In the print dialog choose “Save as PDF” as the destination.
Deal WizardFLIP · Property Analysis
default - 4 bedroom detached house for sale in Station Hill, Swannington, LE67
Address: Station Hill, SwanningtonPrice: £1,300,0004 Bedroom(s)3 Bathroom(s)Analysis Date: Nov 5, 2025
ROI: 10.4 %Tenure Type: FREEHOLDProperty Type: DetachedCouncil Tax Band: GSize: 4547 sq ft / 422.2 m²Risk: HighProject Time: 9 weeks

Flip Investment Analysis Report

This report provides a comprehensive analysis of the property located at Station Hill, Swannington, Coalville, LE67 8RH, with a strong focus on its flip potential. It includes market valuation, refurbishment strategies, risk assessment, and detailed financial projections.

Executive Summary

Asking Price
£1,300,000
Negotiated Purchase Price
£1,175,000
Estimated Refurbishment
£50,000
Projected ARV
£1,550,000
Total Investment
£1,404,063
Gross Profit
£145,937
Projected ROI
10.4%

This property presents a unique, high-value opportunity, characterized by significant land, equestrian facilities, and a separate annexe. A projected ROI of 10.4% is achievable by acquiring the property at a negotiated price of £1,175,000 and investing £50,000 in cosmetic upgrades, aiming for an After Repair Value (ARV) of £1,550,000. While the ROI is moderate for a flip, the overall risk is assessed as high due to the niche market, substantial capital required, and potential for longer selling times. This strategy is viable but demands careful execution and market timing.

Market Analysis & ARV

The property is an expansive equestrian estate situated on approximately 10.58 acres, featuring a main residence and a detached two-bedroom annexe. Its unique selling propositions include extensive land, stables, a ménage, paddocks, and a tennis court. The current condition is good, requiring a cosmetic refresh to enhance its premium appeal rather than structural renovation. The proposed refurbishment will focus on aesthetic improvements to maximise buyer perception and achieve the target After Repair Value (ARV).

Market Value Analysis After Refurbishment

This extensive property, comprising a main residence and a detached two-bedroom annexe, offers significant lifestyle appeal. The current asking price is £1,300,000, and with a strategic investment of £50,000 in cosmetic enhancements and presentation upgrades, we project an After Repair Value (ARV) of £1,550,000. The refurbishment will focus on high-quality redecoration, updated kitchen and bathroom finishes, and enhanced curb appeal. These improvements are designed to position the property at the premium end of the country estate market. The rationale for these enhancements is to elevate the perceived value, attract discerning buyers seeking equestrian facilities and rural tranquility, and ensure a quicker sale at the target price. The substantial grounds, including paddocks, stables, and a tennis court, are key selling points that a refined presentation will amplify. While the property is already in good condition, minor aesthetic upgrades can significantly impact buyer perception and justify the higher valuation, aligning it with the upper echelon of comparable luxury rural properties. This approach optimises profit by focusing on cosmetic polish rather than structural changes, which would disproportionately increase costs without guaranteed commensurate returns for this specific property type.

Metric Value
Estimated Resale Value (ARV) £1,550,000
Refurbishment Scope Cosmetic refresh (decor, kitchen/bath accents, curb appeal)
Confidence Level Medium (Niche market, limited direct comparables)

Financials & ROI

Investment Costs

Negotiated Purchase Price£1,175,000
Stamp Duty (LTT Wales)£121,375
Solicitors (Purchase)£2,000
Surveyor Report£1,500
Refurbishment Budget£50,000
Holding Costs (6 months)£29,438
Solicitors (Sale)£1,500
Sales Agent Fees (1.5% of ARV)£23,250
Total Investment Cost£1,404,063

Profitability

Estimated Resale Value (ARV)£1,550,000
Gross Profit£145,937
ROI10.4%

Seller Motivation & Opportunity

The property is marketed by a reputable agent with a comprehensive description highlighting its lifestyle and equestrian benefits. There are no overt signs of distress, such as price reductions or urgent sale language. The price point suggests a seller aiming for market value rather than needing a quick sale. The presence of a covenant restricting development is noted, which could be a point for negotiation.

Risk Assessment

Risk Level: 80 / 100 – High

This investment carries a high risk profile, primarily due to the substantial capital required, the niche market for equestrian properties, and the potential for extended holding periods. While a 10.4% ROI is projected, it is predicated on achieving the ARV and negotiating the purchase price down significantly. The costs associated with stamp duty and maintaining a property of this size are considerable. Market fluctuations or an inability to find a suitable buyer within the projected timeframe could erode profit margins.

Potential for Additional Bedroom

The property already offers ample accommodation with 4 bedrooms in the main house and 2 in the annexe. The existing layout does not readily lend itself to easily adding another bedroom in the main house without significant structural alterations or compromising existing living spaces. The focus for a flip should remain on enhancing the appeal of existing rooms and facilities rather than major reconfigurations.

