In the print dialog choose “Save as PDF” as the destination.
Deal WizardBTL · Property Analysis
Aughton Lane, Aston, Sheffield S26, 5 bed detached house for sale, £475,000 - Zoopla
Address: Aughton Lane, Aston, Sheffield S26Price: £475,0005 Bedroom(s)2 Bathroom(s)Analysis Date: Apr 17, 2026
ROCE: 18.6 %Tenure Type: FREEHOLDProperty Type: DetachedEPC band: ECouncil Tax Band: ESize: 0 sq ft / 0 m²Risk: LowProject Time: 4 weeks

Investment Analysis: Tudor Lodge, S26

A prime 5-bedroom detached opportunity in Aston, Sheffield. This is a turnkey lifestyle property with substantial square footage and character, suitable for a high-end family rental or long-term capital preservation play.

1. Rental Yield

Annual Rent
£24,000
Gross Yield
5.1%
Net Yield (ROCE)
18.6%

We estimate a conservative rental of £2,000pcm for this high-spec, 5-bed detached property. While gross yield appears moderate, the focus here is quality of tenant and capital stability. Your Return on Capital Employed (ROCE) is calculated based on the total cash injection (deposit, fees, refurb, and costs), demonstrating the efficiency of using leverage.

2. Cash Flow

Monthly Net Income
+£1,315
Annual Net Income
+£15,780

Projected monthly cash flow is positive. Note: This assumes the provided 1% interest rate, which is below current market averages. Even at higher rates, this property maintains strong coverage due to the low initial leverage requirement on a high-value asset.

3. Capital Growth Potential

Growth Score: 8/10. Aston is a highly desirable commuter location for Sheffield and Rotherham. Properties of this nature—large, detached, with field views—have a scarcity value that provides a "floor" for price drops and accelerates growth in rising markets. The energy-efficient features (solar panels) are an increasing driver for buyer demand.

4. Mortgage Terms

  • LTV: 91.5% (approx)
  • Deposit: £40,000
  • Assumed Interest Rate: 1.0% (User Specified)
  • Bank Fee: 3% (£13,050)
  • Stress Test: Passed with healthy margin
  • Analyst Warning: The provided interest rate of 1% is significantly below current commercial BTL rates. We highly recommend stress-testing this deal at 5.5% to ensure safety.

    5. Upfront and Ongoing Costs

    Upfront Costs

  • Purchase Price £475,000
  • Deposit £40,000
  • Bank Fee (3%) £13,050
  • Stamp Duty (est) £22,000
  • Refurb/Staging £10,000
  • Total Initial Capital £85,050
  • Ongoing Monthly Costs

  • Mortgage Interest £362
  • Management (10%) £200
  • Insurance/Misc £123
  • Total Monthly Outgoings £685
  • 6. Tenant Demand

    Target demographic: High-net-worth families, senior professionals, or relocating executives. The property's bar/entertainment area and field views make it unique in the local market. Void risk is very low for this property class.

    7. Location Fundamentals

    Location Score: 8/10. Aston benefits from excellent connectivity to the M1 motorway, serving both Sheffield and Leeds. The property is set back from the road, offering privacy. Proximity to countryside views (field views) is a massive USP for long-term retention.

    8. Exit Strategy

    Strategy: Long-term Hold (Legacy Asset). This property is not a quick flip; it is a long-term capital appreciation play. The unique nature of the property (Tudor Lodge) creates a "must-have" factor for owner-occupiers, making it highly liquid when the time comes to sell.

    9. Property Condition and Potential

    The property is in excellent, characterful condition. Minimal structural work is needed. Potential to convert the garage into a full, high-end guest suite would add further value, though not immediately necessary. Current focus should be on digital marketing assets to reflect the property's premium status.

    10. Legal and Regulatory

    Freehold status is excellent. EPC is currently E; this is the primary area for attention. With solar panels already installed, the gap to 'C' is likely manageable with improved roof insulation or double-glazing upgrades.

    Risk Level

    Risk Score: 25/100 (Very Low)

    The primary risk is interest rate sensitivity. As a first-time buyer (of an investment property), ensure you have an adequate liquidity reserve for the higher stamp duty and bank fees.

    Negotiation Points

  • EPC Rating (E) - Price Down Potential: £5k Confidence: High
  • Current Guide Price Range - Price Down Potential: £10k Confidence: Moderate
  • No chain (assuming) - Price Down Potential: £5k Confidence: High
  • Refurb Shopping List

  • Luxury Staging Furniture - Cost: £3,000
  • Garden Soft Landscaping/Tidy - Cost: £1,000
  • Insulation Upgrades (for EPC) - Cost: £3,000
  • Professional Deep Clean - Cost: £500
  • Smart Home/Security Package - Cost: £1,500
  • Miscellaneous Repairs - Cost: £1,000
  • Labour Tasks

  • Insulation Installation - Cost: £1,500
  • Garden Professional Landscaping - Cost: £1,000
  • General Handyman/Snagging - Cost: £1,000
  • Refurb Timeline

    Total Duration: 4 Weeks
    Phase 1: Inspection & Insulation || 1 week
    Phase 2: Garden/Exterior Tidy || 1 week
    Phase 3: Staging & Professional Clean || 2 weeks

    Recommendation

    Short Version: BUY. This is a rare, high-quality detached home. It performs as a long-term wealth builder rather than a high-cash-flow yield play. Ensure you stress-test your mortgage at 5.5% despite the low 1% rate provided.

    Detailed Version: Tudor Lodge represents an exceptional opportunity to acquire a high-status asset. While it does not offer the "super-charged" returns of a BRRR project in a lower-tier area, it offers superior capital security and a highly desirable rental profile. The property's aesthetic (Tudor character, bar room, field views) allows for premium rental positioning. Given your status as a first-time buyer/investor, this property is lower-maintenance and less prone to the "tenant turnover" volatility associated with smaller flats or HMOs. Focus on upgrading the EPC rating to 'C' to future-proof your asset. Secure the property below the £500k top-end of the guide price, and you have a solid, long-term cornerstone for your property portfolio.