36 Woodfield Street, Morriston, Swansea, West Glamorgan, SA6 8AB
Freehold Retail Investment Let to PDSA, Morriston
36 Woodfield Street, Morriston, Swansea, West Glamorgan, SA6 8AB
For Sale
£90,000+
• Retail investment
• Freehold
• Let to PDSA Charity Shop
Description
The property comprises a high yielding retail investment occupying a popular high footfall pitch. The ground floor and basement is let to PDSA Charity Shop, long standing tenants of 30+ years, on a five year lease expiring 04.03.2028 and paying £12,000 per annum. The property includes rear access via an alleyway from Slate Street. The property benefits from a frontage to Woodfield Street, the principal retail amenity for the suburb of Morriston. The surrounding area is characterised by a mix of local and national retailers including Greggs, Subway, Specsavers and Iceland.
Accommodation
Ground floor and basement; 2,889 sq ft (268.35 sq m)
Location
Frontage to Woodfield Street, the principal retail amenity for the suburb of Morriston. The surrounding area includes Greggs, Subway, Specsavers and Iceland. Rear access is via an alleyway from Slate Street.
Tenure / Property Information
Tenure |
Freehold |
Lease |
Five year lease expiring 04.03.2028; long-standing occupier of 30+ years |
Occupancy |
Let to PDSA Charity Shop |
Investment Analysis
The £90,000 guide is below the most relevant nearby freehold retail comparables: £108,000 at 40 Woodfield Street, £110,000 at 37 Woodfield Street and £125,000 at 26A Woodfield Street. On the supplied evidence, an indicative GDV range is £108,000–£125,000, with a base estimate of £110,000. The £300,000 2020 terraced sale is not treated as directly comparable.
Investment Snapshot
Guide Price |
£90,000 |
HB Estimated GDV |
£110,000 |
Estimated Monthly Rent |
£1,000 pcm |
Estimated Annual Rent |
£12,000 pa |
Gross Yield on Guide |
13.3% |
Gross Yield on Project Cost |
13.3% |
Strategy Recommendation
Prioritise as an income-led commercial investment rather than a refurbishment or flip. Confirm the lease, rent review provisions, repairing obligations, EPC, title, buyer premium, VAT position and tenant covenant before bidding.
Works Required
No refurbishment works are evidenced. The investment is occupied by PDSA Charity Shop and analysis assumes the existing retail and basement accommodation remains in its current condition. Verify repair, compliance, EPC and lease obligations through the legal pack.
Rental & Market Context
HB Estimated Market Rent |
£1,000 pcm |
|
Commercial Property to Rent in Morriston | OnTheMarket — — Advertised asking rent |
£1,792 pcm |
|
Shops to Rent in Morriston | OnTheMarket — — Advertised asking rent |
£1,792 pcm |
Sold Comparables
The following completed sales were identified within approximately 5 miles:
|
26a, Woodfield Street, Morriston, Swansea, Swansea, Sa6 8ab |
£125,000 |
|
37, Woodfield Street, Morriston, Swansea, Swansea, Sa6 8ab |
£110,000 |
|
40, Woodfield Street, Morriston, Swansea, Swansea, Sa6 8ab |
£108,000 |
|
28, Woodfield Street, Morriston, Swansea, Swansea, Sa6 8ab |
£300,000 |
|
37, Woodfield Street, Morriston, Swansea, Swansea, Sa6 8ab |
£130,000 |
Potential BRRR Position
Base Project Cost |
£90,000 |
Base GDV |
£110,000 |
75% Refinance |
£82,500 |
Indicative Cash Left In |
£7,500 |
Equity Before Finance / Tax |
£20,000 |
Using the £90,000 guide and no evidenced refurbishment allowance, the base cost is £90,000 before the unstated buyer premium, VAT and other possible charges. A 75% refinance against the £110,000 base GDV would be £82,500, leaving indicative cash tied in of £7,500 before finance, tax and transaction costs. Actual refinancing depends on lender valuation, lease term, tenant covenant and investment-property lending criteria.
Buy-to-Let Analysis
The property produces stated passing rent of £12,000 per annum, equivalent to £1,000 pcm, from a long-standing PDSA occupier. At the £90,000 guide, the gross yield is approximately 13.33%; on the base purchase-plus-works figure it is also 13.33%. This excludes the unstated buyer premium, any VAT and other sale costs. The lease expires on 04.03.2028, so renewal, re-letting and covenant/lease-term risk require consideration.
Flip Analysis
The base GDV is estimated at £110,000 from nearby freehold retail comparables. Against the £90,000 guide and no evidenced works, the apparent gross margin is £20,000 before buyer premium, VAT, selling costs, finance, tax and any lease-related or condition costs. A formal flip surplus is not stated because no selling-cost allowance or refurbishment budget is supplied.
Investor Risks & Due Diligence
• Lease expires on 04.03.2028, creating renewal, re-letting and potential void risk.
• Buyer premium amount is unstated and VAT may apply, so total acquisition cost is uncertain.
• No EPC, condition survey, repair obligations or compliance information is supplied.
• The investment is dependent on the continuing occupation and covenant of PDSA Charity Shop.
• Rear access is via an alleyway from Slate Street; title and rights of access should be verified.
• The calculated yield uses stated passing rent and excludes operating costs, taxes, finance and acquisition charges.
Recommendation
Prioritise as an income-led commercial investment rather than a refurbishment or flip. Confirm the lease, rent review provisions, repairing obligations, EPC, title, buyer premium, VAT position and tenant covenant before bidding.
Strategy Rating
HB Rating |
★★★★☆ |
Analysis Confidence
Confidence |
Medium-High |
The passing rent, lease term, tenure, accommodation, guide price and several nearby completed sales are supplied. Confidence is reduced by the unstated buyer premium and VAT position, absent EPC and condition information, and lack of detailed lease and legal-pack terms.
Auction Details :
Savills
Auction Date :
03/11/26
Lot Number :
140
Property Location:
36 Woodfield Street, Morriston, Swansea, West Glamorgan, SA6 8AB
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.
.png)














