THE COTTAGE, 238 Walmer Road, London, Greater London, W11 4PQ - 12 views - 5 months ago
Listed for £1,595,000
December 22, 2023
Sold for £1,750,000
2015
Sold for £900,000
2011
A unique opportunity to acquire this detached cottage located beside the main entrance to Avondale Park and now in need of complete refurbishment.
Main Description - An unmodernised, former parks cottage, set at the entrance to the hugely popular Avondale Park.
This unique house is currently around 1129 sq ft with small front and back gardens along with a range of external stores and it provides a perfect blank canvas for an incoming buyer.
Walmer Road is located close to the restaurants, shops and bars of Holland Park and Notting Hill. The nearest Underground Station is Holland Park (Central Line).
Population in London | 4,771,921 |
Town centre distance | 4.71 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 0.30 miles away |
| |
Rental growth (12m) | +24% |
Cash In | |
Deposit (25%) | £398,750 |
Stamp duty & legals | £151,700 |
Refurb costs | £68,248 |
Total cash in | £618,698 |
| |
Cash Out | |
Monetisation | Rent OutFlip |
Rent range | £3,250 - £21,667 |
Rent estimate | £9,395 |
Revaluation | £2,438,123 |
New mortgage | £1,814,948 |
Cash left in | £14,956 |
Running costs/mo | £9,461 |
Cashflow/mo | £-66 |
Cashflow/yr | £-792 |
Gross yield | 7% |
50 rents
Rent | Date | Distance | Address | Beds | Type | |
£3,500 | 02/24 | 0.01 mi | Walmer Road, Notting Hill, London, W11 | 3 | Flat | |
£4,983 | 12/23 | 0.05 mi | Hippodrome Mews, London, W11 | 3 | Terraced House | |
£4,983 | 12/23 | 0.06 mi | Hippodrome Mews, Holland Park, W11 | 3 | Flat | |
£21,667 | 01/24 | 0.09 mi | Walmer Road, London, W11 | 4 | Detached House | |
£5,500 | 08/23 | 0.12 mi | Princedale Road London W11 | 3 | Flat | |
£3,250 | 02/24 | 0.13 mi | Nottingwood House, Notting Hill, London, W11 | 3 | Flat | |
£19,500 | 09/23 | 0.16 mi | Portland Road London W11 | 4 | Terraced House | |
£9,750 | 02/24 | 0.17 mi | Lansdowne Crescent, Notting Hill, London, W11 | 4 | Flat | |
£9,750 | 10/23 | 0.18 mi | Lansdowne Crescent W11 | 3 | Flat | |
£11,700 | 02/24 | 0.19 mi | Princedale Road, London | 4 | Terraced House | |
£11,700 | 02/24 | 0.19 mi | Princedale Road, Holland Park, London, W11 | 5 | Terraced House | |
£11,999 | 02/24 | 0.22 mi | Lansdowne Crescent, Notting Hill, W11 | 3 | Flat | |
£7,800 | 02/24 | 0.23 mi | Princedale Road, London | 3 | Terraced House | |
£3,445 | 02/24 | 0.25 mi | Carson Terrace, London, W11 | 3 | Flat | |
£3,792 | 02/24 | 0.28 mi | Arundel Gardens, Notting Hill W11 | 3 | Flat | |
£9,988 | 11/23 | 0.29 mi | St Marks Place, Notting Hill W11 | 4 | Terraced House | |
£3,497 | 01/24 | 0.29 mi | Ladbroke Grove, Notting Hill | 3 | Flat | |
£8,212 | 01/24 | 0.3 mi | Stanley Crescent, London, W11 | 3 | Flat | |
£6,002 | 01/24 | 0.31 mi | Norland Square, Holland Park, W11 | 3 | Flat | |
