Brighton · BN11 3PA · 1-bed
Bath Road, Worthing
© OpenStreetMap · click to open in maps
Asking price
£275,000
Verdict
Overpriced by £52,766 vs 1-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
Best fit£1,200/mo
5.2% gross yield
Open-market tenant on a 12-month AST.
LHA / Section 8
£918/mo
4.0% gross yield
Council-paid tenant. Stable rent, longer tenancies, slight discount to market.
Council lease
£780/mo
3.4% 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
Not the right shape for a family.
Standard BTL
5.2% gross — tight; works only with low costs / cheap finance.
Buy + rent later
Rents would more than cover BTL mortgage costs if life changes.
The numbers
England (SDLT) · 75% LTV mortgage at 5.5% over 25 years (capital repayment).
Stamp duty
First-time buyer
£0
Home mover
£1,250
2nd home / BTL
£15,000
Mortgage @ 75% LTV
- Loan
- £206,250
- Deposit
- £68,750
- Per month
- £1,267
Cash you'd need to walk in (deposit + investor SDLT, before legal/survey): £83,750
Should you pay this?
Asking price is roughly £52,766 above what 1-bed homes typically go for here.
You're paying £275,000. Comparable 1-bed homes in this area suggest a market price of around £222,234.
Contains HM Land Registry data © Crown copyright and database right.
What it'd rent for
£1,200/month5.24% gross yield
Based on 951 live rentals in Brighton · 1-bed homes here average £981/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
No schools indexed yet for this postcode sector. The official sources below cover every UK postcode.
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.
Contains public sector information licensed under the Open Government Licence v3.0.
Area pulse
- 27,829 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.