Bath · NP12 2PL · 3-bed
Forest Hill, The Bryn, Pontllanfraith, NP12
© OpenStreetMap · click to open in maps
Asking price
£250,000
Verdict
Underpriced by £101,319 vs 3-bed homes nearby
What you could do with it
Estimated gross yields from current rental comps. Numbers are pre-cost — service, voids, mortgage, management still come off these.
Standard BTL
£1,600/mo
7.7% gross yield
Open-market tenant on a 12-month AST.
HMO (rooms)
Best fit£2,317/mo
11.1% gross yield
4–6 individual tenants, shared living. Highest yield, most management.
LHA / Section 8
£673/mo
3.2% gross yield
Council-paid tenant. Stable rent, longer tenancies, slight discount to market.
Council lease
£572/mo
2.8% gross yield
3–5 yr guaranteed-rent lease to a housing association. Hands-off.
Who is this for?
Quick read across the buyer personas. ✅ = good fit · ⚠ = workable with caveats · ❌ = look elsewhere.
Family home
3-bed but EPC unknown — factor retrofit cost or budget for it.
Standard BTL
7.7% gross — clears typical 5%+ break-even threshold.
HMO (rooms)
11.1% HMO yield, no Article 4 — strong on paper.
Buy + rent later
Rents would more than cover BTL mortgage costs if life changes.
The numbers
Wales (LTT) · 75% LTV mortgage at 5.5% over 25 years (capital repayment).
Stamp duty
First-time buyer
£1,500
Home mover
£1,500
2nd home / BTL
£11,500
Mortgage @ 75% LTV
- Loan
- £187,500
- Deposit
- £62,500
- Per month
- £1,151
Cash you'd need to walk in (deposit + investor SDLT, before legal/survey): £74,000
Should you pay this?
Asking price is roughly £101,319 below what 3-bed homes typically go for here.
You're paying £250,000. Comparable 3-bed homes in this area suggest a market price of around £351,319.
Contains HM Land Registry data © Crown copyright and database right.
What it'd rent for
£1,600/month7.68% gross yield
Based on 427 live rentals in Bath · 3-bed homes here average £2,024/mo.
Most landlords need 5%+ gross to break even after costs in this area, so this is a decent fallback if your plans shift.
Property features
- []
Loading nearby sold…
5-year price trend
Crime risk
Flood risk
Schools & Ofsted
Catchment area is the #1 driver of family-let demand and exit liquidity in the suburbs. Verify the local primary + secondary ratings before offering — an Outstanding catchment can add 5–10% to £/sqft; Inadequate is a permanent drag.
- All schools within 2 miles (DfE GIAS) — official register, last Ofsted, type
- Ofsted reports for NP12 2PL — full inspection reports + history
- Catchment visualiser (Locrating) — free-tier school-catchment map
Catchments aren't published nationally; many schools use distance-from-school as the deciding factor. The links above give you the official data; only the local authority can confirm a specific year's catchment boundary.
HMO licensing
No curated HMO data for this area. Most UK councils run mandatory licensing for 5+ sharers (statutory) plus area-specific additional / selective schemes. Verify with the local authority before completing a purchase.
Area pulse
- 27,739 new listings here in the last month — good comparable supply.
Share this analysis
Want unlimited saved searches, the full investor breakdown, and the what-if calculator? Try Pro free for 3 days.