Are you an Estate Agent? Register here
Are you an Estate Agent? Register here
Orion Holidays, The Gateway Centre, Spine Road East, South Cerney, Gloucestershire, GL7 5TL
£1,410,000 From
Bedrooms
Bathrooms
Reception
Experience the pinnacle of sophisticated living with The Villa, a contemporary holiday home set within Cookswood, an exclusive estate designed for modern countryside living and effortless relaxation. Spanning 450 private acres of breathtaking Somerset countryside, Cookswood offers endless opportunities to reconnect with nature, including wandering scenic woodland trails, unwinding by the tranquil mineral lake, and indulging in the upcoming luxury pool and spa facilities.
Boasting an impressive 4,400 sq ft of exquisitely designed living space, The Villa unfolds across four floors of innovative architecture. At its crown, a stunning rooftop garden offers sweeping panoramic views of the estate, from the mineral lake to the ancient woodlands, an unforgettable setting for relaxation, entertaining, and immersing yourself in nature.
The first and second floors feature five generous bedrooms, each with a private en-suite bathroom and balcony access, ensuring ultimate comfort and privacy for residents and guests alike. With superior craftsmanship, premium finishes, and state-of-the-art appliances, every detail of The Villa embodies modern elegance.
At Cookswood, you have the unique opportunity to create a bespoke self-build holiday home, selecting the perfect freehold plot to suit your vision. Our thoughtfully designed layouts serve as the perfect foundation for personalisation, allowing you to craft an interior that truly reflects your style.
Whether you're seeking a private family sanctuary or a highly desirable investment opportunity, The Villa is perfectly suited as a luxury holiday let, with the unparalleled lifestyle benefit of an eco-conscious countryside retreat.
Your property may be repossessed if you do not keep up repayments on your mortgage.
Monthly Payment: £6,097.78
Total Interest: £785,201.81
Overall Total: £2,195,201.81
Amortization For Monthly Payment: £6,097.78 over 30 years ( Based on 3.20% Interest )
| Year | Interest | Principal | Balance |
|---|---|---|---|
| 2025 | £44,704.87 | £28,468.52 | £1,381,531.48 |
| 2026 | £43,780.40 | £29,392.100 | £1,352,138.48 |
| 2027 | £42,825.90 | £30,347.49 | £1,321,790.99 |
| 2028 | £41,840.41 | £31,332.98 | £1,290,458.01 |
| 2029 | £40,822.92 | £32,350.47 | £1,258,107.54 |
| 2030 | £39,772.39 | £33,401.01 | £1,224,706.53 |
| 2031 | £38,687.74 | £34,485.66 | £1,190,220.87 |
| 2032 | £37,567.87 | £35,605.53 | £1,154,615.35 |
| 2033 | £36,411.63 | £36,761.76 | £1,117,853.58 |
| 2034 | £35,217.85 | £37,955.55 | £1,079,898.03 |
| 2035 | £33,985.29 | £39,188.10 | £1,040,709.94 |
| 2036 | £32,712.72 | £40,460.67 | £1,000,249.26 |
| 2037 | £31,398.82 | £41,774.58 | £958,474.68 |
| 2038 | £30,042.25 | £43,131.14 | £915,343.54 |
| 2039 | £28,641.63 | £44,531.76 | £870,811.78 |
| 2040 | £27,195.53 | £45,977.87 | £824,833.91 |
| 2041 | £25,702.46 | £47,470.93 | £777,362.98 |
| 2042 | £24,160.91 | £49,012.48 | £728,350.50 |
| 2043 | £22,569.31 | £50,604.09 | £677,746.41 |
| 2044 | £20,926.01 | £52,247.38 | £625,499.03 |
| 2045 | £19,229.35 | £53,944.04 | £571,554.99 |
| 2046 | £17,477.60 | £55,695.79 | £515,859.20 |
| 2047 | £15,668.96 | £57,504.43 | £458,354.76 |
| 2048 | £13,801.59 | £59,371.80 | £398,982.96 |
| 2049 | £11,873.58 | £61,299.82 | £337,683.15 |
| 2050 | £9,882.96 | £63,290.44 | £274,392.71 |
| 2051 | £7,827.69 | £65,345.70 | £209,047.01 |
| 2052 | £5,705.69 | £67,467.71 | £141,579.30 |
| 2053 | £3,514.77 | £69,658.62 | £71,920.68 |
| 2054 | £1,252.71 | £71,920.68 | £0.00 |
Using your investment as a 25.00% deposit and £ 5,833 in costs for purchasing and getting ready to let.
Stamp Duty is a tax paid on completion via your solicitor, the calculation includes the 3% surcharge for second homes.
Your home may be repossessed if you do not keep up repayments on your mortgage.
The refurbishment budget is set to 2.50% of the purchase price, but this will vary dependent on the suitability of the property for the rental market. Select a value that you feel is appropriate to the condition of the property.
This will vary between lenders, type of report and whether or not you are buying with a mortgage, for advice on which type of survey would be appropriate speak with an advisor from Preston Baker Financial Services.
Lenders will often charge a fees for the arrangement of a mortgage, for advice on what lenders may charge, speak with an advisor from Preston Baker Financial Services. Your home may be repossessed if you do not keep up repayments on your mortgage.
This is the sum of mortgage admin, land registry, search, bank transfer and any other fees incurred.
Purchase costs include assumed mortgage and survey costs which are estimated. For a quote contact a Preston Baker Financial Services mortgage advisor who can provide you with current and accurate information. The stamp duty calculation has applid the 3% stamp duty surcharge on the basis that this will be a second property.
The mortgage is assumed to be interest only. Your home may be repossessed if you do not keep up repayments on your mortgage.
This is the percentage of the rent that you will spend maintaining the property.
Ground Rent only applies to leasehold properties. This is an assumed ground rent, the confirmed figure can be found in the Property Information Questionnaire.
Service charge only applies to leasehold properties. The correct figure can found in the Property Information Questionnaire answered by the seller.
This is a standard, indicative figure only. Properties that have a service charge often have this included withing that charge. Please consult the Property Information Questionnaire for more information.
Final Equity Profit = Final Property Value - Mortgage Required - Investment
Cumulative Rental Profit = Annual rental profit x Time of Investment
This is the assumed rate of house price inflation.
This is the property value at the end of the investment based on an assumed rate of % house price inflation.
Orion Holidays, The Gateway Centre, Spine Road East, South Cerney, Gloucestershire, GL7 5TL
The Property has been saved to your favorites
0 / 5
Mon Jun 30 2025
All confirmed! We look forward to speaking with you.
Mon Jun 30 2025
It's quick and easy
