3 Bed Flat, Single Let, London, W2 1LR, £450,000

Braithwaite Tower, Little Venice, London, W2 1LR - 1 views - 3 months ago

Leasehold
BTL
ROI: 7%
~82 m²
+8 photos

ValuationUndervalued

Sold Prices£194.3K - £4.3M
Sold Prices/m²£5.9K/m² - £19.5K/m²

 

 

Square Metres

~81.94 m²
Price/m²£5.5K/m²

Value Estimate

£544,500
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£112,500

Stamp Duty & Legal Fees

£33,700

Total Cash In

£146,200

 

 

Cash Out

 

Rent Range

£2,297 - £8,246

Rent Estimate

£2,817

Running Costs/mo

£1,990

Cashflow/mo

£827

Cashflow/yr

£9,928

ROI

7%

Gross Yield

8%

Local Sold Prices

50 sold prices from £194.3K to £4.3M, average is £1.2M. £5.9K/m² to £19.5K/m², average is £11.2K/m².

PriceDateDistanceAddressBeds 
£530K06/210.09 miFlat 46, Fleming Court, St Marys Square, London, Greater London W2 1SE3
£585K01/210.09 miFlat 1, Fleming Court, St Marys Square, London, Greater London W2 1SE3
£1.1M01/210.1 miFlat 46, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SH3
£1.3M02/210.13 miFlat 13, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SQ3
£570K03/210.17 mi72, John Aird Court, London, Greater London W2 1UZ3
£615K09/210.18 miFlat 45, Tadema House, Penfold Street, London, Greater London NW8 8PN3
£2.4M03/210.2 miFlat A, 14, Maida Avenue, London, Greater London W2 1SR3
£1.6M12/200.21 miFlat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL3
£1.6M12/200.21 miFlat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL3
£825K03/210.29 miFirst Floor Flat, 10, Clarendon Gardens, London, Greater London W9 1AY3
£1.3M06/230.31 mi26c, Clarendon Gardens, London, Greater London W9 1AZ3
£1.8M10/210.31 miBasement, 22, Clarendon Gardens, London, Greater London W9 1AZ3
£443.5K04/210.31 mi159, Lisson Grove, London, Greater London NW8 8EB3
£1.1M06/210.33 mi65, St Michaels Street, London, Greater London W2 1QR3
£970K05/210.38 miFlat 9a, Oxford & Cambridge Mansions, Transept Street, London, Greater London NW1 5EJ3
£194.3K10/210.39 miFlat B, 2, Rossmore Road, London, Greater London NW1 6NJ3
£3.8M01/210.41 mi22, Randolph Crescent, London, Greater London W9 1DR3
£1.4M04/230.42 miFlat 60, St Johns Wood Court, St Johns Wood Road, London, Greater London NW8 8QS3
£1.6M06/230.42 mi3b, Randolph Crescent, London, Greater London W9 1DP3
£1.3M03/240.42 miCentury Court, Flat 25, Grove End Road, London, Greater London NW8 9LD3
£1.2M07/230.42 miFlat 31, Century Court, Grove End Road, London, Greater London NW8 9LD3
£645K01/210.45 mi179, Scott Ellis Gardens, London, Greater London NW8 9RS3
£865K12/220.47 miFlat 10, Crawford Mansions, Crawford Street, London, Greater London W1H 4JU3
£1.2M05/210.47 mi132, Westbourne Terrace Mews, London, Greater London W2 6QG3
£2.0M10/220.48 mi95a, York Street, London, Greater London W1H 4QG3
£4.3M10/210.49 mi8a, Melina Place, London, Greater London NW8 9SA3
£525K08/210.51 mi29, Bourne Terrace, London, Greater London W2 6PA3
£542.5K01/210.53 miFlat 45, Lords View, St Johns Wood Road, London, Greater London NW8 7HQ3
£1.6M07/210.55 miFlat 15, Vale Court, Maida Vale, London, Greater London W9 1RT3
£1.4M06/210.56 miFlat 24, Melcombe Court, Dorset Square, London, Greater London NW1 6EP3
£1.4M08/230.56 miFlat 62, Clarewood Court, Crawford Street, London, Greater London W1H 2NW3
£1.8M09/230.56 miFlat 71, Clarewood Court, Crawford Street, London, Greater London W1H 2NW3
£1.4M09/210.56 miThird And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES3
£1.1M08/230.57 mi14, Sussex Square, London, Greater London W2 2SL3
£3.5M04/210.58 mi2, Lord Hills Road, London, Greater London W2 6PD3
£1.1M03/210.59 mi5a, Linhope Street, London, Greater London NW1 6ES3
£750K07/230.59 miFlat 410, Park West, Edgware Road, London, Greater London W2 2QT3
£760K06/230.59 miFlat 480, Park West, Edgware Road, London, Greater London W2 2QX3
£1.3M05/230.59 miFlat 129, Rossmore Court, Park Road, London, Greater London NW1 6XZ3
£800K10/230.59 miFlat 106, Rossmore Court, Park Road, London, Greater London NW1 6XZ3
£970K06/230.59 miFlat 130, Ivor Court, Gloucester Place, London, Greater London NW1 6BT3
£1.0M03/210.59 miFlat 103, Ivor Court, Gloucester Place, London, Greater London NW1 6BS3
£1.1M10/200.6 miFlat 403, Elm Tree Court, Elm Tree Road, London, Greater London NW8 9JT3
£1.1M08/210.6 miFlat 45, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£1.2M10/230.6 miFlat 40, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£2.2M02/230.62 miFlat 18, Fursecroft, George Street, London, Greater London W1H 5LF3
£1.0M03/210.64 miFlat 83, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.2M03/210.64 miFlat 33, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£2.2M06/230.64 miFlat 53, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX3
£1.8M10/220.64 miFlat 41, Cumberland Mansions, Nutford Place, London, Greater London W1H 5ZB3