Certainty of Fitting ~40% (Requires significant remodelling)
Estimated Value Added £20,000 - £30,000 (if achieved)
Estimated Cost £15,000 - £25,000+
Recommendation Not Recommended for Flip Strategy
Riskiness of Addition 90 / 100

Negotiation Strategy

Reason: High asking price relative to general local market comparables Price Down Potential: £100,000 - £200,000 (Prob: 75)
Reason: Niche market property type; potentially longer selling times Price Down Potential: £50,000 - £100,000 (Prob: 70)
Reason: Covenant restricting development Price Down Potential: £20,000 - £40,000 (Prob: 60)
Reason: Minor cosmetic improvements needed (paint, finishes) Price Down Potential: £10,000 - £20,000 (Prob: 50)
Reason: Identify and leverage any unforeseen maintenance issues Price Down Potential: Variable (Prob: 40)

No specific signs of damp were identified in the provided images. The property appears to be in good structural and cosmetic condition.

Refurbishment Plan

The refurbishment will focus on a high-end cosmetic refresh to elevate the property's appeal to affluent buyers within the equestrian and lifestyle market. This involves updating finishes, improving presentation, and ensuring the property presents as a premium country estate.

Refurbishment Cost Estimate

Kitchen Refresh (Cabinets, surfaces, hardware)£8,000 (Importance: 7/10)
Bathroom Refresh (x3)£7,000 (Importance: 8/10)
Decorating (Walls, ceilings, full repaint)£10,000 (Importance: 9/10)
Flooring (Carpets, minor repairs/updates)£8,000 (Importance: 7/10)
Lighting Fixtures & Updates£3,000 (Importance: 6/10)
Curb Appeal (Landscaping touch-ups, exterior trim paint)£5,000 (Importance: 7/10)
Annexe Cosmetic Refresh£5,000 (Importance: 6/10)
General Repairs & Snagging£4,000 (Importance: 7/10)
Total Estimated Refurbishment Cost£50,000

Type of Refurbishment: Mid-range to High-end cosmetic refresh.

Refurbishment Shopping List

Contractor Tasks & Costs

Painter & Decorator£10,000
Flooring Installer£6,000
Kitchen Fitter/Designer£5,000
Bathroom Fitters (x3)£5,000
Landscaper/Grounds Maintenance£4,000
General Builder (Repairs, snagging)£3,000
Electrician (Lighting)£2,000
Plumber (Bathroom/Kitchen connections)£2,000
Annexe Refurbishment Team£4,000
Labour for Supply & Fit Materials£7,000
Waste Removal£1,000
Final Clean & Presentation£1,000

Estimated Refurbishment Time

Phase 1: Planning, Procurement & Site Prep — 1 week
Phase 2: Decorating & Flooring Installation — 3 weeks
Phase 3: Kitchen & Bathroom Fit-out — 3 weeks
Phase 4: Annexe Refresh, Exterior Works & Final Touches — 2 weeks
Total Estimated Time: 9 weeks (approx. 2 months)

Property Size

Main House Total Floor Area 2483 sq ft (230.6 sqm)
Detached Annexe Total Floor Area 2064 sq ft (191.6 sqm)
Total Combined Floor Area 4547 sq ft (422.2 sqm)
Land Area Approx. 10.58 acres

Conclusion & Recommendation

Short Recommendation

Viable but High Risk. A 10.4% ROI is achievable with a negotiated purchase at £1.175M and £50K refurb, targeting £1.55M ARV. Significant capital, niche market, and holding costs make this a high-risk venture not suited for all investors.

Detailed Recommendation

The property at Station Hill, Swannington, represents a substantial, high-value lifestyle asset rather than a typical flip target. With an asking price of £1,300,000, achieving a profitable flip necessitates a significant reduction in acquisition costs. By negotiating the purchase price down to £1,175,000 and investing £50,000 in targeted cosmetic refurbishments, a projected After Repair Value (ARV) of £1,550,000 can yield a gross profit of £145,937, equating to a 10.4% ROI over an estimated 6-month holding period. This calculation accounts for all significant costs including stamp duty (LTT Wales), legal fees, surveyor costs, refurbishment, holding costs (mortgage interest, utilities), and agent fees.

However, the risks are considerable. The property operates within a niche market (equestrian estates), which inherently leads to longer potential selling times and a smaller pool of buyers. The high capital outlay increases financial exposure, and the substantial grounds require ongoing maintenance even during the holding period. Economic downturns can disproportionately affect luxury and lifestyle properties. Furthermore, the presence of a development covenant could impact future value or saleability.

While the projected ROI is acceptable for a project of this scale, it falls into the higher risk category. This flip is recommended only for experienced investors with sufficient capital, a strong understanding of the luxury rural property market, and the capacity to manage potential extended holding periods or unforeseen costs. Alternative, lower-entry-point properties with clearer value-add potential and broader market appeal might offer a more straightforward flip opportunity with a better risk-reward profile for less experienced investors. Careful due diligence on the market demand for equestrian properties in the specific locale is paramount.