3 Bed Semi-Detached House, Single Let, Northolt, UB5 4JB, £500,000

98 Wilsmere Drive, Northolt, Greater London, UB5 4JB - 4 views - 5 months ago

BTL
ROI: 1%
~93 m²
+7 photos

ValuationUndervalued

Sold Prices£220K - £613K
Sold Prices/m²£3.9K/m² - £8K/m²

 

 

Square Metres

~93 m²
Price/m²£5.4K/m²

Value Estimate

£534,355
BMV7%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£125,000

Stamp Duty & Legal Fees

£28,700

Total Cash In

£153,700

 

 

Cash Out

 

Rent Range

£2,100 - £3,250

Rent Estimate

£2,138

Running Costs/mo

£2,010

Cashflow/mo

£128

Cashflow/yr

£1,536

ROI

1%

Gross Yield

5%

Local Sold Prices

50 sold prices from £220K to £613K, average is £485K. £3.9K/m² to £8K/m², average is £5.9K/m².

PriceDateDistanceAddressBeds 
£465K08/210.08 mi28, Sandown Way, Northolt, Greater London UB5 4HZ3
£467K07/210.14 mi31, Newbury Close, Northolt, Greater London UB5 4JF3
£475K09/210.15 mi21, Newbury Way, Northolt, Greater London UB5 4JD3
£442K09/210.19 mi14, Buttercup Close, Northolt, Greater London UB5 5TS3
£465K01/230.2 mi16, Buttercup Close, Northolt, Greater London UB5 5TS3
£420K10/200.24 mi40, Poppy Close, Northolt, Greater London UB5 5TP3
£445K03/210.25 mi19, Poppy Close, Northolt, Greater London UB5 5TP3
£375K05/210.26 mi2, Forlong Path, Northolt, Greater London UB5 5SD3
£420K07/230.28 mi17, Arnold Road, Northolt, Greater London UB5 5TD3
£469K06/210.32 mi8, Martin Drive, Northolt, Greater London UB5 4BG3
£400K02/210.34 mi16, Yeoman Road, Northolt, Greater London UB5 5TJ3
£410K02/240.35 mi20, Mallet Drive, Northolt, Greater London UB5 4BE3
£460K11/200.37 mi29, Dabbs Hill Lane, Northolt, Greater London UB5 4AH3
£495K07/210.39 mi94, Holyrood Avenue, Harrow, Greater London HA2 8TP3
£540K03/210.4 mi74, Eastcote Lane, Northolt, Greater London UB5 5RQ3
£460K06/230.4 mi70, Eastcote Lane, Northolt, Greater London UB5 5RQ3
£485K05/210.41 mi63, Holyrood Avenue, Harrow, Greater London HA2 8UD3
£485K05/210.41 mi63, Holyrood Avenue, Harrow, Greater London HA2 8UD3
£485K04/210.41 mi89, Holyrood Avenue, Harrow, Greater London HA2 8UD3
£560K05/210.42 mi113, Walton Avenue, Harrow, Greater London HA2 8RA3
£465K12/200.42 mi44, Warwick Avenue, Harrow, Greater London HA2 8RD3
£585K08/230.42 mi182, Somervell Road, Harrow, Greater London HA2 8TS3
£492K08/210.43 mi184, Somervell Road, Harrow, Greater London HA2 8TS3
£530K09/230.43 mi184, The Heights, Northolt, Greater London UB5 4BU3
£555K10/230.43 mi40, Islip Gardens, Northolt, Greater London UB5 5BX3
£473K03/210.44 mi74, Alderney Gardens, Northolt, Greater London UB5 5BT3
£575K03/230.45 mi17, Warwick Avenue, Harrow, Greater London HA2 8RE3
£534K11/220.45 mi41, Warwick Avenue, Harrow, Greater London HA2 8RE3
£560K03/210.46 mi181, Somervell Road, Harrow, Greater London HA2 8UA3
£460K06/210.46 mi166, Islip Manor Road, Northolt, Greater London UB5 5EE3
£530K11/220.46 mi195, Somervell Road, Harrow, Greater London HA2 8UA3
£560K12/220.47 mi131, Islip Manor Road, Northolt, Greater London UB5 5EE3
£436K10/200.48 mi3, Sussex Crescent, Northolt, Greater London UB5 4DL3
£405K02/210.48 mi55, Islip Gardens, Northolt, Greater London UB5 5BY3
£510K07/230.49 mi60, Eastcote Lane, Northolt, Greater London UB5 5RG3
£610K08/210.49 mi11, Diamond Road, Ruislip, Greater London HA4 0PF3
£613K05/210.49 mi1, Diamond Road, Ruislip, Greater London HA4 0PF3
£498K10/200.49 mi56, Eastcote Lane, Northolt, Greater London UB5 5RG3
£220K03/210.5 mi55, Kenilworth Avenue, Harrow, Greater London HA2 8RZ3
£490K03/230.5 mi67, Kenilworth Avenue, Harrow, Greater London HA2 8RZ3
£515K04/210.5 mi46, Diamond Road, Ruislip, Greater London HA4 0PG3
£515K12/200.51 mi18, Tenby Gardens, Northolt, Greater London UB5 4DH3
£468K02/210.52 mi5, Moat Farm Road, Northolt, Greater London UB5 5DR3
£500K08/230.52 mi165, The Heights, Northolt, Greater London UB5 4BT3
£560K01/230.52 mi164, The Heights, Northolt, Greater London UB5 4BT3
£461K11/200.53 mi14, Moat Farm Road, Northolt, Greater London UB5 5DR3
£477.5K03/230.54 mi3, South Park Way, Ruislip, Greater London HA4 6UN3
£506K06/210.55 mi30, Jubilee Drive, Ruislip, Greater London HA4 0PQ3
£540K11/210.55 mi5, Jubilee Drive, Ruislip, Greater London HA4 0PA3
£500K07/230.55 mi6, Lytton Close, Northolt, Greater London UB5 5BU3

