltenham, GL52 | 3 | Terraced House | |
£1,250 | 12/23 | 1.8 mi | - | 2 | Terraced House | |
£1,300 | 04/25 | 1.8 mi | - | 2 | Terraced House | |
£1,150 | 06/24 | 1.84 mi | - | 2 | Terraced House | |
£2,850 | 12/24 | 1.89 mi | Gopshill Lane, Gretton, Cheltenham, Gloucestershire, GL54 | 4 | Detached House | |
£1,475 | 09/23 | 1.92 mi | - | 3 | Terraced House | |
£1,200 | 04/24 | 1.94 mi | - | 2 | Semi-Detached House | |
£2,250 | 08/24 | 1.94 mi | - | 4 | Detached House | |
£2,250 | 10/23 | 1.95 mi | - | 4 | Detached House | |
£1,100 | 04/24 | 1.97 mi | Southam Manor | 2 | Flat | |
£1,500 | 04/24 | 1.99 mi | 7 Church Row, Gretton | 3 | Detached House | |
£1,000 | 04/24 | 2.01 mi | Church Road, Bishops Cleeve | 1 | Flat | |
£1,100 | 04/24 | 2.01 mi | Church Road, Bishops Cleeve | 1 | Flat | |
£1,200 | 04/24 | 2.01 mi | Church Road, Bishops Cleeve | 1 | Flat | |
£1,495 | 04/24 | 2.05 mi | Royle Mews, Winchcombe, Cheltenham, GL54 | 2 | Semi-Detached House | |
£1,495 | 12/24 | 2.05 mi | - | 2 | Semi-Detached House | |
£875 | 04/24 | 2.06 mi | Church Road, Bishops Cleeve, Cheltenham, Gloucestershire, GL52 | 2 | Flat | |
£775 | 07/23 | 2.06 mi | - | 2 | Flat | |
£1,395 | 07/24 | 2.07 mi | - | 4 | Flat | |
£1,850 | 04/24 | 2.07 mi | Two Hedges Road, GL52 | 3 | Detached House | |
£1,850 | 04/24 | 2.08 mi | Two Hedges Road, GL52 | 3 | Detached House | |
£725 | 04/24 | 2.09 mi | High Street, Winchcombe, GL54 | 1 | Flat | |
£1,095 | 12/24 | 2.09 mi | - | 2 | Semi-Detached House | |
£1,500 | 04/24 | 2.11 mi | Vale Road, Bishops Cleeve | 3 | Semi-Detached House | |
£1,300 | 06/24 | 2.12 mi | - | 2 | Semi-Detached House | |
£1,600 | 04/24 | 2.16 mi | Sedgley Road, Bishops Cleeve | 3 | Detached House | |
£1,600 | 04/24 | 2.16 mi | Sedgley Road, Bishops Cleeve | 3 | Semi-Detached House | |
£1,550 | 04/24 | 2.21 mi | Orchard Road, Cheltenham, GL52 | 3 | Semi-Detached House | |
£1,550 | 12/24 | 2.21 mi | - | 3 | Semi-Detached House | |
£2,400 | 04/24 | 2.29 mi | Marlborough Farm House, Gretton Fields, Gretton, Cheltenham, GL54 | 3 | Detached House | |
£800 | 12/23 | 2.29 mi | - | 2 | Flat | |
£800 | 04/24 | 2.29 mi | - | 2 | Flat | |
£1,700 | 01/25 | 2.3 mi | - | 3 | Terraced House | |
£1,600 | 02/25 | 2.3 mi | - | 3 | Terraced House | |
£1,300 | 04/24 | 2.32 mi | Greenacre Way, Bishops Cleeve, Cheltenham | 2 | Terraced House | |
£2,250 | 04/24 | 2.35 mi | Wyndham Way, Winchcombe, Cheltenham | 5 | Detached House | |
£1,000 | 12/24 | 2.36 mi | - | 2 | Terraced House | |
£1,200 | 04/25 | 2.36 mi | - | 2 | Terraced House | |
£875 | 04/24 | 2.38 mi | Green Meadow Bank, Cheltenham | 1 | Flat | |
£1,995 | 04/25 | 2.4 mi | - | 4 | Detached House | |
£1,400 | 12/24 | 2.4 mi | - | 3 | Terraced House | |
£1,295 | 04/24 | 2.41 mi | The Nurseries, Bishops Cleeve, Cheltenham, GL52 8XB | 3 | Semi-Detached House | |
£1,300 | 04/24 | 2.43 mi | The Highgrove, Bishops Cleeve | 3 | Terraced House | |
£1,575 | 10/23 | 2.44 mi | - | 3 | Detached House |
Local Area Statistics
Population in GL54 | 22,18722,187 |
Population in Cheltenham | 159,223159,223 |
Town centre distance | 4.81 miles away4.81 miles away |
Nearest school | 1.50 miles away1.50 miles away |
Nearest train station | 5.11 miles away5.11 miles away |
| |
Rental demand | Landlord's marketLandlord's market |
Rental growth (12m) | +8%+8% |
Sales demand | Buyer's marketBuyer's market |
Capital growth (5yrs) | +23%+23% |
Property History
Listed for £575,000
April 5, 2025
Floor Plans

Description
- A super two double bedroom detached home, set in a fabulous setting +
- Offering stunning, elevated views to both the front and rear elevation +
- Driveway parking and mature and private gardens to both front and rear +
- Internally the home enjoys a central entrance hall, cloakroom and living room +
- Living room with log burning stove and French doors leading to garden room +
- Garden room runs across the rear of the property and gives access to the kitchen and cloakroom +
- Modern fitted kitchen enjoying wealth of units, which sit alongside a host of integrated appliances +
- Two double bedrooms, both benefiting from fitted wardrobes/storage +
