5 Bed Detached House, Single Let, Pinner, HA5 5RG, £1,000,000

72D Capel Gardens, Pinner, Greater London, HA5 5RG - 5 months ago

BTL

~178 m²

+10 photos

ValuationUndervalued

Sold Prices	£575K - £1.8M
Sold Prices/m²	£3.9K/m² - £11.4K/m²

Square Metres	~178.28 m²
Price/m²	£5.6K/m²
Value Estimate	£1,037,070£1,037,070
BMV	4%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£250,000£250,000
Stamp Duty & Legal Fees	£72,450£72,450
Total Cash In	£322,450£322,450

Cash Out
Rent Range	£1,650 - £3,800£1,650 - £3,800
Rent Estimate	£2,200
Running Costs/mo	£3,585£3,585
Cashflow/mo	£-1,385£-1,385
Cashflow/yr	£-16,620£-16,620
Gross Yield	3%3%

Local Sold Prices

45 sold prices from £575K to £1.8M, average is £868K. £3.9K/m² to £11.4K/m², average is £5.8K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£745.5K	05/21	0.11 mi	32, Melrose Road, Pinner, Greater London HA5 5RA	£4,491	166	5	Semi-Detached House
£950K	09/23	0.2 mi	19, The Squirrels, Pinner, Greater London HA5 3BD	£7,661	124	5	Detached House
£935K	05/21	0.2 mi	3, The Squirrels, Pinner, Greater London HA5 3BD	£5,881	159	5	Detached House
£868.7K	03/21	0.21 mi	16, Wakehams Hill, Pinner, Greater London HA5 3BQ	£5,110	170	5	Detached House
£770K	03/21	0.21 mi	Hampton Villa, The Chase, Pinner, Greater London HA5 5QP	£5,923	130	5	Detached House
£935K	05/21	0.23 mi	3, The Squirrels, Pinner, Greater London HA5 3BD	£5,881	159	5	Detached House
£850K	01/23	0.25 mi	166, Northumberland Road, Harrow, Greater London HA2 7RG	-	-	5	Semi-Detached House
£825K	01/23	0.3 mi	24, Mount Drive, Harrow, Greater London HA2 7RP	-	-	5	Terraced House
£1.2M	03/21	0.31 mi	62, Barrow Point Avenue, Pinner, Greater London HA5 3HG	£8,750	132	5	Semi-Detached House
£780K	10/23	0.32 mi	14, Elmcroft Crescent, Harrow, Greater London HA2 6HN	-	-	5	Semi-Detached House
£890K	11/22	0.38 mi	35, Lincoln Road, Harrow, Greater London HA2 7RH	£4,541	196	5	Semi-Detached House
£868K	05/23	0.41 mi	82, Headstone Lane, Harrow, Greater London HA2 6HW	-	-	5	Semi-Detached House
£735K	05/21	0.42 mi	43, Lincoln Road, Harrow, Greater London HA2 7RH	£5,140	143	5	Semi-Detached House
£717K	05/21	0.42 mi	71, Lincoln Road, Harrow, Greater London HA2 7RH	£5,049	142	5	Semi-Detached House
£907K	12/20	0.56 mi	38, Cannon Lane, Pinner, Greater London HA5 1HL	£5,497	165	5	Semi-Detached House
£1.3M	08/23	0.63 mi	4, Moss Close, Pinner, Greater London HA5 3AY	-	-	5	Detached House
£690K	12/20	0.64 mi	5, Lankers Drive, Harrow, Greater London HA2 7PA	£5,036	137	5	Semi-Detached House
£732K	01/21	0.65 mi	63, Church Drive, Harrow, Greater London HA2 7NR	£5,343	137	5	Semi-Detached House
£790K	01/21	0.66 mi	36, Imperial Drive, Harrow, Greater London HA2 7LH	-	-	5	Semi-Detached House
