3 Bed Flat, Single Let, London, W10 5EH, £530,000

Bosworth Road, North Kensington, W10 5EH - 10 months ago

Leasehold
BTL
ROI: 4%
~93 m²
+2 photos

ValuationUndervalued

Sold Prices£390K - £4.0M
Sold Prices/m²£6.1K/m² - £27.4K/m²

 

 

Square Metres

~93 m²
Price/m²£5.7K/m²

Value Estimate

£651,900
BMV23%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£132,500

Stamp Duty & Legal Fees

£31,100

Total Cash In

£163,600

 

 

Cash Out

 

Rent Range

£2,355 - £8,300

Rent Estimate

£2,700

Running Costs/mo

£2,216

Cashflow/mo

£484

Cashflow/yr

£5,805

ROI

4%

Gross Yield

6%

Local Sold Prices

50 sold prices from £390K to £4.0M, average is £850K. £6.1K/m² to £27.4K/m², average is £11.3K/m².

PriceDateDistanceAddressBeds 
£485K11/210.2 mi21c, Hormead Road, London, Greater London W9 3NQ3
£600K01/210.25 mi34a, St Ervans Road, London, Greater London W10 5YE3
£520K06/210.26 mi36b, Wornington Road, London, Greater London W10 5YF3
£2.8M03/230.27 miUpper Maisonette, 61, Faraday Road, London, Greater London W10 5SF3
£425K06/210.28 miFlat 44, Kensal House, Ladbroke Grove, London, Greater London W10 5BQ3
£872.5K05/210.37 miFirst And Second Floor Maisonette, 7, Raddington Road, London, Greater London W10 5TF3
£645K07/210.4 mi46a, Lydford Road, London, Greater London W9 3LX3
£559K06/210.41 mi219, Tavistock Crescent, London, Greater London W11 1AE3
£537.5K06/210.42 mi27, Burlington Close, London, Greater London W9 3LY3
£735K04/230.43 mi17a, Lydford Road, London, Greater London W9 3LU3
£780K05/230.45 miFlat 2, Trinity Court, Croxley Road, London, Greater London W9 3HD3
£1.1M11/220.48 mi78, Oliphant Street, London, Greater London W10 4EF3
£535K05/210.5 mi147a, Kilburn Lane, London, Greater London W10 4AX3
£390K01/240.54 mi215, Kilburn Lane, London, Greater London W10 4BQ3
£1.8M03/210.54 mi23c, Leamington Road Villas, London, Greater London W11 1HS3
£535K05/230.55 miSecond Floor Flat, 3, Basing Street, London, Greater London W11 1EN3
£800K06/210.58 mi6, Hill Farm Road, London, Greater London W10 6DN3
£540K02/210.59 mi60, Barlby Road, London, Greater London W10 6AP3
£475K06/210.59 mi99b, Malvern Road, London, Greater London NW6 5PU3
£630K05/210.59 mi55, Oakworth Road, London, Greater London W10 6DF3
£940K05/240.61 mi48, First Floor Flat, Harvist Road, London, Greater London NW6 6SH3
£695K06/210.63 miFlat 2, Fleming Lodge, Admiral Walk, London, Greater London W9 3TE3
£1.1M01/240.66 mi6b, Harvist Road, London, Greater London NW6 6SD3
£1.0M12/200.67 mi27, St Andrews Square, London, Greater London W11 1RH3
£915K07/230.67 mi7, Bartle Road, London, Greater London W11 1RF3
£565K02/210.68 miFirst Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ3
£530K04/210.69 mi7, Upper Talbot Walk, London, Greater London W11 1QZ3
£925K08/230.71 miFirst Floor Flat, 2, Keslake Road, London, Greater London NW6 6DL3
£1.1M09/230.71 mi30, Wesley Square, London, Greater London W11 1TR3
£850K05/210.72 miFlat 76, Morshead Mansions, Morshead Road, London, Greater London W9 1LG3
£580K11/230.73 mi57b, Sutherland Avenue, London, Greater London W9 2HF3
£915K05/210.74 miFlat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF3
£900K03/210.75 miFlat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.1M04/230.75 miFlat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£840K06/230.75 mi33a, Creighton Road, London, Greater London NW6 6EE3
£4.0M08/230.75 miBasement And Ground Floor, 82, Blenheim Crescent, London, Greater London W11 1NZ3
£2.0M12/220.75 miFirst And Second Floor Flat, 82, Blenheim Crescent, London, Greater London W11 1NZ3
£687.5K08/230.77 miLower Maisonette, 26, Linden Avenue, London, Greater London NW10 5RE3
£863K06/210.83 miFlat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH3
£2.4M10/230.83 mi4a, Ladbroke Gardens, London, Greater London W11 2PT3
£895.2K11/230.84 miCastellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB3
£873K02/230.84 miFlat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB3
£1000K02/210.84 mi198a, Purves Road, London, Greater London NW10 5TG3
£3.0M04/230.84 mi26a, Ladbroke Gardens, London, Greater London W11 2PY3
£847.5K10/230.85 mi37b, Ashburnham Road, London, Greater London NW10 5SB3
£785K06/230.85 mi37a, Ashburnham Road, London, Greater London NW10 5SB3
£850K06/210.86 miBasement Flat, 132, Westbourne Grove, London, Greater London W11 2RR3
£960K02/230.87 mi92a, Salusbury Road, London, Greater London NW6 6PA3
£935K01/210.87 miFlat 15, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JG3
£2.5M05/210.87 mi24 - 25, Stanley Crescent, London, Greater London W11 2NA3

