2 Bed Flat, Single Let, London, W10 6HP, £725,000

Shalfleet Drive, LONDON, W10 6HP - 2 years ago

Leasehold
BTL
ROI: 1%
~84 m²
+6 photos

ValuationUndervalued

Sold Prices£300K - £9.7M
Sold Prices/m²£4K/m² - £32.1K/m²

 

 

Square Metres

~84.30 m²
Price/m²£8.6K/m²

Value Estimate

£899,000
BMV24%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£181,250

Stamp Duty & Legal Fees

£63,700

Total Cash In

£244,950

 

 

Cash Out

 

Rent Range

£2,600 - £8,000

Rent Estimate

£3,196

Running Costs/mo

£2,925

Cashflow/mo

£271

Cashflow/yr

£3,254

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £300K to £9.7M, average is £787.5K. £4K/m² to £32.1K/m², average is £11.6K/m².

PriceDateDistanceAddressBeds 
£395K12/210.07 mi313, Hurstway Walk, London, Greater London W11 1WD2
£398.5K02/210.13 mi432, Barandon Walk, London, Greater London W11 1WJ2
£645K12/230.21 mi32, Wesley Square, London, Greater London W11 1TS2
£595K03/210.24 mi19, Wesley Square, London, Greater London W11 1TP2
£695K02/230.27 mi4, St Andrews Square, London, Greater London W11 1RH2
£823K10/200.28 miPart Of First Floor Flat, 22, Balliol Road, London, Greater London W10 6LX2
£410K06/210.28 miFlat 40, Talbot Grove House, Lancaster West, London, Greater London W11 1SQ2
£550K11/200.28 mi38, Hunt Close, London, Greater London W11 4JU2
£515K03/230.28 mi27, Hunt Close, London, Greater London W11 4JU2
£560K01/230.28 mi31, Hunt Close, London, Greater London W11 4JU2
£1.1M12/200.29 mi6a, Highlever Road, London, Greater London W10 6PS2
£775K07/230.29 miFirst And Second Floor Flat, 22, Highlever Road, London, Greater London W10 6PS2
£855K03/210.3 mi35, St Helens Gardens, London, Greater London W10 6LN2
£1.3M05/230.3 mi77a, St Marks Road, London, Greater London W10 6JT2
£855K12/210.33 mi34, Kelfield Gardens, London, Greater London W10 6NB2
£355K09/230.34 miFlat 60, Mortimer House, Queensdale Crescent, London, Greater London W11 4TQ2
£800K03/210.34 miFirst Floor Flat, 93, Cambridge Gardens, London, Greater London W10 6JE2
£1.6M06/210.36 miFlat 11, Crescent Mansions, Elgin Crescent, London, Greater London W11 2JN2
£3.3M06/210.36 mi182, Lancaster Road, London, Greater London W11 1QU2
£967.5K07/230.36 mi176c, Lancaster Road, London, Greater London W11 1QU2
£700K05/210.38 mi129, Elgin Crescent, London, Greater London W11 2JH2
£300K11/230.4 mi53, Eynham Road, London, Greater London W12 0HB2
£440K02/210.42 mi68, Chesterton Road, London, Greater London W10 6EP2
£830K11/200.43 mi60b, Oxford Gardens, London, Greater London W10 5UN2
£640K12/220.43 mi35a, St Charles Square, London, Greater London W10 6EN2
£830K11/200.44 mi60b, Oxford Gardens, London, Greater London W10 5UN2
£575K03/230.44 mi24, Eynham Road, London, Greater London W12 0HA2
£834K01/230.44 miGround Floor Flat West, 9, Bassett Road, London, Greater London W10 6LA2
£1.1M03/210.47 miBasement Flat, 84, Ladbroke Grove, London, Greater London W11 2HE2
£865K03/210.48 mi4b, Millwood Street, London, Greater London W10 6EH2
£9.7M02/210.48 mi24, Bassett Road, London, Greater London W10 6JJ2
£1.3M06/210.51 mi44a, Arundel Gardens, London, Greater London W11 2LB2
£730K06/210.53 mi6, St Anns Villas, London, Greater London W11 4RX2
£695K06/210.55 mi20, Oakworth Road, London, Greater London W10 6DQ2
£567.5K03/210.56 mi48a, Stanlake Road, London, Greater London W12 7HL2
£540K09/230.56 mi41, Tadmor Street, London, Greater London W12 8AH2
£455.5K04/230.56 miFlat 9, Linden Court, Frithville Gardens, London, Greater London W12 7JJ2
£1.2M09/210.57 miFlat C, 6, Arundel Gardens, London, Greater London W11 2LA2
£1.2M09/210.57 miFlat C, 6, Arundel Gardens, London, Greater London W11 2LA2
£1.2M05/210.57 mi23a, Ladbroke Gardens, London, Greater London W11 2PT2
£345K10/210.63 miFlat 19, Mackay House, White City Estate, London, Greater London W12 7PB2
£935K06/210.65 miLower Ground Floor Flat, 30, Kensington Park Gardens, London, Greater London W11 2QS2
£1.5M08/210.65 mi55, Lancaster Road, London, Greater London W11 1QJ2
£1.1M04/210.66 miSecond Floor Flat D, 26, Holland Park Gardens, London, Greater London W14 8EA2
£580K12/220.69 mi245, Tavistock Crescent, London, Greater London W11 1AE2
£1.7M11/200.69 miFirst Floor Flat, 115, Ladbroke Road, London, Greater London W11 3PR2
£1.6M04/210.69 mi59, Holland Park, London, Greater London W11 3SJ2
£565K06/210.7 mi85, Holland Park, London, Greater London W11 3RZ2
£1.4M12/200.71 mi7a, Ladbroke Square, London, Greater London W11 3LX2
£495K03/230.72 mi23, Orchard Close, London, Greater London W10 5RA2

