4 Bed Terraced House, Refurb/BRRR, London, W10 6LZ, £1,775,000

Oxford Gardens, London, UK, W10 6LZ - 5 months ago

Refurb/BRRR

ROI: 1%

~134 m²

+5 photos

ValuationOvervalued

Sold Prices	£525K - £17.3M
Sold Prices/m²	£5.5K/m² - £46K/m²

Square Metres	~134.29 m²
Price/m²	£13.2K/m²
Value Estimate	£1,177,250£1,177,250

End Value (After Refurb)	£1,633,646£1,633,646

Investment Opportunity

Cash In
Purchase Finance	Bridging LoanBridging Loan
Deposit (25%)	£443,750£443,750
Stamp Duty & Legal Fees	£216,700£216,700
Refurb Costs	£70,905£70,905
Bridging Loan Interest	£46,594£46,594
Total Cash In	£779,699£779,699

Cash Out
Monetisation	FlipRefinance & RentRefinance & Rent
Revaluation	£1,633,646£1,633,646
Mortgage (After Refinance)	£1,225,234£1,225,234
Mortgage LTV	75%75%
Cash Left In	£779,699£779,699
Equity	£408,411£408,411
Rent Range	£2,349 - £17,333£2,349 - £17,333
Rent Estimate	£7,433
Running Costs/mo	£6,612£6,612
Cashflow/mo	£821£821
Cashflow/yr	£9,855£9,855
ROI	1%1%
Gross Yield	5%5%

