2 Bed Terraced House, Planning Permission, Windsor, SL4 5HS, £475,000

Petworth Court, Windsor, SL4 5HS - 2 months ago

Under Offer
Planning
ROI: 2%
~68 m²
+8 photos

ValuationOvervalued

Sold Prices£245K - £880K
Sold Prices/m²£4.5K/m² - £10.1K/m²

 

 

Square Metres

~68.11 m²
Price/m²£7K/m²

Value Estimate

£433,463

 

 

End Value (After Refurb)

£410,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£118,750

Stamp Duty & Legal Fees

£26,700

Refurb Costs

£33,303

Bridging Loan Interest

£12,469

Total Cash In

£192,971

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£410,000

Mortgage (After Refinance)

£307,500

Mortgage LTV

75%

Cash Left In

£192,971

Equity

£102,500

Rent Range

£1,300 - £5,208

Rent Estimate

£1,961

Running Costs/mo

£1,693

Cashflow/mo

£268

Cashflow/yr

£3,211

ROI

2%

Gross Yield

5%

Local Sold Prices

50 sold prices from £245K to £880K, average is £464.5K. £4.5K/m² to £10.1K/m², average is £6.4K/m².

PriceDateDistanceAddressBeds 
£475K05/210.18 mi44, Albert Street, Windsor, Windsor And Maidenhead SL4 5BU2
£505.5K11/200.21 mi5, Albert Street, Windsor, Windsor And Maidenhead SL4 5BT2
£615K05/210.21 mi17, Albert Street, Windsor, Windsor And Maidenhead SL4 5BT2
£435K11/200.21 miWedge Cottage, Oak Lane, Windsor, Windsor And Maidenhead SL4 5EU2
£445K05/210.21 mi19, Oak Lane, Windsor, Windsor And Maidenhead SL4 5EU2
£410K04/230.22 mi3, Albion Place, Windsor, Windsor And Maidenhead SL4 3QW2
£550K11/210.25 mi130, Springfield Road, Windsor, Windsor And Maidenhead SL4 3PU2
£585K01/230.27 mi35, Mill Lane, Windsor, Windsor And Maidenhead SL4 5JG2
£484K05/210.27 mi113, Vansittart Road, Windsor, Windsor And Maidenhead SL4 5DG2
£550K01/230.27 mi27, Mill Lane, Windsor, Windsor And Maidenhead SL4 5JG2
£435K10/210.35 mi32, Vansittart Road, Windsor, Windsor And Maidenhead SL4 5BY2
£510K02/210.35 mi48, Vansittart Road, Windsor, Windsor And Maidenhead SL4 5BY2
£480K09/210.35 mi30, Vansittart Road, Windsor, Windsor And Maidenhead SL4 5BY2
£485K07/230.35 mi38, Vansittart Road, Windsor, Windsor And Maidenhead SL4 5BY2
£525K04/210.38 mi118, Oxford Road, Windsor, Windsor And Maidenhead SL4 5DU2
£477.5K04/230.38 mi117, Oxford Road, Windsor, Windsor And Maidenhead SL4 5DX2
£370K05/210.39 mi6, Clewer Fields, Windsor, Windsor And Maidenhead SL4 5BW2
£387K01/210.39 mi23, Clewer Fields, Windsor, Windsor And Maidenhead SL4 5BW2
£473.5K06/230.39 mi67, Duke Street, Windsor, Windsor And Maidenhead SL4 1SJ2
