2 Bed Flat, Single Let, London, W10 5FS, £350,000

Hazlewood Crescent, North Kensington, W10 5FS - 3 months ago

Leasehold
BTL
ROI: 6%
~71 m²
+1 photos

ValuationUndervalued

Sold Prices£315K - £9.7M
Sold Prices/m²£5.9K/m² - £26.8K/m²

 

 

Square Metres

~71.40 m²
Price/m²£4.9K/m²

Value Estimate

£437,500
BMV25%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£87,500

Stamp Duty & Legal Fees

£26,200

Total Cash In

£113,700

 

 

Cash Out

 

Rent Range

£2,015 - £7,000

Rent Estimate

£2,100

Running Costs/mo

£1,534

Cashflow/mo

£566

Cashflow/yr

£6,795

ROI

6%

Gross Yield

7%

Local Sold Prices

51 sold prices from £315K to £9.7M, average is £550K. £5.9K/m² to £26.8K/m², average is £8.5K/m².

PriceDateDistanceAddressBeds 
£690K10/230.08 miFlat C, 40, Hormead Road, London, Greater London W9 3NQ2
£595K07/230.08 mi64a, Fermoy Road, London, Greater London W9 3NJ2
£490K01/210.09 miFlat 2, Gadsden House, Hazlewood Crescent, London, Greater London W10 5DX2
£491.6K06/210.12 mi125, St Ervans Road, London, Greater London W10 5QY2
£610K01/210.15 mi76, St Ervans Road, London, Greater London W10 5QT2
£617K06/210.15 mi44, St Ervans Road, London, Greater London W10 5QT2
£550K12/230.15 mi84, St Ervans Road, London, Greater London W10 5QT2
£400K06/210.15 miFlat 26, James House, Appleford Road, London, Greater London W10 5GF2
£845K07/230.2 mi173, Bonchurch Road, London, Greater London W10 5NN2
£495K03/230.22 mi23, Orchard Close, London, Greater London W10 5RA2
£550K04/210.22 mi76a, Ashmore Road, London, Greater London W9 3DG2
£410K03/210.22 mi76b - 76c, Ashmore Road, London, Greater London W9 3DG2
£421K11/200.23 mi2, Portgate Close, London, Greater London W9 3DL2
£465K11/210.23 mi12, Portgate Close, London, Greater London W9 3DL2
£505K01/210.25 miFlat 21, Marble House, Elgin Avenue, London, Greater London W9 3PS2
£315K05/210.27 miThird Floor Flat, 75, Bravington Road, London, Greater London W9 3AA2
£610K03/210.27 mi67a, Bravington Road, London, Greater London W9 3AA2
£565K12/200.27 mi43c, Barnsdale Road, London, Greater London W9 3LL2
£481K01/240.29 miFlat A, 110, Ashmore Road, London, Greater London W9 3DQ2
£481K01/240.29 miFlat A, 110, Ashmore Road, London, Greater London W9 3DQ2
£505K03/210.3 mi29, Riverton Close, London, Greater London W9 3DS2
£580K02/230.32 mi24a, Tavistock Crescent, London, Greater London W11 1AL2
£512.5K06/210.32 mi12a, Mozart Street, London, Greater London W10 4LA2
£580K12/220.34 mi245, Tavistock Crescent, London, Greater London W11 1AE2
£1.0M08/230.35 miFirst Floor Flat, 60, Tavistock Road, London, Greater London W11 1AW2
£800K10/200.35 mi3b, Lydford Road, London, Greater London W9 3LU2
£535K09/230.37 mi186b, Shirland Road, London, Greater London W9 3JF2
£510K03/230.38 mi132, Great Western Road, London, Greater London W11 1AF2
£315K07/230.39 mi19a, Aldridge Road Villas, London, Greater London W11 1BN2
£315K07/230.39 mi19a, Aldridge Road Villas, London, Greater London W11 1BN2
£525K10/210.39 mi88a, Walterton Road, London, Greater London W9 3PQ2
£600K11/200.4 mi61l, Fifth Avenue, London, Greater London W10 4DL2
£542K06/210.43 miFlat B, 135, Ashmore Road, London, Greater London W9 3DA2
£9.7M02/210.44 mi24, Bassett Road, London, Greater London W10 6JJ2
£610K03/230.44 mi25c, Croxley Road, London, Greater London W9 3HH2
£925K11/230.44 miLower Ground Floor Flat, 24, Leamington Road Villas, London, Greater London W11 1HS2
£540K06/210.44 miFlat 37, Swallow Court, Admiral Walk, London, Greater London W9 3TX2
£510K06/210.45 miFirst Floor Flat, 14, Croxley Road, London, Greater London W9 3HL2
£1.5M08/210.45 mi55, Lancaster Road, London, Greater London W11 1QJ2
£617.5K05/210.46 miFirst Floor Flat, 69, Elgin Avenue, London, Greater London W9 2DB2
£775K11/230.46 mi83, Marne Street, London, Greater London W10 4JF2
£865K03/210.46 mi4b, Millwood Street, London, Greater London W10 6EH2
£2.5M02/210.46 mi14, St Lukes Mews, London, Greater London W11 1DF2
£555K11/200.46 miFlat 1, Larch Court, Admiral Walk, London, Greater London W9 3UA2
£532K03/210.46 miRaised Ground Floor Flat, 19, Lanhill Road, London, Greater London W9 2BS2
£834K01/230.47 miGround Floor Flat West, 9, Bassett Road, London, Greater London W10 6LA2
£555K09/210.48 miFlat 29, Hunter Lodge, Admiral Walk, London, Greater London W9 3TQ2
£545K07/210.48 miFlat 24, Hunter Lodge, Admiral Walk, London, Greater London W9 3TQ2
£525K09/230.48 miFlat 16, Hunter Lodge, Admiral Walk, London, Greater London W9 3TQ2
£830K11/200.48 mi60b, Oxford Gardens, London, Greater London W10 5UN2
£457K10/200.48 mi181b, Shirland Road, London, Greater London W9 2EU2