Local Rents

50 rents from £2.4K/mo to £8.3K/mo, average is £3.4K/mo.

RentDateDistanceAddressBeds 
£3,20011/240.02 mi-3
£6,71710/240.18 miBonchurch Road, London, W103
£3,57510/240.18 miSouthern Row, Ladbroke Grove, London, W103
£3,25002/250.19 mi-3
£5,10002/240.25 mi-3
£4,90003/250.25 mi-3
£4,95003/250.25 mi-3
£3,10010/240.25 mi-3
£3,87810/240.27 miBonchurch Road3
£2,44810/240.3 miTreverton Towers, Treverton Street, London3
£3,10010/240.3 mi-3
£3,68304/250.3 mi-3
£3,50002/240.34 mi-3
£6,49012/240.34 mi-3
£8,30003/250.35 mi-3
£3,75011/240.35 mi-3
£3,68310/240.35 miElgin Avenue, London, W93
£3,00010/240.36 miShirland Road, London, W93
£3,00010/240.36 mi-3
£3,25010/240.36 mi-3
£3,68310/240.36 miMoray Apartments, Elgin Avenue, Maida Vale, W93
£3,80010/240.36 miHewer Street, London, W103
£4,00012/240.37 mi-3
£3,60011/240.37 mi-3
£2,70010/240.39 miBravington Road London W93
£2,35510/240.39 miFernhead Road, West Kilburn, W93
£3,00010/240.4 miPortnall Road, Maida Hill, London, W93
£3,25010/240.41 miWestbourne Place, Westbourne Park, London, W93
£6,50010/240.41 miMillwood Street, London, W103
£2,70010/240.41 miBravington Road, Maida Vale3
£3,70008/240.42 miHarrow Road, London, NW103
£2,50010/240.42 mi-3
£6,06710/240.42 miBassett Road, London, W103
£3,40010/240.44 mi-3
£3,30010/240.45 mi-3
£2,80003/250.46 mi-3
£2,80003/250.46 mi-3
£4,11710/240.46 miAbinger Mews, Maida Vale, London, W93
£2,94710/240.47 miFernhead Road, London, W93
£2,95010/240.47 miFernhead Road, Queens Park, W93
£3,40003/250.48 mi-3
£3,40003/250.48 mi-3
£3,40003/250.48 mi-3
£3,80010/240.49 mi-3
£3,49710/240.49 miFernhead Road, London, W93
£3,00002/250.5 mi-3
£3,35410/240.52 miDenholme Road - Refurbished / 3 Double Bedrooms3
£5,00002/240.52 mi-3
£3,25010/240.52 miAshmore Road, London, W93
£2,85010/240.52 mi-3

Local Area Statistics

Population in W10

33,638

Population in London

4,771,921

Town centre distance

4.42 miles away

Nearest school

0.10 miles away

Nearest train station

0.44 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-13%

Sales demand

Buyer's market

Capital growth (5yrs)

+4%

Property History

Listed for £530,000

June 6, 2024

Floor Plans

Description

  • Split Level +
  • Open Plan +
  • Balcony +
  • Three Bedrooms +
  • Close To Amenities +

A spacious three bedroom split level apartment in a purpose built block. The property has a large open plan reception, with room to dine, wooden flooring, a fitted kitchen and access to the balcony, with all three bedrooms on the other level.

Located moments from the shops and restaurants of Golborne Road and Portobello Road, as well as the transport links of Westbourne Park underground station (Hammersmith & City and Circle Lines).

Tenure: Leasehold Lease Years Remaining: 82
Service Charge: £2,300 (Yearly)
Annual Ground Rent: £10
Council Tax Band: C

Information contained within this listing is for guidance only and should be checked and confirmed (prior to proceeding).

Agent Details

Dexters, Westbourne Grove

020 7313 3600

Next Steps?

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