£8,450 | 01/24 | 0.31 mi | Stanley Crescent, London, W11. | 3 | Flat | |
£3,878 | 02/24 | 0.34 mi | - | 3 | Terraced House | |
£3,358 | 02/24 | 0.34 mi | Ladbroke Road, Holland Park, W11 | 3 | Flat | |
£3,358 | 02/24 | 0.34 mi | Ladbroke Road, Holland Park | 3 | Flat | |
£7,800 | 01/24 | 0.34 mi | Addison Avenue, Holland Park, London | 3 | Terraced House | |
£6,912 | 10/23 | 0.35 mi | Clarendon Road, London, W11 | 4 | Flat | |
£21,450 | 02/24 | 0.35 mi | Elgin Crescent, London, W11 | 4 | Detached House | |
£3,500 | 02/24 | 0.35 mi | - | 3 | Flat | |
£8,017 | 01/24 | 0.36 mi | Lansdowne House, Lansdowne Road, London, W11 | 3 | Flat | |
£7,800 | 02/24 | 0.37 mi | Addison Avenue, London, W11 | 3 | Terraced House | |
£17,333 | 02/24 | 0.37 mi | Kensington Park Road, London, W11 | 3 | Flat | |
£7,999 | 02/24 | 0.38 mi | - | 4 | Terraced House | |
£9,750 | 11/23 | 0.38 mi | Kensington Park Road, London, W11 | 3 | Flat | |
£9,750 | 11/23 | 0.38 mi | Kensington Park Road, W11 | 3 | Terraced House | |
£9,750 | 02/24 | 0.38 mi | Kensington Park Road, W11 | 3 | Flat | |
£9,750 | 12/23 | 0.38 mi | Kensington Park Road, London, W11 | 3 | Flat | |
£9,750 | 11/23 | 0.38 mi | Kensington Park Road, Notting Hill, W11 | 3 | Terraced House | |
£9,750 | 02/24 | 0.39 mi | Kensington Park Road, Notting Hill, W11 | 3 | Flat | |
£9,750 | 01/24 | 0.39 mi | Kensington Park Road, Notting Hill, London, W11 | 3 | Flat | |
£9,750 | 01/24 | 0.39 mi | Kensington Park Road, Notting Hill | 3 | Flat | |
£9,997 | 02/24 | 0.41 mi | Portobello Road, Notting Hill | 4 | Flat | |
£16,358 | 01/24 | 0.42 mi | Holland Park, London, W11 | 3 | Flat | |
£18,178 | 11/23 | 0.42 mi | Holland Park, London, Royal Borough of Kensington & Chelsea, London, W11 | 3 | Flat | |
£11,917 | 02/24 | 0.42 mi | Holland Park London W11 | 3 | Flat | |
£16,358 | 12/23 | 0.42 mi | Holland Park, London | 3 | Flat | |
£16,358 | 10/23 | 0.42 mi | Holland Park, Notting Hill | 3 | Flat | |
£16,358 | 12/23 | 0.42 mi | Holland Park, London, W11 | 3 | Flat | |
£4,767 | 11/19 | 0.42 mi | Kensington Park Road, London, W11 | 3 | Flat | |
£7,003 | 11/23 | 0.43 mi | Royal Crescent Mews, Holland Park, London, W11 | 3 | Flat | |
£5,599 | 02/24 | 0.44 mi | Scampston Mews, London, W10 | 3 | Flat | |
£7,973 | 01/24 | 0.44 mi | Holland Park, London, W11 | 3 | Flat |
Sold prices | £525K - £17.3M |
Sold prices/m² | £7,095/m² - £46,000/m² |
| |
Square metres | ~129.26 m² |
Price/m² | £12,340/m² |
Value estimate | £1,530,000 |
| |
End value, after refurb | £2,438,123 |
Uplift in value | +53% |
51 sold prices
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£16.0M | 09/22 | 0.13 mi | 71, Lansdowne Road, London, Greater London W11 2LG | £42,438 | 377 | 4 | Terraced House | |
£6.6M | 10/23 | 0.16 mi | 56, Lansdowne Road, London, Greater London W11 2LR | £27,604 | 240 | 4 | Semi-Detached House | |
