.png)
35 Swan Road Baglan, Port Talbot, Neath Port Talbot, SA12 8LA
Marketed by:
Auction House Wales
6 Station Rd, Radyr, Cardiff CF15 8AA, UK
02920 475 184
3 Bed End Terrace House – Port Talbot
35 Swan Road Baglan, Port Talbot, Neath Port Talbot, SA12 8LA
For Sale
£99,000+
Key Features
- 3 bedrooms
- Freehold
- EPC: D
Description
Stop slideshow Previous 1 of 30 Next Enlarge Stop slideshow Previous 2 of 30 Next Enlarge Stop slideshow Previous 3 of 30 Next Enlarge Stop slideshow Previous 4 of 30 Next Enlarge Stop slideshow Previous 5 of 30 Next Enlarge Stop slideshow Previous 6 of 30 Next Enlarge Stop slideshow Previous 7 of 30 Next Enlarge Stop slideshow Previous 8 of 30 Next Enlarge Stop slideshow Previous 9 of 30 Next Enlarge Stop slideshow Previous 10 of 30 Next Enlarge Stop slideshow Previous 11 of 30 Next Enlarge Stop slideshow Previous 12 of 30 Next Enlarge Stop slideshow Previous 13 of 30 Next Enlarge Stop slideshow Previous 14 of 30 Next Enlarge Stop slideshow Previous 15 of 30 Next Enlarge Stop slideshow Previous 16 of 30 Next Enlarge Stop slideshow Previous 17 of 30 Next Enlarge Stop slideshow Previous 18 of 30 Next Enlarge Stop slideshow Previous 19 of 30 Next Enlarge Stop slideshow Previous 20 of 30 Next Enlarge Stop slideshow Previous 21 of 30 Next Enlarge Stop slideshow Previous 22 of 30 Next Enlarge Stop slideshow Previous 23 of 30 Next Enlarge Stop slideshow Previous 24 of 30 Next Enlarge Stop slideshow Previous 25 of 30 Next Enlarge Stop slideshow Previous 26 of 30 Next Enlarge Stop slideshow Previous 27 of 30 Next Enlarge Stop slideshow Previous 28 of 30 Next Enlarge Stop slideshow Previous 29 of 30 Next Enlarge Stop slideshow Previous 30 of 30 Next Enlarge Close Previous Next and closes Wednesday 7th October 2026 at Midday. Description and closes Wednesday 7th October 2026 at Midday. Substantial Double Fronted End of Terrace Family Home Offered for sale is this spacious three doubl
Accommodation
The source particulars describe the accommodation above; room-by-room dimensions should be checked against the auction floorplan and legal pack where available.
Location
Property located at 35 Swan Road Baglan, Port Talbot, Neath Port Talbot, SA12 8LA. Local access, services and immediate surroundings should be confirmed during viewing and due diligence.
Tenure
Freehold | EPC: D
Tenancy / Occupancy
No passing rent has been assumed unless explicitly stated in the source particulars. Confirm vacant possession, occupational interests and any tenancy documentation in the legal pack.
Investment Analysis
Auctioneer/source facts are set out above. The figures below are HB desktop screening estimates based on the supplied particulars and current property type/condition. They are not an auctioneer valuation or formal survey.
The Base Scenario is used consistently throughout. SDLT is buyer-specific and should be added separately before setting a final bidding ceiling.
Investment Snapshot
| Guide Price / Status | £99,000+ / For Sale |
| Low / Base / High Works | £8,000 / £18,000 / £30,000 |
| Purchase + Base Works | £117,000 |
| Auction / Buyer Fee Allowance | £1,782 |
| Legal / Searches Allowance | £1,800 |
| Finance Allowance | £5,445 |
| Holding Cost Allowance | £4,500 |
| Works Contingency | £1,800 |
| Estimated Base Project Cost | £132,327 excluding buyer-specific SDLT |
| Low / Base / High GDV | £119,000 / £139,000 / £163,000 |
| Low / Base / High Rent | £1,175 / £1,350 / £1,525 pcm |
| Base Annual Rent | £16,200 |
| Gross Yield – Guide | 16.4% |
| Gross Yield – Total Project Cost | 12.2% |
| 70% / 75% Refinance on Base GDV | £97,300 / £104,250 |
| Cash Left In at 75% | £28,077 |
| Base Flip Surplus | £6,673 |
| Suggested Strategy | Buy-to-Let / BRRR |
Market Comparables
HB desktop market evidence should be read together with the exact property type, condition, tenure and local micro-location. The Low/Base/High GDV range above is a screening range and must be confirmed against recent Land Registry sold evidence before a binding bid is made.