Local Rents

50 rents from £2.3K/mo to £8.2K/mo, average is £6.9K/mo.

RentDateDistanceAddressBeds 
£7,02001/250.08 mi-3
£8,24610/240.1 miGarrett Mansions, Edgware3
£7,11110/240.11 mi-3
£8,24610/240.11 miEdgware Road, London3
£7,25003/250.11 mi-3
£8,23301/250.12 mi-3
£8,24610/240.12 miWest End Gate, London3
£3,79607/240.12 miFrampton Street, Edgware Road NW8 8NA3
£2,29710/240.13 miHall Place, London3
£3,79207/240.13 miPenfold Street, St John's Wood, London, NW83
£7,50010/240.14 mi-3
£7,58310/240.14 mi-3
£7,75010/240.14 mi-3
£7,00010/240.14 mi-3
£4,60007/240.15 miFrampton Street, St John's Wood, London3
£4,76707/240.15 miFrampton Street, St John's Wood, London3
£3,35906/240.16 miChurch Street Estate, St John's Wood, London, NW83
£4,00408/240.16 miNorthwick Terrace, London, NW83
£6,04510/240.17 miDahlia House Paddington W23
£6,50010/240.17 miDahlia House Paddington W23
£3,40007/240.18 miPenfold Street, St Johns Wood, London3
£4,00008/240.18 miDicksee House, Lyons Place, NW83
£6,91210/240.18 miMerchant Square East, Paddington, London W23
£3,68310/240.18 miHermitage Street Paddington W23
£6,00010/240.19 miLampard House, 8 Maida Avenue, W23
£3,50008/240.19 miCooper House, Lyons Place, London3
£6,91210/240.2 mi4B Merchant Square, London, W2, 3
£7,34510/240.2 mi4B Merchant Square, London, W2, 3
£4,97908/240.21 miFisherton Street, London, NW83
£7,34510/240.21 miMerchant Square East, London, W2.3
£2,81708/240.21 miMedway House, Penfold Street, NW83
£4,11707/240.21 miWestminster Court, Aberdeen Place NW83
£7,15010/240.21 miPaddington, London, W23
£4,79706/240.21 miLuton Street, St. John's Wood3
£4,97908/240.21 miLuton Street, St. John's Wood3
£7,41001/250.21 mi-3
£6,91211/240.21 mi-3
£6,91110/240.21 miMerchant Square, Paddington, W23
£7,34410/240.21 miMerchant Square, Westminster, W23
£6,91210/240.21 miMerchant Square, Paddington, W23
£7,34510/240.21 miMerchant Square East, London3
£6,91110/240.21 miMerchant Square, Paddington, W23
£5,15710/240.21 miMerchant Square, Paddington W23
£7,06310/240.21 mi-3
£6,91210/240.21 miMerchant Square East, London3
£6,91110/240.21 miMerchant Square, Harbet Road, Paddington, London W23
£7,34510/240.21 miMerchant Square, Paddington, London W23
£7,34510/240.22 miMerchant Square East, London, W23
£7,06310/240.22 miMerchant Square East, Paddington, W23
£6,91210/240.22 miMerchant Square, Paddington, W23

Local Area Statistics

Population in W2

47,574

Population in London

4,771,921

Town centre distance

2.99 miles away

Nearest school

0.10 miles away

Nearest train station

0.27 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+20%

Sales demand

Buyer's market

Capital growth (5yrs)

-15%

Property History

Price changed to £450,000

March 20, 2025

Price changed to £575,000

February 20, 2025

Listed for £650,000

January 30, 2025

Floor Plans

Description

  • Wonderful 3 bedroom flat on the 16th floor +
  • Large reception room +
  • Private balcony +
  • Well equipped kitchen +
  • Well sized bedrooms +
  • Great location +

This wonderful 3 bedroom flat on the 16th floor is well presented throughout, featuring a large reception room looking onto a private balcony with 16th floor views, a well equipped kitchen and 3 well sized bedrooms.

Located moments from Edgware Road Station and surrounded by local amenities, with green spaces and the canal also close by.

Please use the reference CHPK2290459 when contacting Foxtons.

Agent Details

Foxtons, Maida Vale

020 3907 9916

Next Steps?

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