£17.3M | 08/22 | 0.16 mi | 102, Elgin Crescent, London, Greater London W11 2JL | £46,000 | 375 | 4 | Terraced House | |
£1.2M | 09/23 | 0.16 mi | 14, Grenfell Road, London, Greater London W11 4BN | £11,647 | 102 | 4 | Terraced House | |
£6.0M | 09/23 | 0.18 mi | 31, St James's Gardens, London, Greater London W11 4RF | - | - | 4 | Terraced House | |
£3.5M | 05/21 | 0.2 mi | 54, Princedale Road, London, Greater London W11 4NL | £19,774 | 177 | 4 | Terraced House | |
£6.8M | 01/23 | 0.22 mi | 53, St James's Gardens, London, Greater London W11 4RA | £31,410 | 216 | 4 | Terraced House | |
£4.6M | 01/21 | 0.22 mi | 52, St James's Gardens, London, Greater London W11 4RA | £20,721 | 222 | 4 | Detached House | |
£2.8M | 10/20 | 0.23 mi | 40, Princedale Road, London, Greater London W11 4NL | £16,319 | 172 | 4 | Terraced House | |
£2.9M | 05/21 | 0.23 mi | 59, Portland Road, London, Greater London W11 4LJ | £16,292 | 178 | 4 | Terraced House | |
£966K | 04/21 | 0.23 mi | 57, Verity Close, London, Greater London W11 4HE | £7,667 | 126 | 4 | Terraced House | |
£4.7M | 04/21 | 0.23 mi | 34, Portland Road, London, Greater London W11 4LG | £20,854 | 225 | 4 | Terraced House | |
£2.9M | 10/22 | 0.24 mi | 6, Darnley Terrace, London, Greater London W11 4RL | £18,710 | 155 | 4 | Terraced House | |
£5.1M | 03/21 | 0.25 mi | 12, St James's Gardens, London, Greater London W11 4RD | - | - | 4 | Terraced House | |
£6.5M | 11/22 | 0.26 mi | 54, Addison Avenue, London, Greater London W11 4QP | - | - | 4 | Terraced House | |
£8.1M | 09/21 | 0.3 mi | 44, Addison Avenue, London, Greater London W11 4QP | £29,670 | 273 | 4 | Semi-Detached House | |
£4.5M | 07/23 | 0.3 mi | 31, Princedale Road, London, Greater London W11 4NW | - | - | 4 | Terraced House | |
£3.5M | 03/21 | 0.31 mi | 32, Queensdale Road, London, Greater London W11 4SA | £13,855 | 249 | 4 | Terraced House | |
£6.4M | 06/21 | 0.31 mi | 11, Portland Road, London, Greater London W11 4LH | £30,332 | 211 | 4 | Terraced House | |
£2.6M | 06/21 | 0.32 mi | 7, Codrington Mews, London, Greater London W11 2EH | £16,541 | 159 | 4 | Terraced House | |
£2.1M | 03/21 | 0.37 mi | 53, Queensdale Road, London, Greater London W11 4SD | £14,426 | 146 | 4 | Terraced House | |
£1.6M | 11/22 | 0.49 mi | 10, Alba Place, London, Greater London W11 1LQ | £13,913 | 115 | 4 | Terraced House | |
£2.1M | 03/21 | 0.52 mi | 244, Portobello Road, London, Greater London W11 1LL | £17,500 | 120 | 4 | Terraced House | |
£10.0M | 11/20 | 0.52 mi | 16, Horbury Crescent, London, Greater London W11 3NF | £26,316 | 380 | 4 | Terraced House | |
£5.8M | 02/23 | 0.53 mi | 26, Campden Hill Square, London, Greater London W8 7JY | £26,136 | 220 | 4 | Terraced House | |
£1.8M | 11/21 | 0.53 mi | 132, Oxford Gardens, London, Greater London W10 6LZ | - | - | 4 | Terraced House | |