Local Rents

52 rents from £2.6K/mo to £8K/mo, average is £3.8K/mo.

RentDateDistanceAddressBeds 
£4,50010/240.05 mi-2
£5,50004/250.05 mi-2
£3,77001/250.16 mi-2
£4,22510/240.18 miCascade Way, London2
£4,22510/240.18 miCassini Apartments, White City Living2
£3,60001/250.18 mi-2
£3,65011/240.18 mi-2
£3,65011/240.18 mi-2
£3,65011/240.18 mi-2
£3,79210/240.18 miWhite City Living, Parkside Apartments, Cascade Way, White City, W122
£3,79610/240.18 miCassini Apartments, White City Living, London, W122
£3,80010/240.18 miCassini Apartments, London, W122
£4,00010/240.18 miCassini Apartments, London, W122
£3,59710/240.18 miCassini Apartments, White City Living, London, W122
£3,90010/240.18 miCassini Apartments, White City Living, London, W122
£3,65010/240.18 miParkside, White City Living, W122
£3,87810/240.18 miWhite City Living, Cassini Apartments, Cascade Way, White City W122
£4,00010/240.18 miWhite City Living, Cassini Apartments, Cascade Way, White City W122
£4,09910/240.18 miWhite City Living, Cassini Apartments, Cascade Way, White City W122
£4,30010/240.19 miCassini Apartment, White City Living, London, W122
£4,15010/240.19 miCassini Apartments, Cascade Way, London2
£3,68310/240.19 miCassini Apartments, White City Living2
£3,75010/240.19 miCassini Tower, White City Living, White City, W122
£3,90010/240.19 miCassini Apartments, 54 Wood Lane, White City Living, W122
£3,99910/240.19 miLincoln Apartments, Fountain Park Way , London2
£3,57510/240.2 miBelvedere Row, White City Living, W122
£3,72510/240.21 miFountain Park Way, London, W122
£3,75010/240.21 miBelvedere Row Apartments, White City, W122
£3,70010/240.21 miWhite City Living, London, W122
£4,00010/240.21 miCassini Apartments, W122
£8,00010/240.22 miTreadgold Street, Notting Hill, W112
£4,75001/250.22 mi-2
£3,49710/240.22 miBelvedere Row Apartments, White City Living, London, W12 2
£3,50001/250.22 mi-2
£3,57510/240.22 miWhite City Living, Belvedere Row Apartments, Fountain Park Way, White City, W122
£3,57510/240.22 miWhite City Living, Belvedere Row Apartments, Fountain Park Way, White City, W122
£3,57510/240.22 miWhite City Living, Belvedere Row Apartments, Fountain Park Way, White City, W122
£3,48510/240.22 miFountain Park Way, London, W122
£3,25010/240.22 miFountain Park Way2
£3,14210/240.22 miFountain Park Way2
£3,25010/240.22 miFountain Park Way2
£5,25001/250.22 mi-2
£2,80010/240.22 miOxford Gardens, London, W102
£3,81310/240.23 miBowery Apartments, White City Living, White City W122
£2,60010/240.24 miWesley Square, London, W112
£4,50010/240.25 miWhite City Living, London, W122
£3,85010/240.25 miLincoln Apartments, Fountain Park Way, London, W122
£4,95003/250.25 mi-2
£3,90010/240.25 mi-2
£3,25010/240.25 miFountain Park Way2
£3,59710/240.25 miFountain Park Way, London, W122
£3,57510/240.25 miWhite City Living, Lincoln Apartments, Fountain Park Way, White City, W122

Local Area Statistics

Population in W10

33,638

Population in London

4,771,921

Town centre distance

4.95 miles away

Nearest school

0.10 miles away

Nearest train station

0.03 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-13%

Sales demand

Buyer's market

Capital growth (5yrs)

+4%

Property History

Price changed to £725,000

April 1, 2025

Listed for £750,000

August 24, 2023

Floor Plans

Description

Occupying the second and third floors of this purpose built building off Latimer Road. This spacious two bedroom apartment offers open plan kitchen/reception room with ample space for a dining area. The property includes two bedrooms, a family bathroom, plus separate WC and a South-facing balcony. There is also a separate study area.

Situation

Located moments away from the many restaurants and boutiques of both Notting Hill and Holland Park. Latimer Road (Hammersmith & City and Circle lines) and Holland Park Underground Stations (Central line) are within easy reach. Property Ref Number: HAM-5257

Agent Details

Hamptons, Notting Hill

020 3869 0432

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