£860K	11/22	0.67 mi	150, Headstone Lane, Harrow, Greater London HA2 6JT	£6,056	142	5	Semi-Detached House
£890K	12/20	0.69 mi	18, St Michaels Crescent, Pinner, Greater London HA5 5LG	£5,817	153	5	Semi-Detached House
£805K	03/21	0.69 mi	38, Love Lane, Pinner, Greater London HA5 3EX	£5,095	158	5	Detached House
£1.3M	10/20	0.69 mi	36, Love Lane, Pinner, Greater London HA5 3EX	£5,677	229	5	Semi-Detached House
£1.5M	11/23	0.69 mi	34, Love Lane, Pinner, Greater London HA5 3EX	£5,474	274	5	Semi-Detached House
£575K	10/20	0.69 mi	13, Argyle Road, Harrow, Greater London HA2 7AL	£3,993	144	5	Semi-Detached House
£750K	02/23	0.71 mi	8, Argyle Road, Harrow, Greater London HA2 7AJ	£11,364	66	5	Semi-Detached House
£1.2M	09/21	0.71 mi	65, Love Lane, Pinner, Greater London HA5 3EY	£11,276	104	5	Semi-Detached House
£990K	08/22	0.75 mi	18, St Michaels Crescent, Pinner, Greater London HA5 5LG	£6,471	153	5	Terraced House
£1.4M	06/23	0.75 mi	26, Moss Lane, Pinner, Greater London HA5 3AX	£7,687	187	5	Detached House
£830K	08/23	0.78 mi	1a, Holmwood Close, Harrow, Greater London HA2 6JX	£7,500	111	5	Semi-Detached House
£935K	06/21	0.81 mi	19, Malpas Drive, Pinner, Greater London HA5 1DG	£8,130	115	5	Detached House
£1.4M	04/21	0.82 mi	27, Moss Lane, Pinner, Greater London HA5 3BB	£8,245	165	5	Detached House
£1.4M	03/21	0.83 mi	9, West Way, Pinner, Greater London HA5 3NX	£8,544	158	5	Detached House
£885K	11/20	0.84 mi	85, Pinner View, Harrow, Greater London HA1 4RU	£7,254	122	5	Detached House
£1.3M	01/21	0.84 mi	2, West Way, Pinner, Greater London HA5 3NX	£8,667	150	5	Detached House
£738K	08/23	0.85 mi	2, Waxwell Close, Pinner, Greater London HA5 3ET	£5,766	128	5	Semi-Detached House
£630K	04/21	0.92 mi	9, Parkfield Crescent, Harrow, Greater London HA2 6LE	£3,865	163	5	Semi-Detached House
£624K	06/23	0.92 mi	2, Pinner View, Harrow, Greater London HA1 4QA	£3,925	159	5	Semi-Detached House
£1.8M	03/24	0.94 mi	Four Oaks, Nugents Park, Pinner, Greater London HA5 4RA	£5,014	349	5	Semi-Detached House
£1.1M	11/21	0.95 mi	5, Eastcote View, Pinner, Greater London HA5 1AT	-	-	5	Semi-Detached House
£798K	12/20	0.95 mi	28, East Towers, Pinner, Greater London HA5 1TL	£6,234	128	5	Semi-Detached House
£690K	10/20	0.95 mi	82, Longley Road, Harrow, Greater London HA1 4TQ	£4,233	163	5	Semi-Detached House
£900K	04/21	0.96 mi	76, East Towers, Pinner, Greater London HA5 1TL	£8,422	107	5	Semi-Detached House
£600K	12/22	0.97 mi	21, Bolton Road, Harrow, Greater London HA1 4SB	-	-	5	Semi-Detached House
£755K	11/23	0.97 mi	73, Chestnut Drive, Pinner, Greater London HA5 1LX	£5,720	132	5	Semi-Detached House

Local Rents

28 rents from £1.6K/mo to £3.8K/mo, average is £2.8K/mo.

