3 Bed Flat, Single Let, London, W9 2EL, £1,399,950

Shirland Road, Maida Vale, W9 2EL - 3 months ago

Leasehold
BTL
~93 m²
+3 photos

ValuationOvervalued

Sold Prices£475K - £4.3M
Sold Prices/m²£6.1K/m² - £19.5K/m²

 

 

Square Metres

~93 m²
Price/m²£15.1K/m²

Value Estimate

£1,037,050

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£349,988

Stamp Duty & Legal Fees

£152,443

Total Cash In

£502,430

 

 

Cash Out

 

Rent Range

£2,600 - £5,100

Rent Estimate

£2,725

Running Costs/mo

£4,940

Cashflow/mo

£-2,215

Cashflow/yr

£-26,578

Gross Yield

2%

Local Sold Prices

50 sold prices from £475K to £4.3M, average is £955K. £6.1K/m² to £19.5K/m², average is £11.2K/m².

PriceDateDistanceAddressBeds 
£565K02/210.03 miFirst Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ3
£863K06/210.12 miFlat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH3
£895.2K11/230.13 miCastellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB3
£873K02/230.13 miFlat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB3
£900K03/210.13 miFlat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£1.1M04/230.13 miFlat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE3
£915K05/210.15 miFlat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF3
£1.1M03/230.16 miFlat 53, Castellain Mansions, Castellain Road, London, Greater London W9 1HE3
£580K11/230.16 mi57b, Sutherland Avenue, London, Greater London W9 2HF3
£850K05/210.18 miFlat 76, Morshead Mansions, Morshead Road, London, Greater London W9 1LG3
£1.1M05/210.19 miFlat 240, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NQ3
£935K01/210.22 miFlat 15, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JG3
£1.1M09/210.22 miFlat 176, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.1M02/210.22 miFlat 144, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£975K05/230.22 miFlat 168, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG3
£1.0M12/200.25 miFlat 19, Biddulph Mansions, Elgin Avenue, London, Greater London W9 1HZ3
£1.0M03/210.26 miFlat 83, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.2M03/210.26 miFlat 33, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£2.2M06/230.26 miFlat 53, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.4M09/210.26 miThird And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES3
£537.5K06/210.3 mi27, Burlington Close, London, Greater London W9 3LY3
£695K06/210.3 miFlat 2, Fleming Lodge, Admiral Walk, London, Greater London W9 3TE3
£735K04/230.32 mi17a, Lydford Road, London, Greater London W9 3LU3
£3.5M04/210.35 mi2, Lord Hills Road, London, Greater London W2 6PD3
£645K07/210.37 mi46a, Lydford Road, London, Greater London W9 3LX3
£475K06/210.38 mi99b, Malvern Road, London, Greater London NW6 5PU3
£1.3M01/230.4 mi178c, Randolph Avenue, London, Greater London W9 1PE3
£1.6M06/230.41 mi3b, Randolph Crescent, London, Greater London W9 1DP3
£3.8M01/210.43 mi22, Randolph Crescent, London, Greater London W9 1DR3
£780K05/230.46 miFlat 2, Trinity Court, Croxley Road, London, Greater London W9 3HD3
£525K08/210.48 mi29, Bourne Terrace, London, Greater London W2 6PA3
£1.3M06/230.51 mi26c, Clarendon Gardens, London, Greater London W9 1AZ3
£1.8M10/210.51 miBasement, 22, Clarendon Gardens, London, Greater London W9 1AZ3
£1.6M07/210.51 miFlat 15, Vale Court, Maida Vale, London, Greater London W9 1RT3
£825K03/210.53 miFirst Floor Flat, 10, Clarendon Gardens, London, Greater London W9 1AY3
£485K11/210.53 mi21c, Hormead Road, London, Greater London W9 3NQ3
£2.4M03/210.61 miFlat A, 14, Maida Avenue, London, Greater London W2 1SR3
£740K12/200.64 miFlat 55, Greville Hall, Greville Place, London, Greater London NW6 5JT3
£570K03/210.65 mi72, John Aird Court, London, Greater London W2 1UZ3
£1.8M03/210.66 mi23c, Leamington Road Villas, London, Greater London W11 1HS3
£650K06/210.66 mi22b, Sunderland Terrace, London, Greater London W2 5PA3
£2.4M09/230.66 mi2c, Sunderland Terrace, London, Greater London W2 5PA3
£775K07/230.66 miFlat 110, Ralph Court, Queensway, London, Greater London W2 5HU3
£645K01/210.66 mi179, Scott Ellis Gardens, London, Greater London NW8 9RS3
£1.1M08/210.66 miFlat 45, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£1.2M10/230.66 miFlat 40, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£720K11/230.67 mi121, Cambridge Avenue, London, Greater London NW6 5AA3
£600K01/210.67 mi34a, St Ervans Road, London, Greater London W10 5YE3
£4.3M10/210.68 mi8a, Melina Place, London, Greater London NW8 9SA3
£1.6M12/200.68 miFlat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL3

Local Rents

50 rents from £2.6K/mo to £5.1K/mo, average is £3.5K/mo.