- Family shower room completes the accommodation +
- A property that comes with a high recommendation to view +
Welcome to Number 1, Cockbury Court, a stunning two bedroom detached home located in this super setting, enjoying views to both the front and rear elevations across Cleeve Hill. Beautifully presented and ready to move into and enjoy, the property enjoys a wealth of accommodation across the two floors and further benefits from private front and rear gardens and driveway parking for two cars.
Accessed along a tree lined driveway, internally the property enjoys a central entrance hall, a modern fitted kitchen that enjoys a wealth of units which sit alongside a host of integrated appliances and a living room that features a log burning stove that is inset to the chimney breast
Running across the back of the home and linked to both the living room and kitchen is the garden room, a lovely room which enjoys plenty of natural light and enjoys a super view over the rear garden. To the left-hand side of the room, a door leads through to a cloakroom whilst at the other side, French doors lead onto the rear terrace.
To the upstairs, there are two double bedrooms and a family shower room. Both bedroom enjoy fitted wardrobes/storage with the main bedroom having front and rear views across the fields beyond whilst the second bedroom enjoys views to the front over the Hill.
Externally, the home enjoys driveway parking for two cars whilst to the front elevation is a private, low maintenance garden which is enclosed by fencing and hedging whilst to the rear is a lovely, private garden that enjoys a large terrace, summerhouse and a selection of fruit trees to the head of the garden, which is enclosed by panel and post and rail fencing.
Agents Note
1. Services The home offers mains water, gas and electricity and private drainage. The septic tank is shared between 1, 2 and 3 Cockbury Court. The property also benefits from Gigaclear super fast broadband
2. A management company covers the shared cost of maintaining the driveway/common areas (trees, lawns and insurance). Number 1, Cockbury Court pays £600 per year into the management company.
3. Historically, the property has had planning permission granted ( now expired), for a side extension which would provide the home with a garage and a third bedroom.
Location
Cockbury Court is discreetly positioned in a quiet and elevated enclave at the top of Cleeve Hill before the valley drops into Winchcombe. As such, it enjoys some of the very best views and panoramic views over the valley. An Area of Outstanding Natural Beauty, well known for its beautiful walking and riding countryside, Cleeve Hill has become an extremely sought after place to live over recent years. It is recognised for being the highest point of the Cotswold hill range and for the beautiful high calibre homes that line each side of the hill in addition to the popular golf club.
Within a short drive is the vibrant town of Winchcombe which offers excellent day to day shopping, a butcher, dentist, doctors and a lively café and restaurant culture. The village of Woodmancote, a popular community with an excellent local school, a pub, village hall and shop is within a comfortable walk. Cheltenham is the main shopping centre and is within an easy six miles.
As well as superb educational and leisure facilities, the town is well known for the many literary and music festivals that it holds as well as the cricket and National Hunt festivals. There is easy access to the M5 and the M4 via the A417/419, with a train service to London Paddington from Cheltenham Spa station.
Directions
To locate the property, please enter the following postcode into your sat nav systerm: GL54 5AD. Upon arrival, the entrance to the property can be identified by our For Sale sign
what3words /// imparting.doctor.flushes
Notice
Please note we have not tested any apparatus, fixtures, fittings, or services. Interested parties must undertake their own investigation into the working order of these items. All measurements are approximate and photographs provided for guidance only.