£390K02/210.39 mi67, Duke Street, Windsor, Windsor And Maidenhead SL4 1SJ2
£395K05/210.4 mi25, Vale Road, Windsor, Windsor And Maidenhead SL4 5JZ2
£695K02/230.4 mi75, Vansittart Road, Windsor, Windsor And Maidenhead SL4 5DB2
£450K09/210.43 mi113, Oxford Road, Windsor, Windsor And Maidenhead SL4 5DX2
£545K01/230.47 mi91, Arthur Road, Windsor, Windsor And Maidenhead SL4 1RU2
£550K12/200.49 mi57, Elm Road, Windsor, Windsor And Maidenhead SL4 3NB2
£390K10/210.52 miDedworth Manor Lodge, Maidenhead Road, Windsor, Windsor And Maidenhead SL4 5HF2
£450K02/210.52 mi243, Maidenhead Road, Windsor, Windsor And Maidenhead SL4 5HF2
£625K09/210.57 mi10, Bell View Close, Windsor, Windsor And Maidenhead SL4 4EX2
£470K09/210.58 mi25a, Peel Close, Windsor, Windsor And Maidenhead SL4 3NW2
£440K12/200.58 mi21, Arthur Road, Windsor, Windsor And Maidenhead SL4 1RS2
£300K12/220.63 mi10, Harcourt Road, Windsor, Windsor And Maidenhead SL4 5NB2
£570K04/210.64 mi33, Temple Road, Windsor, Windsor And Maidenhead SL4 1HP2
£385K06/210.67 mi355, St Leonards Road, Windsor, Windsor And Maidenhead SL4 3DS2
£500K04/230.68 mi29, Alexandra Road, Windsor, Windsor And Maidenhead SL4 1JH2
£245K07/230.68 mi24, Clewer Hill Road, Windsor, Windsor And Maidenhead SL4 4BS2
£405K12/200.69 mi82, Smiths Lane, Windsor, Windsor And Maidenhead SL4 5PG2
£438.5K06/210.69 mi68, Smiths Lane, Windsor, Windsor And Maidenhead SL4 5PG2
£490K03/230.69 mi68, Smiths Lane, Windsor, Windsor And Maidenhead SL4 5PG2
£390K10/210.7 mi37a, Alexandra Road, Windsor, Windsor And Maidenhead SL4 1HZ2
£425K11/200.72 mi173, St Leonards Road, Windsor, Windsor And Maidenhead SL4 3DR2
£490K12/200.73 mi46, Prince Consort Cottages, Windsor, Windsor And Maidenhead SL4 1JB2
£495K06/210.75 mi49b, Frances Road, Windsor, Windsor And Maidenhead SL4 3AQ2
£350K10/200.78 mi9, Church Terrace, Windsor, Windsor And Maidenhead SL4 4JG2
£395K01/210.84 mi15, Cawcott Drive, Windsor, Windsor And Maidenhead SL4 5PU2
£737.5K06/210.84 mi3, Adelaide Square, Windsor, Windsor And Maidenhead SL4 2AQ2
£459K02/210.84 mi63, Bourne Avenue, Windsor, Windsor And Maidenhead SL4 3JR2
£880K05/210.87 miFlat 2, Windsor Quay, Farm Yard, Windsor, Windsor And Maidenhead SL4 1AE2
£360K03/230.94 mi12, Forest Road, Windsor, Windsor And Maidenhead SL4 4HU2
£410K06/230.94 mi13, Edinburgh Gardens, Windsor, Windsor And Maidenhead SL4 2AN2
£425K03/210.94 mi3, Edinburgh Gardens, Windsor, Windsor And Maidenhead SL4 2AN2