£1.7M | 06/21 | 0.53 mi | 147, Oxford Gardens, London, Greater London W10 6NE | £10,633 | 158 | 4 | Terraced House | |
£3.2M | 05/23 | 0.54 mi | 35, Ladbroke Road, London, Greater London W11 3PD | - | - | 4 | Terraced House | |
£13.0M | 11/20 | 0.54 mi | 19, Hillsleigh Road, London, Greater London W8 7LE | £27,897 | 466 | 4 | Terraced House | |
£1.4M | 03/21 | 0.56 mi | 53, Sterne Street, London, Greater London W12 8AB | £14,175 | 97 | 4 | Semi-Detached House | |
£2.4M | 09/20 | 0.56 mi | 172, Oxford Gardens, London, Greater London W10 6ND | £15,408 | 153 | 4 | Terraced House | |
£2.6M | 07/21 | 0.57 mi | 25, Finstock Road, London, Greater London W10 6LU | - | - | 4 | Terraced House | |
£2.5M | 11/23 | 0.57 mi | 26, Finstock Road, London, Greater London W10 6LU | £12,887 | 194 | 4 | Terraced House | |
£2.3M | 10/21 | 0.57 mi | 58, Wallingford Avenue, London, Greater London W10 6PY | £14,544 | 158 | 4 | Terraced House | |
£2.5M | 11/20 | 0.58 mi | 64, Wallingford Avenue, London, Greater London W10 6PY | £16,083 | 157 | 4 | Terraced House | |
£4.3M | 06/23 | 0.58 mi | 17, Chepstow Crescent, London, Greater London W11 3EA | £19,676 | 216 | 4 | Terraced House | |
£8.5M | 04/21 | 0.6 mi | 32, Kensington Park Road, London, Greater London W11 3BU | £23,161 | 367 | 4 | Semi-Detached House | |
£2.7M | 06/21 | 0.6 mi | 18, Farm Place, London, Greater London W8 7SX | £19,853 | 136 | 4 | Terraced House | |
£6.7M | 07/23 | 0.62 mi | 111, Ledbury Road, London, Greater London W11 2AQ | £31,896 | 211 | 4 | Terraced House | |
£6.7M | 07/23 | 0.62 mi | 111, Ledbury Road, London, Greater London W11 2AQ | £31,896 | 211 | 4 | Terraced House | |
£525K | 02/23 | 0.62 mi | 13, White City Close, London, Greater London W12 7EB | £7,095 | 74 | 4 | Terraced House | |
£6.5M | 03/21 | 0.62 mi | 107, Ledbury Road, London, Greater London W11 2AQ | - | - | 4 | Terraced House | |
£2.4M | 05/21 | 0.63 mi | 36, Kelfield Gardens, London, Greater London W10 6NB | £12,903 | 186 | 4 | Terraced House | |
£1.6M | 03/21 | 0.63 mi | 29, Wallingford Avenue, London, Greater London W10 6QA | - | - | 4 | Terraced House | |
£3.2M | 02/23 | 0.64 mi | 64, Abbotsbury Close, London, Greater London W14 8EQ | £19,744 | 164 | 4 | Terraced House | |
£3.4M | 06/23 | 0.65 mi | 10, Hillgate Street, London, Greater London W8 7SR | £17,386 | 197 | 4 | Terraced House | |
£2.3M | 11/20 | 0.65 mi | 41, Kensington Place, London, Greater London W8 7PR | £15,132 | 152 | 4 | Terraced House | |
£3.1M | 09/22 | 0.65 mi | 28, Kensington Place, London, Greater London W8 7PR | £21,241 | 145 | 4 | Terraced House | |
£3.7M | 11/22 | 0.65 mi | 41, Kensington Place, London, Greater London W8 7PR | £24,507 | 152 | 4 | Terraced House | |
£1.9M | 10/23 | 0.66 mi | 60, Highlever Road, London, Greater London W10 6PT | - | - | 4 | Terraced House | |
£2.4M | 10/22 | 0.66 mi | 37, Hillgate Place, London, Greater London W8 7SS | - | - | 4 | Terraced House |