2 Bed Flat, Single Let, West Drayton, UB7 9NJ, £270,000

Admiralty Close, West Drayton, UB7 9NJ - 2 views - 10 months ago

Leasehold
BTL
ROI: 6%
~59 m²
+5 photos

ValuationFair Value

Sold Prices£112.5K - £328K
Sold Prices/m²£2.3K/m² - £6.1K/m²

 

 

Square Metres

~58.62 m²
Price/m²£4.6K/m²

Value Estimate

£273,875

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£67,500

Stamp Duty & Legal Fees

£10,300

Total Cash In

£77,800

 

 

Cash Out

 

Rent Range

£1,350 - £3,700

Rent Estimate

£1,600

Running Costs/mo

£1,184

Cashflow/mo

£416

Cashflow/yr

£4,995

ROI

6%

Gross Yield

7%

Local Sold Prices

50 sold prices from £112.5K to £328K, average is £275K. £2.3K/m² to £6.1K/m², average is £4.7K/m².

PriceDateDistanceAddressBeds 
£251.5K11/210.02 mi138, Admiralty Close, West Drayton, Greater London UB7 9NJ2
£255K01/240.03 mi141, Admiralty Close, West Drayton, Greater London UB7 9NJ2
£275K05/230.03 mi113, Admiralty Close, West Drayton, Greater London UB7 9NJ2
£280K01/230.05 mi106, Admiralty Close, West Drayton, Greater London UB7 9NJ2
£272.2K06/210.21 mi30, Knowles Close, West Drayton, Greater London UB7 8LY2
£112.5K03/230.21 mi14, Knowles Close, Yiewsley, West Drayton, Greater London UB7 8LY2
£310K11/200.21 mi22b, Warwick Road, West Drayton, Greater London UB7 9BZ2
£215K01/210.22 mi2, Aspen Close, West Drayton, Greater London UB7 8HR2
£220K07/210.22 mi30, Aspen Close, West Drayton, Greater London UB7 8HR2
£240K04/210.22 mi6, Aspen Close, Yiewsley, West Drayton, Greater London UB7 8HR2
£242K10/230.22 mi4, Aspen Close, Yiewsley, West Drayton, Greater London UB7 8HR2
£300K04/210.24 mi22, Cherry Orchard, West Drayton, Greater London UB7 7JR2
£305K03/210.24 mi185c, Station Road, West Drayton, Greater London UB7 7NQ2
£305K03/210.25 mi185c, Station Road, West Drayton, Greater London UB7 7NQ2
£320K12/220.26 mi15, Classon Close, West Drayton, Greater London UB7 7JU2
£286K06/210.27 mi28a, Drayton Gardens, West Drayton, Greater London UB7 7LG2
£275K03/210.27 mi16a, Drayton Gardens, West Drayton, Greater London UB7 7LG2
£255K11/210.33 miFlat 3, Ashley Court, High Street, Yiewsley, West Drayton, Greater London UB7 7DN2
£265K07/230.33 miFlat 12, Ashley Court, High Street, Yiewsley, West Drayton, Greater London UB7 7DN2
£270K03/210.35 mi28, Osprey Close, West Drayton, Greater London UB7 7JE2
£305K02/230.38 miFlat 5, Delaford House, Colham Mill Road, West Drayton, Greater London UB7 7AD2
£298K08/230.43 mi77, Swan Road, West Drayton, Greater London UB7 7LA2
£262K02/210.52 mi24, Padcroft Road, West Drayton, Greater London UB7 7RB2
£265K04/210.55 mi6, Peplow Close, West Drayton, Greater London UB7 7XN2
£282K02/210.58 mi25, Wren Drive, West Drayton, Greater London UB7 7NW2
£290K06/210.62 mi63, Wren Drive, West Drayton, Greater London UB7 7NR2
£296K12/200.62 mi51, Wren Drive, West Drayton, Greater London UB7 7NR2
£300K11/230.62 mi45, Wren Drive, West Drayton, Greater London UB7 7NR2
£313K03/210.64 miFlat 15, Rowlock House, Trout Road, West Drayton, Greater London UB7 7FX2
£232K05/210.67 mi37, Frankswood Avenue, West Drayton, Greater London UB7 8QR2
£270K11/230.71 mi38, Philpots Close, Yiewsley, West Drayton, Greater London UB7 7RX2
£328K01/210.77 mi1, Ryeland Close, West Drayton, Greater London UB7 8AT2
£275K09/230.8 mi9, Pinewood Avenue, Uxbridge, Greater London UB8 3LW2
£265K01/210.8 mi33, Pinewood Avenue, Uxbridge, Greater London UB8 3LW2
£280K06/210.8 mi20, Pinewood Avenue, Uxbridge, Greater London UB8 3LW2
£305K10/230.82 mi6, Ashwood Avenue, Uxbridge, Greater London UB8 3LS2
£285K12/220.82 mi20, Ashwood Avenue, Uxbridge, Greater London UB8 3LS2
£270K04/210.83 mi95, Wordsworth Way, West Drayton, Greater London UB7 9HY2
£275K04/210.85 mi73, Pinewood Avenue, Uxbridge, Greater London UB8 3LP2
£265K09/230.85 mi79, Pinewood Avenue, Uxbridge, Greater London UB8 3LP2
£265K09/210.85 mi157, Wordsworth Way, West Drayton, Greater London UB7 9HX2
£275K02/210.87 miFlat 27, Waterford House, Thorney Mill Road, West Drayton, Greater London UB7 7DL2
£265K01/230.87 miFlat 20, Waterford House, Thorney Mill Road, West Drayton, Greater London UB7 7DL2
£260K07/210.87 miFlat 3, Waterford House, Thorney Mill Road, West Drayton, Greater London UB7 7DL2
£263K03/210.87 miFlat 7, Waterford House, Thorney Mill Road, West Drayton, Greater London UB7 7DL2
£289K06/210.87 miFlat 2, Waterford House, Thorney Mill Road, West Drayton, Greater London UB7 7DL2
£290K11/230.93 mi69, Moorfield Road, Uxbridge, Greater London UB8 3SJ2
£263K02/210.94 mi88, The Coppice, Yiewsley, West Drayton, Greater London UB7 8DS2
£300K04/210.97 mi17, Pinn Close, Uxbridge, Greater London UB8 3TB2
£261K10/200.99 mi109, Moorfield Road, Uxbridge, Greater London UB8 3SH2

