2 Bed Terraced House, Single Let, London, NW10 5JU, £850,000

Harrow Road, London, NW10 5JU - 3 views - 6 months ago

BTL
~95 m²
+9 photos

ValuationUndervalued

Sold Prices£565K - £2.9M
Sold Prices/m²£5.7K/m² - £16K/m²

 

 

Square Metres

~94.60 m²
Price/m²£9K/m²

Value Estimate

£1,002,760
BMV18%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£212,500

Stamp Duty & Legal Fees

£73,700

Total Cash In

£286,200

 

 

Cash Out

 

Rent Range

£1,950 - £3,500

Rent Estimate

£1,998

Running Costs/mo

£3,076

Cashflow/mo

£-1,078

Cashflow/yr

£-12,934

Gross Yield

3%

Local Sold Prices

50 sold prices from £565K to £2.9M, average is £760K. £5.7K/m² to £16K/m², average is £10.5K/m².

PriceDateDistanceAddressBeds 
£610K09/230.19 mi43b, Burrows Road, London, Greater London NW10 5SL2
£570K06/210.19 mi143, Mortimer Road, London, Greater London NW10 5TN2
£690K01/210.25 mi76, Kilburn Lane, London, Greater London W10 4AH2
£835K12/200.25 mi46, Kilburn Lane, London, Greater London W10 4AH2
£760K11/200.26 mi164, Ilbert Street, London, Greater London W10 4QD2
£565K08/230.27 mi4, Bolton Gardens, London, Greater London NW10 5RD2
£1.4M07/230.28 mi119, Purves Road, London, Greater London NW10 5TH2
£850K12/200.29 mi253, Peach Road, London, Greater London W10 4DX2
£690K03/210.3 mi35, Sixth Avenue, London, Greater London W10 4HB2
£675K10/200.3 mi41, Sixth Avenue, London, Greater London W10 4HB2
£625K08/230.3 mi146, Purves Road, London, Greater London NW10 5TG2
£955K02/230.3 mi172, Peach Road, London, Greater London W10 4DY2
£960K11/220.31 mi156, Peach Road, London, Greater London W10 4DY2
£690K09/210.33 mi48, Huxley Street, London, Greater London W10 4QQ2
£866K06/210.34 mi41, Huxley Street, London, Greater London W10 4QQ2
£760K08/230.35 mi98, Kilravock Street, London, Greater London W10 4HZ2
£595K05/210.35 mi1b, Greyhound Road, London, Greater London NW10 5QH2
£831K11/220.37 mi69, Nutbourne Street, London, Greater London W10 4HL2
£655K05/210.38 mi186, Kilburn Lane, London, Greater London W10 4AS2
£735K06/230.38 mi174, Kilburn Lane, London, Greater London W10 4AS2
£857K11/200.38 mi122, Oliphant Street, London, Greater London W10 4EB2
£835K02/210.38 mi128, Oliphant Street, London, Greater London W10 4EB2
£595K05/210.39 mi1b, Greyhound Road, London, Greater London NW10 5QH2
£870K03/210.42 mi4, Galton Street, London, Greater London W10 4QN2
£895K08/230.44 mi75, Kilravock Street, London, Greater London W10 4HY2
£730K04/240.44 mi76, Lothrop Street, London, Greater London W10 4JD2
£745K12/220.44 mi83, Lothrop Street, London, Greater London W10 4JD2
£703K06/210.44 mi62, Lothrop Street, London, Greater London W10 4JD2
£670K10/210.44 mi69, Marne Street, London, Greater London W10 4JF2
£725K10/230.44 mi59, Marne Street, London, Greater London W10 4JF2
£745K08/230.46 mi14a, Keslake Road, London, Greater London NW6 6DL2
£820K11/210.47 mi29, Nutbourne Street, London, Greater London W10 4HW2
£610K06/210.47 mi7, Nutbourne Street, London, Greater London W10 4HW2
£668.3K08/210.47 mi176, Third Avenue, London, Greater London W10 4HR2
£1000K09/220.49 mi15, Marne Street, London, Greater London W10 4JE2
£610K04/210.49 mi10, Marne Street, London, Greater London W10 4JE2
£905K09/220.5 mi14, Enbrook Street, London, Greater London W10 4SF2
£760K10/220.5 mi37, Lothrop Street, London, Greater London W10 4JB2
£785K04/230.5 mi45, Lothrop Street, London, Greater London W10 4JB2
£750K06/210.5 mi9, Lothrop Street, London, Greater London W10 4JB2
£985K01/210.51 mi44, Hewer Street, London, Greater London W10 6DU2
£1.1M06/230.51 mi81, Buchanan Gardens, London, Greater London NW10 5AB2
£848.9K04/210.52 mi14, Victor Road, London, Greater London NW10 5XE2
£2.9M07/230.56 mi42, Dundonald Road, London, Greater London NW10 3HR2
£815K12/200.59 mi1, Second Avenue, London, Greater London W10 4RN2
£790K10/220.61 mi37, Barfett Street, London, Greater London W10 4NP2
£718K03/240.62 mi24, Alperton Street, London, Greater London W10 4NQ2
£703K04/240.66 mi56, First Avenue, London, Greater London W10 4NL2
£830K05/210.71 mi3, Snarsgate Street, London, Greater London W10 6QP2
£1.4M01/210.72 miThe Cottage, Millwood Street, London, Greater London W10 6EH2