Local Rents

20 rents from £2.1K/mo to £3.3K/mo, average is £2.3K/mo.

RentDateDistanceAddressBeds 
£2,80002/250.13 mi-3
£2,20010/240.25 mi-3
£2,10011/240.26 mi-3
£2,10001/250.3 mi-3
£2,30003/250.35 mi-3
£2,29504/240.36 miField End Road Ruislip HA43
£2,30012/240.36 mi-3
£2,50003/250.36 mi-3
£2,65012/240.46 mi-3
£2,65003/250.46 mi-3
£2,75012/240.46 mi-3
£2,50003/250.46 mi-3
£2,30012/240.49 mi-3
£2,30001/250.49 mi-3
£2,20004/240.52 miArundel Drive, Harrow3
£3,25002/240.53 mi-3
£2,60003/250.54 mi-3
£2,30003/250.59 mi-3
£2,35003/250.61 mi-3
£2,40012/240.62 mi-3

Local Area Statistics

Population in UB5

45,158

Population in Northolt

45,217

Town centre distance

0.65 miles away

Nearest school

0.20 miles away

Nearest train station

0.66 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+17%

Sales demand

Balanced market

Capital growth (5yrs)

+19%

Property History

Listed for £500,000

November 1, 2024

Sold for £275,000

2015

Sold for £250,000

2011

Floor Plans

Description

  • Chain free +
  • Semi detached +
  • Garage +
  • Through lounge +
  • Downstairs WC +
  • Spacious bedrooms +

Brian Cox & Company are pleased to present to the market this three bedroom semi detached family home located on a convenient and popular residential road in Northolt only a short walk to Northolt Station. Accommodation comprises of a through lounge, modern kitchen, bathroom, downstairs WC and three bedrooms. This property is being sold chain free and benefits from a low maintenance garden. All with the added bonus of being sold chain free.

Agent Details

Brian Cox, Northolt

020 3909 6488

Next Steps?

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