Local Sold Prices

50 sold prices from £525K to £17.3M, average is £1.9M. £5.5K/m² to £46K/m², average is £12.9K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£1.8M	11/21	0.01 mi	132, Oxford Gardens, London, Greater London W10 6LZ	-	-	4	Terraced House
£1.7M	06/21	0.04 mi	147, Oxford Gardens, London, Greater London W10 6NE	£10,633	158	4	Terraced House
£2.5M	11/20	0.05 mi	64, Wallingford Avenue, London, Greater London W10 6PY	£16,083	157	4	Terraced House
£2.3M	10/21	0.05 mi	58, Wallingford Avenue, London, Greater London W10 6PY	£14,544	158	4	Terraced House
£2.6M	07/21	0.09 mi	25, Finstock Road, London, Greater London W10 6LU	-	-	4	Terraced House
£2.5M	11/23	0.09 mi	26, Finstock Road, London, Greater London W10 6LU	£12,887	194	4	Terraced House
£2.4M	05/21	0.09 mi	36, Kelfield Gardens, London, Greater London W10 6NB	£12,903	186	4	Terraced House
£1.9M	10/23	0.12 mi	60, Highlever Road, London, Greater London W10 6PT	-	-	4	Terraced House
£1.6M	03/21	0.13 mi	29, Wallingford Avenue, London, Greater London W10 6QA	-	-	4	Terraced House
£1.8M	06/21	0.14 mi	65, Highlever Road, London, Greater London W10 6PR	£12,676	142	4	Terraced House
£2.3M	03/21	0.19 mi	86, Highlever Road, London, Greater London W10 6PN	£12,169	189	4	Terraced House
£1.3M	08/21	0.23 mi	18, Shinfield Street, London, Greater London W12 0HN	£8,205	156	4	Terraced House
£1.2M	09/21	0.23 mi	14, Shinfield Street, London, Greater London W12 0HN	£8,451	142	4	Terraced House
£990K	03/21	0.23 mi	22, Shinfield Street, London, Greater London W12 0HN	£6,644	149	4	Terraced House
£2.0M	01/22	0.24 mi	1, Pangbourne Avenue, London, Greater London W10 6DJ	£8,739	226	4	Detached House
£1.6M	08/23	0.27 mi	5, Pangbourne Avenue, London, Greater London W10 6DJ	-	-	4	Terraced House
£1.2M	02/21	0.33 mi	13, Brewster Gardens, London, Greater London W10 6AG	£8,265	147	4	Terraced House
£966K	04/21	0.36 mi	57, Verity Close, London, Greater London W11 4HE	£7,667	126	4	Terraced House
£1.3M	12/22	0.36 mi	146, Highlever Road, London, Greater London W10 6PJ	£11,778	108	4	Terraced House
£1.2M	09/23	0.38 mi	14, Grenfell Road, London, Greater London W11 4BN	£11,647	102	4	Terraced House
£1.1M	10/20	0.38 mi	61, Barlby Road, London, Greater London W10 6AW	£9,735	113	4	Terraced House
£985K	04/21	0.38 mi	22, Methwold Road, London, Greater London W10 6DD	-	-	4	Terraced House
£1.7M	03/21	0.39 mi	134, Highlever Road, London, Greater London W10 6PJ	£15,090	111	4	Terraced House
£1.5M	06/23	0.42 mi	38, Dalgarno Gardens, London, Greater London W10 6AB	£10,621	145	4	Terraced House
£525K	02/23	0.42 mi	13, White City Close, London, Greater London W12 7EB	£7,095	74	4	Terraced House
£17.3M	08/22	0.53 mi	102, Elgin Crescent, London, Greater London W11 2JL	£46,000	375	4	Terraced House
£2.6M	06/21	0.59 mi	7, Codrington Mews, London, Greater London W11 2EH	£16,541	159	4	Terraced House
£16.0M	09/22	0.61 mi	71, Lansdowne Road, London, Greater London W11 2LG	£42,438	377	4	Terraced House
£2.1M	03/21	0.61 mi	244, Portobello Road, London, Greater London W11 1LL	£17,500	120	4	Terraced House
£6.6M	10/23	0.63 mi	56, Lansdowne Road, London, Greater London W11 2LR	£27,604	240	4	Semi-Detached House
£1.6M	11/22	0.63 mi	10, Alba Place, London, Greater London W11 1LQ	£13,913	115	4	Terraced House
£3.0M	12/23	0.64 mi	2, Darnley Terrace, London, Greater London W11 4RL	£15,385	195	4	Terraced House
£2.9M	10/22	0.64 mi	6, Darnley Terrace, London, Greater London W11 4RL	£18,710	155	4	Terraced House
£6.0M	09/23	0.66 mi	31, St James's Gardens, London, Greater London W11 4RF	-	-	4	Terraced House
£5.1M	03/21	0.67 mi	12, St James's Gardens, London, Greater London W11 4RD	-	-	4	Terraced House
£1.1M	03/23	0.67 mi	92, Tunis Road, London, Greater London W12 7EY	£8,271	133	4	Terraced House
£1.4M	02/21	0.67 mi	47, Stanlake Road, London, Greater London W12 7HG	£5,538	251	4	Terraced House
£1.1M	07/23	0.69 mi	98, Tunis Road, London, Greater London W12 7EY	-	-	4	Terraced House
£6.8M	01/23	0.7 mi	53, St James's Gardens, London, Greater London W11 4RA	£31,410	216	4	Terraced House
£4.6M	01/21	0.7 mi	52, St James's Gardens, London, Greater London W11 4RA	£20,721	222	4	Detached House
£6.5M	11/22	0.73 mi	54, Addison Avenue, London, Greater London W11 4QP	-	-	4	Terraced House
£3.5M	05/21	0.73 mi	54, Princedale Road, London, Greater London W11 4NL	£19,774	177	4	Terraced House
£3.1M	12/23	0.73 mi	42, Pottery Lane, London, Greater London W11 4LZ	£20,946	148	4	Terraced House
£3.5M	03/21	0.74 mi	32, Queensdale Road, London, Greater London W11 4SA	£13,855	249	4	Terraced House
£1.1M	12/22	0.75 mi	40, Abdale Road, London, Greater London W12 7ET	-	-	4	Terraced House
£985K	03/21	0.75 mi	44, Tunis Road, London, Greater London W12 7EZ	£7,756	127	4	Terraced House
£2.8M	10/20	0.76 mi	40, Princedale Road, London, Greater London W11 4NL	£16,319	172	4	Terraced House
£2.1M	03/21	0.76 mi	53, Queensdale Road, London, Greater London W11 4SD	£14,426	146	4	Terraced House
£2.9M	05/21	0.76 mi	59, Portland Road, London, Greater London W11 4LJ	£16,292	178	4	Terraced House
£1.1M	09/23	0.76 mi	42, Abdale Road, London, Greater London W12 7ET	£12,116	92	4	Terraced House

Local Rents

51 rents from £2.3K/mo to £17.3K/mo, average is £6.1K/mo.

