4 Bed Flat, Single Let, London, W10 6RN, £550,000

Walmer House, Bramley Road, W10 6RN, W10 - a year ago

Leasehold
BTL
ROI: 7%
~85 m²
+14 photos

ValuationUndervalued

Sold Prices£372K - £4.9M
Sold Prices/m²£6.3K/m² - £30K/m²

 

 

Square Metres

~85.01 m²
Price/m²£6.5K/m²

Value Estimate

£665,500
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£137,500

Stamp Duty & Legal Fees

£43,700

Total Cash In

£181,200

 

 

Cash Out

 

Rent Range

£3,100 - £21,450

Rent Estimate

£3,498

Running Costs/mo

£2,438

Cashflow/mo

£1,060

Cashflow/yr

£12,716

ROI

7%

Gross Yield

8%

Local Sold Prices

46 sold prices from £372K to £4.9M, average is £1.7M. £6.3K/m² to £30K/m², average is £12.8K/m².

PriceDateDistanceAddressBeds 
£1.1M01/210.42 miUpper Maisonette, 19, Chesterton Road, London, Greater London W10 5LY4
£2.8M11/210.46 miUpper Maisonette, 25, Blenheim Crescent, London, Greater London W11 2EF4
£397.5K11/200.76 miFlat 62, Mackay House, White City Estate, London, Greater London W12 7PD4
£2.0M03/230.82 mi18, Stanlake Villas, London, Greater London W12 7EX4
£4.5M08/230.94 mi7a, Pembridge Villas, London, Greater London W11 3EN4
£535K06/210.96 miFlat 11, Moulsford House, Westbourne Park Road, London, Greater London W2 5UN4
£2.0M07/230.97 mi33, Sinclair Gardens, London, Greater London W14 0AU4
£610K11/200.98 miFlat 19, Lanark Mansions, Pennard Road, London, Greater London W12 8DN4
£890K06/231.05 miFlat 14, Addison Park Mansions, Richmond Way, London, Greater London W14 0EB4
£485K06/231.15 mi36b, Ashburnham Road, London, Greater London NW10 5SD4
£3.6M12/201.2 mi68, Oakwood Court, London, Greater London W14 8JF4
£3.0M01/231.22 mi151, Oakwood Court, London, Greater London W14 8JT4
£875K05/211.34 miFirst And Second Floor Maisonette, 12, Leysfield Road, London, Greater London W12 9JF4
£4.8M04/211.38 mi11, Campden Hill Road, London, Greater London W8 7DX4
£805K12/231.41 miUpper Maisonette, 116, Brackenbury Road, London, Greater London W6 0BD4
£930K10/211.42 mi76a, St Elmo Road, London, Greater London W12 9DX4
£925K05/231.47 miFlat 2, Glyn Mansions, Hammersmith Road, London, Greater London W14 8XH4
£1.4M05/231.48 miFlat 33, Palace Mansions, Earsby Street, London, Greater London W14 8QW4
£3.4M12/221.52 mi70, Wynnstay Gardens, London, Greater London W8 6UU4
£585K03/211.56 mi73, Furness Road, London, Greater London NW10 5UJ4
£2.9M04/231.56 mi7, Iverna Gardens, London, Greater London W8 6TN4
£1.7M12/201.58 mi5, Fitzjames Avenue, London, Greater London W14 0RP4
£4.1M03/231.61 miFlat 6, Cedar House, Marloes Road, London, Greater London W8 5LA4
£540K12/231.64 mi54, Flora Gardens, London, Greater London W6 0HP4
£2.8M08/231.64 miFlat 6, Rutland House, Marloes Road, London, Greater London W8 5LE4
£3.0M02/231.65 miFlat 5, Rutland House, Marloes Road, London, Greater London W8 5LE4
£3.0M03/211.65 mi4, Randolph Crescent, London, Greater London W9 1DR4
£4.7M11/201.67 mi33a, Pembroke Road, London, Greater London W8 6DP4
£3.4M05/231.69 miFlat 9, Hamston House, Kensington Court Place, London, Greater London W8 5BL4
£4.9M03/211.7 mi12, Kensington Court Gardens, London, Greater London W8 5QE4
£722.5K09/211.73 mi72, Larden Road, London, Greater London W3 7SX4
£740K08/231.73 mi20, Aylmer Road, London, Greater London W12 9LQ4
£1.9M12/201.73 miFlat 22, Cottesmore Court, Stanford Road, London, Greater London W8 5QN4
£1.7M03/231.75 miFlat 41, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SQ4
£3.9M08/211.76 mi3, Devonshire Place, London, Greater London W8 5UD4
£1.1M01/231.77 mi4a, Brondesbury Villas, London, Greater London NW6 6AA4
£2.3M01/211.79 miFlat 22, Vale Court, Maida Vale, London, Greater London W9 1RT4
£2.1M04/231.81 miFlat 239, Cromwell Mansions, Cromwell Road, London, Greater London SW5 0SD4
£372K07/231.84 miRaised Ground Floor Flat, 11, Victoria Road, Kilburn, London, Greater London NW6 6SX4
£1.2M02/231.84 miFlat 12a, Palliser Court, Palliser Road, London, Greater London W14 9ED4
£2.1M06/211.86 miFlat 6, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL4
£1.8M09/231.86 miFlat 8, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL4
£960K04/211.86 mi32b, Westcroft Square, London, Greater London W6 0TD4
£2.9M02/241.96 miKensington Mansions, Flat 32, Trebovir Road, London, Greater London SW5 9TQ4
£775K10/211.96 miFlat 28, West Kensington Mansions, Beaumont Crescent, London, Greater London W14 9PE4
£1.6M06/211.98 mi19d, Philbeach Gardens, London, Greater London SW5 9DY4