Local Rents

50 rents from £1.9K/mo to £3.5K/mo, average is £2.3K/mo.

RentDateDistanceAddressBeds 
£2,49207/240.03 miRainham Road, London, NW102
£2,49207/240.03 mi-2
£2,30009/240.05 miBayford Road, London, NW102
£2,20011/240.05 mi-2
£2,40006/240.06 mi-2
£2,65004/250.06 mi-2
£2,05806/240.06 miBayford Road, Ladbroke Grove, London, NW102
£2,10006/240.07 miWakeman Road, Kensal Green, London, NW102
£1,99806/240.08 miWarfield Road, Kensal Green2
£2,49206/240.08 miWakeman Road, Kensal Rise2
£2,20006/240.08 mi-2
£2,37506/240.15 miMortimer Road, London, NW102
£2,85003/250.15 mi-2
£1,99808/240.16 miMortimer Road, Kensal Rise2
£2,00006/240.16 miWellington Road, Kensal Green, London, NW102
£2,20011/240.17 mi-2
£2,25006/240.17 miMortimer Road, London, NW102
£3,00008/240.18 miHarrow Road, London, NW102
£1,99810/240.2 miKilburn Lane, North Kensington2
£2,15007/240.2 miMortimer Road, Kensal Rise NW102
£2,37503/240.2 miMortimer Road, Kensal Rise, London, NW102
£2,20010/240.2 mi-2
£2,60010/240.21 mi-2
£2,49610/240.21 miBanister Road, Kensal Rise2
£2,20004/250.22 mi-2
£2,90004/250.22 mi-2
£1,95004/250.22 mi-2
£2,10011/240.22 mi-2
£2,15006/240.22 miMortimer Road, Kensal Rise, London2
£3,50010/240.23 mi-2
£3,40012/240.23 mi-2
£2,65004/250.23 mi-2
£2,15001/250.23 mi-2
£3,25010/240.24 mi-2
£2,99510/240.24 mi-2
£2,80012/240.24 mi-2
£3,10002/250.24 mi-2
£2,19504/250.25 mi-2
£2,15006/240.25 miAshburnham Road, Kensal Green, London, NW102
£2,20006/240.25 miBurrows Road, Kensal Green2
£2,25012/240.26 mi-2
£2,15801/250.26 mi-2
£2,30002/250.26 mi-2
£2,85009/240.26 miBolton Gardens, London, NW102
£2,25306/240.26 miCollege Rd, London2
£2,35006/240.26 mi-2
£2,00006/240.26 miChamberlayne Road, Kensal Rise, London, NW102
£2,40004/250.26 mi-2
£2,24906/240.27 miCollege Road, Kensal Rise2
£2,70803/240.27 miBolton Gardens, Kensal Rise, NW102

Local Area Statistics

Population in NW10

91,820

Population in London

4,771,921

Town centre distance

4.93 miles away

Nearest school

0.20 miles away

Nearest train station

0.20 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+8%

Sales demand

Buyer's market

Capital growth (5yrs)

+14%

Property History

Price changed to £850,000

March 8, 2025

Listed for £895,000

November 1, 2024

Floor Plans

Description

  • Double reception room | Kitchen/dining room +
  • Two bedrooms | Bathroom | South facing +
  • garden | EPC Rating D +

The house features a walled south facing front garden, a bright and airy double reception room, plus large kitchen/dining room. Two bedrooms both with ample built in wardrobes and a large family bathroom.

Agent Details

Strutt & Parker, Notting Hill

020 3907 3392

Next Steps?

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