Rent	Date	Distance	Address	Beds	Type
£11,917	10/24	0.04 mi	Balliol Road, North Kensington, W10	5	Terraced House
£11,917	10/24	0.04 mi	Balliol Road, London	5	Terraced House
£11,917	10/24	0.05 mi	Balliol Road, London, W10	5	Terraced House
£11,267	10/24	0.09 mi	Finstock Road, North Kensington, W10	5	Terraced House
£11,917	10/24	0.12 mi	Latimer Road, London, W10	3	Detached House
£11,917	10/24	0.12 mi	Latimer Road, London, W10	3	Detached House
£9,967	10/24	0.12 mi	St Helens Gardens, London, W10	4	Flat
£4,334	10/24	0.16 mi	Latimer Place, Ladbroke Grove, London, W10	3	Terraced House
£5,599	10/24	0.16 mi	Scampston Mews, London, W10	3	Flat
£17,333	10/24	0.16 mi	St Quintin Avenue, North Kensington, W10	3	Flat
£3,700	02/24	0.18 mi	-	3	Terraced House
£3,800	10/24	0.19 mi	St Helens Garden, London, W10	4	Flat
£5,997	10/24	0.22 mi	Brewster Gardens, London, W10	4	Terraced House
£3,800	10/24	0.22 mi	St. Helens Gardens, North Kensington , London, Royal Borough of Kensington and Chelsea, W10	4	Flat
£4,500	12/24	0.23 mi	-	4	Flat
£4,500	12/24	0.23 mi	-	4	Flat
£3,700	12/24	0.24 mi	-	4	Terraced House
£3,500	11/24	0.27 mi	-	3	Flat
£16,250	10/24	0.27 mi	St. Charles Square, Notting Hill, London, W10	5	Detached House
£3,900	10/24	0.29 mi	Pavilion Terrace, Wood Lane, London, W12	4	Flat
£3,850	02/25	0.32 mi	-	4	Flat
£3,750	11/24	0.33 mi	-	3	Terraced House
£6,000	10/24	0.33 mi	Brewster Gardens London W10	4	Flat
£8,000	10/24	0.34 mi	Barlby Road, North Kensington, W10	4	Terraced House
£8,000	10/24	0.34 mi	Barlby Road London W10	4	Terraced House
£9,950	10/24	0.35 mi	Brewster Gardens, London, W10	4	Detached House
£6,500	10/24	0.36 mi	Millwood Street, London, W10	3	Terraced House
£6,000	11/24	0.37 mi	-	3	Flat
£5,200	12/24	0.37 mi	-	3	Flat
£6,250	10/24	0.37 mi	White City, Shepherd's Bush, LONDON, W12	3	Flat
£4,334	10/24	0.37 mi	Brewster Gardens, North Kensington, London, W10	4	Flat
£7,999	02/24	0.4 mi	-	4	Terraced House
£6,067	10/24	0.41 mi	Bassett Road, London, W10	3	Flat
£4,500	02/25	0.41 mi	-	3	Flat
£3,100	01/25	0.42 mi	-	3	Flat
£6,500	10/24	0.42 mi	Dalgarno Gardens, Notting Hill W10	6	Terraced House
£6,500	10/24	0.42 mi	Dalgarno Gardens, North Kensington, W10	6	Flat
£8,016	10/24	0.42 mi	Dalgarno Gardens	5	Flat
£6,500	10/24	0.42 mi	Dalgarno Gardens, Notting Hill, London, W10	6	Flat
£8,300	03/25	0.43 mi	-	3	Flat
£3,800	10/24	0.45 mi	Hewer Street, London, W10	3	Flat
£3,800	01/25	0.45 mi	-	4	Flat
£3,250	10/24	0.45 mi	Nottingwood House, Notting Hill, London, W11	3	Flat
£3,683	04/25	0.47 mi	-	3	Flat
£9,988	10/24	0.48 mi	St Marks Place, Notting Hill W11	4	Terraced House
£2,349	10/24	0.49 mi	White City Estate, Shepherds Bush	3	Flat
£14,950	10/24	0.5 mi	St Lawrence Terrace, North Kensington, London, W10	4	Terraced House
£14,950	10/24	0.5 mi	St. Lawrence Terrace, Westbourne Park, W10	4	Flat
£2,448	10/24	0.5 mi	Treverton Towers, Treverton Street, London	3	Flat
£14,950	10/24	0.51 mi	St. Lawrence Terrace, North Kensington	4	Terraced House
£14,950	10/24	0.51 mi	St. Lawrence Terrace, London, W10	4	Flat

Local Area Statistics

Population in W10	33,63833,638
Population in London	4,771,9214,771,921
Town centre distance	5 miles away5 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.26 miles away0.26 miles away

Rental demand	Balanced marketBalanced market
Rental growth (12m)	-13%-13%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	+4%+4%

Property History

Price changed to £1,775,000

March 8, 2025

Listed for £1,850,000

October 29, 2024

Floor Plans

Description

A charming Edwardian 4 bedroom house in need of modernisation and with potential to extend (subject to planning) located on one of North Kensington's premier streets.

With plenty of space, original period features and a large garden the property has potential to create a stunning family home.

Oxford Gardens is a pretty, treelined street walking distance to the eclectic bars, shops and restaurants of trendy Portobello Road and Golborne Road.

Latimer Road is the closest station which is serviced by the Circle and Hammersmith & City lines although White City station is also very close which is serviced by the Central line. The A40 is also nearby allowing for easy access in and out of London.

Agent Details

Druce, Ladbroke Grove

020 3376 6124

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

2 Bed Flat, Refurb/BRRR, London, W10 6JW

£1,200,000

3 views • 7 months ago • 124 m²

2 Bed House, Refurb/BRRR, London, W10 6JL

£950,000

3 views • 2 months ago • 68 m²

5 Bed House, Refurb/BRRR, London, W10 6AR

£1,950,000

4 days ago • 178 m²

2 Bed House, Refurb/BRRR, London, W10 6EE

£800,000

5 months ago • 101 m²