Local Rents

51 rents from £1.4K/mo to £3.7K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,60010/240.01 miAdmiralty Close, West Drayton, UB72
£1,65011/240.03 mi-2
£1,35010/240.05 mi-2
£1,70010/240.05 miAdmiralty Close, West Drayton, UB72
£1,85010/240.07 mi-2
£1,95003/250.07 mi-2
£1,35010/240.15 miHawthorne Crescent, UB7 9PA2
£1,65010/240.16 miKensington House, West Drayton, UB72
£1,72504/250.21 mi-2
£1,75003/250.25 mi-2
£1,95004/250.26 mi-2
£1,80002/250.26 mi-2
£1,85010/240.26 miKensington House, Parkwest, UB72
£1,70010/240.26 miKensington House, West Drayton2
£1,90002/250.26 mi-2
£1,75010/240.26 miBurlington House, West Drayton2
£1,75010/240.27 mi-2
£1,80001/250.27 mi-2
£1,75010/240.27 mi7 Pennyroyal Drive, West Drayton2
£1,70003/250.28 mi-2
£1,80001/250.28 mi-2
£1,70002/250.29 mi-2
£1,85002/250.3 mi-2
£1,80002/250.3 mi-2
£1,80003/250.3 mi-2
£1,75010/240.31 mi-2
£2,00010/240.32 mi-2
£2,00010/240.32 mi-2
£2,00011/240.32 mi-2
£2,00011/240.32 mi-2
£1,65003/250.33 mi-2
£1,80010/240.33 miWintergreen Boulevard, West Drayton, UB72
£1,90011/240.34 mi-2
£1,80010/240.34 miClovelly Court, Drayton Garden Village, West Drayton, Middlesex, UB72
£1,67510/240.35 mi-2
£1,75010/240.36 miBentinck Road, West Drayton, Middlesex UB7 7SG2
£1,90010/240.36 mi4 Wintergreen Boulevard, West Drayton2
£1,80010/240.37 miHampstead House, West Drayton2
£1,79510/240.38 miBentinck Road, West Drayton, UB72
£1,75010/240.39 miYardley Court, West Drayton2
£3,70010/240.39 mi-2
£3,70010/240.39 mi-2
£3,00001/250.39 mi-2
£1,85010/240.4 mi8 Garnet Place, West Drayton2
£1,60010/240.4 mi-2
£1,95010/240.4 mi-2
£1,95011/240.4 mi-2
£2,07510/240.4 miGarnet Place, West Drayton, Middlesex, UB72
£1,95010/240.4 miGarnet Place, West Drayton, Middlesex, UB72
£1,55001/250.41 mi-2
£2,20010/240.41 miBroughton Court, West Drayton2

Local Area Statistics

Population in UB7

29,741

Town centre distance

0.54 miles away

Nearest school

0.20 miles away

Nearest train station

0.27 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+61%

Sales demand

Balanced market

Capital growth (5yrs)

+4%

Property History

Listed for £270,000

June 1, 2024

Floor Plans

Description

  • Two double bedrooms +
  • Second floor +
  • Sought after development +
  • Great condition throughout +
  • Close to the station +
  • No chain +
  • 630 sqft +
  • EPC rating - B +
  • Residents parking +
  • Ideal first time buy +

This two bedroom, two bathroom second floor apartment is found on a popular modern development just moments from the train station making it ideal for investors and first time buyers alike. The accommodation on offer briefly consists of entrance hallway, a 16ft open plan living room and fitted kitchen, there is a master bedroom with an en suite attached, as well as a second double bedroom and a family bathroom.

Property - This two bedroom, two bathroom second floor apartment is found on a popular modern development just moments from the train station making it ideal for investors and first time buyers alike. The accommodation on offer briefly consists of entrance hallway, a 16ft open plan living room and fitted kitchen, there is a master bedroom with an en suite attached, as well as a second double bedroom and a family bathroom.

Outside - This development contains communal gardens with children's play areas, and has resident and visitors parking.

Location - Admiralty Close is a popular and well placed modern development in West Drayton, situated just a short walk from West Drayton High Street with all its local shops and amenities including West Drayton Train station (Elizabeth Line). Just a short drive away is Uxbridge town centre with its multitude of shopping facilities, metropolitan and Piccadilly line tube station, restaurants and bars.

Agent Details

Coopers, West Drayton

01895 542618

Next Steps?

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