Proposed Works
| Initial strip-out / preparation | £1,200–£4,500 |
| Core refurbishment / building works | £3,600–£13,500 |
| Services / compliance / finishes | £2,000–£7,500 |
| Contingency / external works | £1,200–£4,500 |
HB works allowance: Low £8,000, Base £18,000, High £30,000. The Base Works figure is used consistently below; a measured survey and contractor pricing are required before commitment.
Rental Value
HB working rental range: £1,175–£1,525 pcm, with £1,350 pcm (£16,200 pa) used as the Base case. This is a desktop estimate rather than passing rent and should be checked against live comparable lettings.
Low / Base / High Investment Scenario
| Low Scenario | GDV £119,000; works £30,000; rent £1,175 pcm |
| Base Scenario | GDV £139,000; works £18,000; rent £1,350 pcm |
| High Scenario | GDV £163,000; works £8,000; rent £1,525 pcm |
BTL Analysis
| Monthly / Annual Rent | £1,350 pcm / £16,200 pa |
| Gross Yield on Guide | 16.4% |
| Gross Yield on Total Project Cost | 12.2% |
Gross yields exclude management, maintenance, voids, insurance, service charge where applicable, tax and mortgage costs.
BRRR Analysis
| Base Project Cost | £132,327 excluding SDLT |
| Base GDV | £139,000 |
| 70% Refinance | £97,300 |
| 75% Refinance | £104,250 |
| Cash Left In at 75% | £28,077 |
Refinance is illustrative and depends on lender criteria, valuation, rent stress testing and property condition.
Flip Analysis
| Base Project Cost | £132,327 excluding SDLT |
| Base GDV | £139,000 |
| Estimated Base Surplus | £6,673 |
| Surplus on Cost | 5.0% |
This is a desktop screening surplus, not net profit. SDLT, tax and any additional selling/professional costs must be included before a final decision.
Maximum Bid Indicator
| Base GDV | £139,000 |
| Less Base Works | £18,000 |
| Less Auction / Legal / Finance / Holding / Contingency | £15,327 |
| Required Return Allowance | 15% of Base GDV |
| HB Desktop Screening Ceiling | £84,823 |
The HB Desktop Screening Ceiling is an appraisal indicator only, not a formal valuation or instruction to bid. Add buyer-specific SDLT and amend finance/return requirements before use.
Strategy Recommendation
Buy-to-Let / BRRR. This is the most relevant desktop strategy based on the source property type and current assumptions. Proceed only after legal-pack, survey, funding and market-evidence checks.
Strategy Rating
BTL ★★★★☆ | BRRR ★★★☆☆ | Flip ★★★☆☆
Key Risks
- Condition and refurbishment-cost overrun risk.
- Legal title, special conditions and financeability must be checked.
- Desktop GDV and rental assumptions require confirmation against current comparable evidence.
Analysis Confidence
Medium. The supplied individual-lot scrape provides useful source facts, photographs and location data. Confidence remains below High until the legal pack, physical survey and final sold/rental comparable evidence are fully checked.
Auction Details :
Auction House Wales
Auction Date :
07/10/26
Lot Number :
006
Property Location:
35 Swan Road Baglan, Port Talbot, Neath Port Talbot, SA12 8LA
View our Property Calculators:
-
BRRR Calculator - Estimate your potential returns after refurbishment and refinancing.
-
Buy to Let Calculator - Calculate rental yield, cash flow and potential return.
-
Property Development Calculator - Assess development costs, GDV and potential profit.
-
Build Cost Calculator - Estimate refurbishment, extension and construction costs.
-
Bridging Finance Calculator - Estimate borrowing costs and potential finance requirements.