In the print dialog choose “Save as PDF” as the destination.
Deal WizardBTL · Property Analysis
4 bedroom terraced house for sale in Old Johns Close, Middle Barton, Oxfordshire, OX7
Address: Old Johns Close, Middle Barton, Oxfordshire, OX7Price: £350,0004 Bedroom(s)3 Bathroom(s)Analysis Date: Apr 20, 2026
ROCE: 22.3 %Tenure Type: FREEHOLDProperty Type: TerracedCouncil Tax Band: ESize: 0 sq ft / 0 m²Risk: LowProject Time: 6 weeks

Investment Analysis: Old Johns Close, Middle Barton

A strategic 4-bedroom detached investment opportunity in Oxfordshire. With the property currently vacant and presented with no onward chain, this asset offers strong potential for high-yield rental returns or capital appreciation through cosmetic enhancement.

Rental Yield & ROCE

Annual Rent
£27,600
Gross Yield
7.88%
ROCE
22.3%

Using the provided rental data, which indicates an average of £576/week for this property type, we have projected a realistic monthly rent of £2,300. The Return on Capital Employed (ROCE) is calculated based on the initial total cash outlay of £76,800 (deposit, refurb, and bank fees). The 22.3% ROCE demonstrates excellent capital efficiency for a first-time investor.

Cash Flow

Monthly Income
£2,300
Monthly Costs
£875
Monthly Net
+£1,425

Monthly cash flow accounts for mortgage interest (calculated at a favorable 1% rate), 12% management fees, and a 10% allowance for maintenance and void protection. The cash flow is significantly positive, providing a secure buffer for long-term hold.

Capital Growth Potential

Middle Barton is well-positioned for growth, with access to Bicester, Banbury, and Oxford. The property is currently in a state that allows for cosmetic improvement. With a growth score of 7/10, we anticipate steady appreciation driven by the village's desirability and the ongoing regional demand for family-sized housing near the Soho Farmhouse and commuter corridors.

Mortgage & Investment Parameters

The following parameters have been applied to this analysis:

With a purchase price of £350,000, your deposit covers roughly 11.4% LTV, necessitating a high-LTV product. The stress test is passed comfortably due to the high rental coverage ratio compared to the low monthly interest cost.

Upfront & Ongoing Costs

Upfront Costs

Purchase Price£350,000
Deposit£40,000
Refurbishment Budget£25,000
Bank Fees (3% of loan)£9,300
Legal/Survey/Misc£2,500
Total Capital Needed£76,800

Tenant Demand

Demand in Oxfordshire, specifically the OX7 corridor, remains robust for 4-bedroom homes. The proximity to village amenities, primary schools, and the Soho Farmhouse makes this an attractive rental for professional families relocating from London or Oxford. Void risk is minimal due to the scarcity of quality rental stock of this size.

Location Fundamentals

Exit Strategy

Primary: Long-term Buy-to-Let. The rental cash flow is strong.
Secondary: Refinance/Equity Extraction. After 2-3 years, market appreciation may allow for a refinance to recoup the initial £40k deposit.
Tertiary: Resale. Demand for stone-built homes in this area is constant, ensuring high liquidity if you need to sell.

Condition & Potential

The property is in good structural condition but cosmetically dated. Our renovation plan focuses on modernization to drive rent up and maximize capital growth.

Refurbishment Shopping List

Modern Kitchen Fittings - £6,000

Flooring (LVT Ground Floor) - £3,500

Bathroom Refresh (Taps/Suite) - £2,500

LED Lighting & Sockets - £1,500

Paint & Decor Materials - £2,000

Garden Fencing/Landscaping - £2,500

Misc/Hardware - £1,000

Labour Tasks

Kitchen Installation - £1,500

Flooring Fitment - £1,000

Painting & Decorating - £1,500

Electrical Works - £1,000

General Carpentry - £500

Waste Removal - £500

Professional Cleaning - £300

Refurb Timeline

Total Duration: 6 Weeks

Week 1-2: Strip out and electrical/plumbing preparation.
Week 3-4: Plastering, kitchen fitting, and floor laying.
Week 5: Decoration, bathroom minor works, and landscaping.
Week 6: Final snagging and professional clean.

Risk Assessment

Risk Score: 25/100

The risk is low. The property is Freehold, vacant, and requires only cosmetic works. The primary risk is mortgage lender criteria regarding the high LTV for an investment property; ensure your broker secures the terms before exchange.

Negotiation Points

Final Recommendation

Strong Buy. This property is a rare find in a prime location. The combination of a 4-bedroom layout, freehold tenure, and vacant possession makes it a perfect BRRR (Buy, Refurb, Rent, Refinance) candidate. The rental yields and cash flow are exceptional under current low-interest assumptions. Focus on a high-spec cosmetic renovation to attract high-quality professional tenants. Execute as soon as the mortgage is finalized.