2 Bed Flat, Single Let, London, NW2 4BL, £575,000





ValuationUndervalued
Sold Prices | £260K - £880K |
Sold Prices/m² | £4.4K/m² - £18.7K/m² |
| |
Square Metres | ~69.10 m² |
Price/m² | £8.3K/m² |
Value Estimate | £614,577£614,577 |
BMV | 7% |
Cashflows
Cash In | |
Purchase Finance | MortgageMortgage |
Deposit (25%) | £143,750£143,750 |
Stamp Duty & Legal Fees | £46,200£46,200 |
Total Cash In | £189,950£189,950 |
| |
Cash Out | |
Rent Range | £1,500 - £5,178£1,500 - £5,178 |
Rent Estimate | £1,775 |
Running Costs/mo | £2,172£2,172 |
Cashflow/mo | £-397£-397 |
Cashflow/yr | £-4,762£-4,762 |
Gross Yield | 4%4% |
Local Sold Prices
50 sold prices from £260K to £880K, average is £562.5K. £4.4K/m² to £18.7K/m², average is £8.9K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£477.5K | 03/21 | 0.09 mi | Flat 12b, Exeter Mansions, Exeter Road, London, Greater London NW2 3UG | - | - | 2 | Flat | |
£625K | 04/23 | 0.09 mi | Flat 10a, Exeter Mansions, Exeter Road, London, Greater London NW2 3UG | - | - | 2 | Flat | |
£637.5K | 01/21 | 0.12 mi | First Floor Flat, 9, Exeter Road, London, Greater London NW2 4SJ | £8,500 | 75 | 2 | Flat | |
£500K | 11/21 | 0.12 mi | Flat 10, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL | - | - | 2 | Flat | |
£565K | 06/21 | 0.12 mi | Flat 24, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL | - | - | 2 | Flat | |
£525K | 12/22 | 0.13 mi | Flat 19, Cedar Lodge, Exeter Road, London, Greater London NW2 3UL | - | - | 2 | Flat | |
£260K | 06/21 | 0.14 mi | First Floor Studio Flat, 15, Mapesbury Road, London, Greater London NW2 4HX | - | - | 2 | Flat | |
£875K | 11/23 | 0.14 mi | Garden Floor Flat, 45, Christchurch Avenue, London, Greater London NW6 7BB | - | - | 2 | Flat | |
£745K | 11/23 | 0.16 mi | 40a, Christchurch Avenue, London, Greater London NW6 7BE | £8,765 | 85 | 2 | Flat | |
£425K | 06/21 | 0.18 mi | Flat 32, Tarranbrae, Willesden Lane, London, Greater London NW6 7PN | - | - | 2 | Flat | |
£388.5K | 08/21 | 0.21 mi | Flat 21, Brooklands Court, Cavendish Road, London, Greater London NW6 7XW | £7,194 | 54 | 2 | Flat | |
£440K | 12/20 | 0.21 mi | Flat 27, Brooklands Court, Cavendish Road, London, Greater London NW6 7XW | - | - | 2 | Flat | |
£685K | 02/21 | 0.22 mi | Flat 18, Christchurch Court, Willesden Lane, London, Greater London NW6 7XF | - | - | 2 | Flat | |
£450K | 04/21 | 0.24 mi | Flat 34, Beechworth, Willesden Lane, London, Greater London NW6 7YZ | - | - | 2 | Flat | |
£465K | 02/23 | 0.24 mi | Flat 24, Beechworth, Willesden Lane, London, Greater London NW6 7YZ | - | - | 2 | Flat | |
£700K | 01/24 | 0.28 mi | 32a, Fordwych Road, London, Greater London NW2 3TG | £10,853 | 65 | 2 | Flat | |
£275K | 03/21 | 0.3 mi | Flat 24, Kendal Court, Shoot Up Hill, London, Greater London NW2 3PD | - | - | 2 | Flat | |
£450K | 03/23 | 0.3 mi | Flat 32, Kendal Court, Shoot Up Hill, London, Greater London NW2 3PD | - | - | 2 | Flat | |