Rent	Date	Distance	Address	Beds	Type
£2,750	04/24	0.04 mi	-	4	Semi-Detached House
£2,100	04/24	0.16 mi	Fire Brigade Cottages, Pinner Road, Pinner	3	Terraced House
£2,200	04/24	0.19 mi	-	3	Terraced House
£2,200	04/24	0.19 mi	Fire Brigade Cottages, Pinner, HA5	3	Terraced House
£3,600	04/24	0.2 mi	The Squirrels, Pinner	5	Detached House
£2,500	03/24	0.22 mi	Northumberland Road, North Harrow	3	House
£3,200	04/24	0.25 mi	-	4	Semi-Detached House
£2,395	04/24	0.27 mi	Hillview Gardens, Harrow, Middlesex HA2	3	Semi-Detached House
£2,500	04/24	0.27 mi	-	3	Semi-Detached House
£3,200	02/24	0.28 mi	Anglesmede Crescent, Pinner, HA5	4	Detached House
£3,300	02/25	0.31 mi	-	5	Semi-Detached House
£2,700	02/25	0.33 mi	-	4	Semi-Detached House
£3,150	01/25	0.33 mi	-	5	Semi-Detached House
£3,000	04/24	0.39 mi	Cecil Park	3	Terraced House
£2,950	03/25	0.4 mi	-	3	Semi-Detached House
£3,400	04/24	0.41 mi	Eastglade, Pinner	4	Detached House
£2,500	04/24	0.44 mi	Manor Way, Harrow	3	Semi-Detached House
£1,650	04/24	0.46 mi	Grove Avenue, Pinner	3	Flat
£3,300	02/24	0.5 mi	Suffolk Road, Harrow	3	Detached House
£2,150	03/25	0.52 mi	-	3	Flat
£2,400	04/24	0.53 mi	Chester Drive, Harrow, HA2	3	Semi-Detached House
£3,100	04/24	0.54 mi	Manor Park Drive, Harrow	4	Detached House
£2,600	01/25	0.56 mi	-	3	Semi-Detached House
£2,300	01/25	0.57 mi	-	3	Semi-Detached House
£2,800	03/25	0.57 mi	-	4	Semi-Detached House
£2,900	04/24	0.59 mi	-	4	Terraced House
£3,000	04/24	0.59 mi	-	4	Terraced House
£3,800	03/25	0.6 mi	-	3	Flat

Local Area Statistics

Population in HA5	44,53444,534
Town centre distance	0.96 miles away0.96 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.54 miles away0.54 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	+26%+26%
Sales demand	Balanced marketBalanced market
Capital growth (5yrs)	+25%+25%

Property History

Listed for £1,000,000

October 30, 2024

Sold for £210,000

1997

Floor Plans

Description

Stunning 5 bedroom house set over 3 floors +
Modern conservatory leading to the garden +
Expansive double reception room with dining space +
Modern kitchen with integrated appliances +
5 well-proportioned bedrooms with a main en suite shower room +
1 bathroom, 1 shower room and a downstairs wc +
Moments from amenities and transport links +
drive way for 3 cars unrestricted parking on road, Good and outstanding schools catchment +

This wonderful 5 bedroom house offers comfortable accommodation throughout with a double reception room, a lovely conservatory leading to the garden as well as 5 good-sized bedrooms with a main en suite shower room.

The property is ideally located moments from the shops, cafés and bars of both Pinner and North Harrow, while the pleasant open spaces of Headstone Manor Park are also within easy reach.

Please use the reference CHPK1464058 when contacting Foxtons.

Agent Details

Foxtons, Pinner

020 3910 6583

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, Single Let, Pinner, HA5 5RG

£325,000

4 views • 2 months ago • 68 m²

2 Bed Flat, Single Let, Pinner, HA5 5RE

£340,000

a month ago • 68 m²

Under Offer

5 Bed House, Single Let, Pinner, HA5 5RS

£799,950

1 views • 2 months ago • 178 m²

4 Bed House, Single Let, Pinner, HA5 5QZ

£950,000

17 days ago • 129 m²