Local Rents

51 rents from £2K/mo to £7K/mo, average is £2.6K/mo.

RentDateDistanceAddressBeds 
£3,20011/240.07 mi-2
£3,20001/250.07 mi-2
£3,20003/250.07 mi-2
£2,30010/240.08 miFermoy Road, Westbourne Park, London, W92
£2,50010/240.09 miFermoy Road , London, W92
£2,30010/240.09 miFermoy Road, W92
£2,19904/250.1 mi-2
£3,45010/240.1 miFermoy Road, Maida Hill W92
£2,75010/240.1 miFermoy Road, London, W92
£2,39610/240.1 miFermoy Road, Maida Vale2
£2,99512/240.11 mi-2
£2,90012/240.11 mi-2
£3,95003/250.15 mi-2
£3,95003/250.15 mi-2
£2,20011/240.16 mi-2
£2,70910/240.17 miGreat Western Road, Maida Vale, London, W92
£2,10010/240.19 mi-2
£2,70011/240.19 mi-2
£2,10012/240.19 mi-2
£2,10012/240.19 mi-2
£2,20003/250.19 mi-2
£2,35010/240.19 miPortnall Road, London, W92
£2,35010/240.19 mi-2
£2,35010/240.19 mi-2
£3,10010/240.21 mi17, Faraday Road, London, W102
£3,75003/250.21 mi-2
£2,30011/240.21 mi-2
£2,01510/240.21 miCoomassie Road, Maida Vale, London, W92
£2,89910/240.22 mi12 Elgin Avenue - Two Bed Two Bathroom2
£2,18803/250.22 mi-2
£2,38310/240.23 mi-2
£2,37910/240.23 miAsh House, London, W102
£2,40010/240.23 mi-2
£3,14210/240.23 miElgin Avenue, London, W92
£2,50010/240.23 miPortnall Road, London2
£3,25010/240.23 miMoray Apartments, Elgin Avenue, W92
£3,14210/240.24 miElgin Avenue, Maida Vale2
£3,14210/240.24 miMoray Apartments, Elgin Avenue, Maida Vale, W92
£2,10010/240.24 miBravington Road, London, W92
£3,00010/240.24 miFaraday Road London W102
£4,90011/240.24 mi-2
£3,35810/240.24 miFaraday Road, London, W102
£2,57810/240.26 miWoodfield Road, London, W92
£2,37511/240.27 mi-2
£2,90310/240.27 miAshmore Road, Maida Vale2
£2,09502/250.27 mi-2
£2,39610/240.27 miAshmore Road, Maida Vale2
£4,67510/240.27 mi-2
£2,49510/240.27 mi-2
£7,00010/240.29 mi-2
£5,63312/240.29 mi-2

Local Area Statistics

Population in W10

33,638

Population in London

4,771,921

Town centre distance

4.31 miles away

Nearest school

0.20 miles away

Nearest train station

0.31 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-13%

Sales demand

Buyer's market

Capital growth (5yrs)

+4%

Property History

Price changed to £350,000

April 1, 2025

Price changed to £400,000

January 31, 2025

Listed for £450,000

December 24, 2024

Floor Plans

Description

  • Two Bedrooms +
  • Separate Kitchen +
  • Wooden Flooring +
  • Over 700 Sq.Ft +
  • Close To Amenities +

A well presented, split level, two double bedroom flat in a purpose built block. The property has a spacious reception room, a separate modern kitchen and wooden flooring throughout.

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: 85
Service Charge: £2,539 (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 💪