RentDateDistanceAddressBeds 
£3,20010/240.05 mi-3
£2,90012/240.06 mi-3
£5,10010/240.1 miSt. Peters Place, Little Venice, W93
£5,10010/240.1 miSt Peters Place Maida Vale W93
£2,79910/240.11 miCastellain Road, London3
£3,50010/240.11 miShirland Road, W93
£3,25002/250.11 mi-3
£3,50003/250.11 mi-3
£2,70002/240.11 mi-3
£3,50010/240.11 miShirland Road, W93
£3,14210/240.12 miWymering Road, Maida Vale W93
£3,25010/240.12 miWymering Road, Maida Vale W93
£3,95010/240.12 mi-3
£3,25010/240.12 mi-3
£3,59710/240.13 miCastellain Road, Maida Vale3
£3,50010/240.14 miWest Kilburn, W93
£2,90003/250.15 mi-3
£3,59910/240.15 mi-3
£3,59910/240.15 miCastellain Mansions, London, W93
£3,99503/250.15 mi-3
£2,60010/240.15 miWymering Road, Maida Vale3
£4,60010/240.15 miElgin Avenue, London, W93
£4,74910/240.15 miElgin Avenue, Maida Vale, W93
£3,10010/240.15 miMorshead Mansions, Morshead Road, London, W93
£3,10010/240.15 mi-3
£3,30010/240.15 mi-3
£3,40010/240.16 miGrantully Road London W93
£3,12010/240.17 miBiddulph Mansions, Elgin Avenue, Maida Vale W93
£3,60010/240.17 mi-3
£3,95301/250.17 mi-3
£3,50010/240.17 miBiddulph Mansions, Elgin Avenue, W93
£3,14210/240.17 miMorshead Mansions, Maida Vale, W93
£3,50110/240.18 miWymering Road, 3
£3,50010/240.18 miWymering Road, London, W93
£3,50010/240.18 miWymering Road, West Kilburn, W93
£2,70010/240.18 miCastellain Road, London, W93
£3,35010/240.19 mi-3
£3,95010/240.19 mi-3
£3,10010/240.19 mi-3
£4,40010/240.19 mi-3
£4,30010/240.2 miLeith Mansions, Grantully Road, W93
£3,60004/250.2 mi-3
£3,00010/240.21 mi-3
£3,00011/240.21 mi-3
£3,25010/240.21 miBiddulph Mansions, Maida Vale, W93
£3,40010/240.21 miLauderdale Road, Maida Vale, W93
£4,95004/250.21 mi-3
£4,32010/240.21 miGoldney Road, London, W93
£4,32010/240.22 mi-3
£3,75010/240.22 miLauderdale Mansions, Lauderdale Road, W93

Local Area Statistics

Population in W9

37,724

Population in London

4,771,921

Town centre distance

3.71 miles away

Nearest school

0.10 miles away

Nearest train station

0.41 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-3%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Listed for £1,399,950

January 9, 2025

Floor Plans

Description

  • Split-Level Flat +
  • Modern Development +
  • Private Patio +
  • Private Entrance +
  • Open Plan Kitchen +
  • Allocated Off Street Parking +

A split-level flat in a modern development in turnkey condition. It comes complete with three double bedrooms with built-in wardrobes, a spacious open plan kitchen/reception area, three bathrooms and wooden flooring throughout. This apartment is being offered with a long lease.

Shirland Road is ideally located for both Maida Vale and Warwick Avenue underground stations, the open spaces of Paddington Recreational Grounds and a number of independent shops and cafés that run along Elgin Avenue.

Tenure: Leasehold Lease Years Remaining: 244
Service Charge: £2,770 (Yearly)
Annual Ground Rent: £0
Council Tax Band: G

Information contained within this listing is for guidance only and should be checked and confirmed (prior to proceeding).

Agent Details

Dexters, Maida Vale

020 7266 2020

Next Steps?

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