Local Rents

50 rents from £1.3K/mo to £5.2K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,99509/240.05 miClarence Road, Windsor, Berkshire, SL42
£1,95009/240.05 miClarence Road, Windsor, Berkshire, SL42
£1,30010/240.1 mi-2
£1,60008/240.11 miPavilions, Clarence Road, Windsor, Berkshire, SL42
£1,75008/240.11 miPavilions, Clarence Road, Windsor, SL42
£1,45008/240.11 miClarence Road Windsor SL42
£1,60008/240.11 miPavilions, Windsor, SL42
£3,25010/240.13 mi-2
£2,75001/250.13 mi-2
£5,20809/240.13 miPavilions, Windsor, SL42
£1,59509/240.14 miClarence Road Windsor SL42
£1,50008/240.18 miOak Lane Windsor SL42
£1,64912/240.21 mi-2
£1,60008/240.21 mi-2
£1,75011/240.21 mi-2
£1,79508/240.21 miAlbert Street2
£1,50008/240.23 miAlbion Place, Hatch Lane2
£1,40009/240.23 miClarence Road2
£1,99503/250.25 mi-2
£1,50009/240.25 miClarence Court, Clarence Road, Windsor, Berkshire, SL42
£1,75009/240.25 miBridgeman Drive Windsor SL42
£1,39512/240.27 mi-2
£2,35009/240.28 miMill Lane Windsor SL42
£1,59508/240.33 miHatch Lane, Windsor, Berkshire, SL42
£1,60009/240.34 miOxford Road, Windsor2
£1,75011/240.34 mi-2
£3,99003/250.34 mi-2
£1,70009/240.34 miClewer Fields, Windsor, SL42
£1,85009/240.36 miBexley Street2
£1,80008/240.38 miDuke Street, Windsor, SL42
£1,75009/240.38 miOxford Road, , Windsor2
£1,85009/240.38 mi-2
£1,85009/240.38 miOxford Road Windsor SL42
£1,80009/240.38 miOxford Road2
£1,80009/240.39 miDuke Street, Windsor, SL42
£1,75008/240.39 miOxford Road, Windsor2
£1,59508/240.39 miDuke Street, Windsor, Berkshire, SL42
£1,75008/240.39 miOxford Road, Windsor, SL42
£1,40008/240.39 miTerrent Court, Dedworth Road, Windsor2
£1,50008/240.39 miClewer Fields2
£1,50008/240.39 miDuke Street, Windsor2
£2,80003/250.39 mi-2
£1,90008/240.4 miVale Road2
£2,00008/240.42 mi-2
£1,85010/240.42 mi-2
£1,75009/240.42 miLongbourn2
£3,33708/240.43 mi-2
£3,45012/240.43 mi-2
£1,80008/240.43 miWindsor, Berkshire, SL42
£1,69509/240.44 miLongbourn Windsor SL42

Local Area Statistics

Population in SL4

43,222

Population in Windsor

43,227

Town centre distance

1.03 miles away

Nearest school

0.10 miles away

Nearest train station

0.70 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+14%

Sales demand

Buyer's market

Capital growth (5yrs)

+10%

Property History

Listed for £475,000

February 4, 2025

Floor Plans

Description

  • Two Double Bedrooms +
  • Modern Bathroom +
  • Conservatory +
  • Studio +
  • Allocated Parking +
  • South Facing Garden +
  • Cul-De-Sac +
  • Planning Permission To Extend +

A two double bedroom house in a cul-de-sac, with a studio, south facing garden and allocated parking.

Downstairs there is a living room with dining space and conservatory, both with underfloor heating, kitchen and a downstairs WC.

Upstairs there are two double bedrooms and a modern bathroom. The current owners have obtained planning permission for a double-storey rear extension adding a third bedroom and a study.

Outside there is allocated parking, a storage cupboard and a south facing rear garden plus a studio, with shower room, that has been used as a playroom, home office and gym

Petworth Court is situated off Helston Lane, a cul-de-sac next to Windsor Lawn Tennis Club. Windsor has a wide range of shops and restaurants as well as the Castle, Great Park, Racecourse and Legoland. Nearby train stations include Windsor & Eton Central and Windsor & Eton Riverside where trains run to London Paddington (via Slough) and London Waterloo. Windsor is also convenient for the M4, M25 and Heathrow Airport.

EPC rating E. Council Tax band D. Management charge is £936 pa + £300 surcharge in 2024 & 2025.

Agent Details

Osborne Heath, Windsor

01753 924131

Next Steps?

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