Local Rents

51 rents from £3.1K/mo to £21.4K/mo, average is £5.6K/mo.

RentDateDistanceAddressBeds 
£5,59910/240.05 miScampston Mews, London, W103
£11,26710/240.1 miFinstock Road, North Kensington, W105
£9,96710/240.13 miSt Helens Gardens, London, W104
£3,75011/240.18 mi-3
£11,91710/240.18 miBalliol Road, London, W105
£11,91710/240.19 miBalliol Road, North Kensington, W105
£11,91710/240.19 miBalliol Road, London5
£3,80010/240.23 miSt Helens Garden, London, W104
£17,33310/240.25 miSt Quintin Avenue, North Kensington, W103
£16,25010/240.25 miSt. Charles Square, Notting Hill, London, W105
£11,91710/240.26 miLatimer Road, London, W103
£11,91710/240.26 miLatimer Road, London, W103
£7,99902/240.26 mi-4
£3,80010/240.27 miSt. Helens Gardens, North Kensington , London, Royal Borough of Kensington and Chelsea, W104
£4,50002/250.27 mi-3
£3,10001/250.27 mi-3
£3,70012/240.28 mi-4
£5,99710/240.29 miBrewster Gardens, London, W104
£6,50010/240.3 miMillwood Street, London, W103
£4,33410/240.3 miLatimer Place, Ladbroke Grove, London, W103
£3,25010/240.31 miNottingwood House, Notting Hill, London, W113
£6,06710/240.32 miBassett Road, London, W103
£3,70002/240.32 mi-3
£9,98810/240.34 miSt Marks Place, Notting Hill W114
£4,50012/240.34 mi-4
£4,50012/240.34 mi-4
£8,30003/250.37 mi-3
£6,00011/240.38 mi-3
£5,20012/240.38 mi-3
£3,85002/250.39 mi-4
£3,50010/240.39 mi-3
£3,49710/240.4 miLadbroke Grove, Notting Hill3
£6,25010/240.4 miWhite City, Shepherd's Bush, LONDON, W123
£3,80001/250.4 mi-4
£3,50011/240.42 mi-3
£3,50010/240.42 miWalmer Road, Notting Hill, London, W113
£14,95010/240.43 miSt Lawrence Terrace, North Kensington, London, W104
£14,95010/240.43 miSt. Lawrence Terrace, Westbourne Park, W104
£3,90010/240.44 miPavilion Terrace, Wood Lane, London, W124
£14,95010/240.44 miSt. Lawrence Terrace, North Kensington4
£14,95010/240.44 miSt. Lawrence Terrace, London, W104
£3,68304/250.45 mi-3
£3,87810/240.45 miBonchurch Road3
£8,00010/240.45 miBarlby Road, North Kensington, W104
£3,80010/240.45 miHewer Street, London, W103
£8,00010/240.46 miBarlby Road London W104
£4,98310/240.47 miHippodrome Mews, London, W113
£4,98310/240.47 miHippodrome Mews, Holland Park, W113
£6,00010/240.47 miBrewster Gardens London W104
£4,76710/240.49 miKensington Park Road, London, W113
£21,45010/240.49 miElgin Crescent, London, W114

Local Area Statistics

Population in W10

33,638

Population in London

4,771,921

Town centre distance

4.87 miles away

Nearest school

0.10 miles away

Nearest train station

0.19 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-13%

Sales demand

Buyer's market

Capital growth (5yrs)

+4%

Property History

Price changed to £550,000

March 12, 2025

Listed for £600,000

December 1, 2023

Floor Plans

Description

  • Leasehold Term 125 years from 25/12/2002 +
  • 4 Bedrooms +
  • Separate Kitchen +
  • Purpose Built +

Property Description

Ground floor 4 bedroom flat with a separate kitchen and reception room. Offering approx. 892 sqft internal living space, set on a tree-lined street close to Portobello Road. The property offers an excellent opportunity for rental investors and end users

Agent Details

Chancellors, Notting Hill

020 3871 3433

Next Steps?

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