£575K | 06/21 | 0.3 mi | 55b, Fordwych Road, London, Greater London NW2 3TN | - | - | 2 | Flat | |
£504K | 03/21 | 0.31 mi | First Floor Flat, 69, Fordwych Road, London, Greater London NW2 3TL | £7,522 | 67 | 2 | Flat | |
£850K | 05/23 | 0.31 mi | Flat A, 103, Fordwych Road, London, Greater London NW2 3TL | £9,023 | 94 | 2 | Flat | |
£740K | 02/23 | 0.31 mi | Second And Third Floor Maisonette, 91, Fordwych Road, London, Greater London NW2 3TL | - | - | 2 | Flat | |
£297K | 07/21 | 0.31 mi | 23b, Maygrove Road, London, Greater London NW6 2EE | - | - | 2 | Flat | |
£442K | 09/23 | 0.31 mi | Flat 15, James Stewart House, Dyne Road, London, Greater London NW6 7XY | - | - | 2 | Flat | |
£550K | 05/24 | 0.31 mi | 7, Second Floor Flat, Brondesbury Park, London, Greater London NW6 7BS | - | - | 2 | Flat | |
£395K | 09/23 | 0.37 mi | First Floor Flat, 13, Iverson Road, London, Greater London NW6 2QT | £5,896 | 67 | 2 | Flat | |
£670K | 03/23 | 0.38 mi | Flat C, 4, Dunster Gardens, London, Greater London NW6 7NH | £15,952 | 42 | 2 | Flat | |
£720K | 09/21 | 0.38 mi | Ground Floor Flat, 88, Maygrove Road, London, Greater London NW6 2ED | £13,433 | 54 | 2 | Flat | |
£625K | 12/22 | 0.39 mi | Second Floor Flat, 18, Minster Road, London, Greater London NW2 3RB | - | - | 2 | Flat | |
£612K | 03/23 | 0.42 mi | Second And Third Floor Flat, 20, Buckley Road, London, Greater London NW6 7NA | - | - | 2 | Flat | |
£550K | 01/21 | 0.45 mi | 210c, Walm Lane, London, Greater London NW2 3BP | - | - | 2 | Flat | |
£476.3K | 10/20 | 0.46 mi | 13a, Sarre Road, London, Greater London NW2 3SN | - | - | 2 | Flat | |
£725K | 05/21 | 0.47 mi | 32a, Burton Road, London, Greater London NW6 7LW | - | - | 2 | Flat | |
£880K | 02/21 | 0.49 mi | 207a, Chevening Road, London, Greater London NW6 6DT | £10,642 | 83 | 2 | Flat | |
£440K | 09/23 | 0.52 mi | Flat 1, Beacon House, Hemstal Road, London, Greater London NW6 2AG | - | - | 2 | Flat | |
£495K | 03/23 | 0.52 mi | Flat 20, Beacon House, Hemstal Road, London, Greater London NW6 2AG | - | - | 2 | Flat | |
£725K | 10/21 | 0.52 mi | Ground Floor Flat, 30, Douglas Road, London, Greater London NW6 7RP | - | - | 2 | Flat | |
£845K | 08/23 | 0.53 mi | 42a, Kingsley Road, London, Greater London NW6 7RJ | - | - | 2 | Flat | |
£735K | 06/23 | 0.54 mi | Flat 1, Tudor Mansions, Gondar Gardens, West Hampstead, London, Greater London NW6 1EY | £7,737 | 95 | 2 | Flat | |
£560K | 06/21 | 0.54 mi | 66a, Minster Road, London, Greater London NW2 3RG | £7,000 | 80 | 2 | Flat | |
£555K | 01/23 | 0.55 mi | 221, Fordwych Road, London, Greater London NW2 3NH | - | - | 2 | Flat | |
£485K | 12/20 | 0.55 mi | 221, Fordwych Road, London, Greater London NW2 3NH | - | - | 2 | Flat | |
£485K | 08/23 | 0.56 mi | Flat D, 145, Walm Lane, London, Greater London NW2 3AU | £4,372 | 111 | 2 | Flat | |
£656K | 07/23 | 0.57 mi | Flat A, 194, Fordwych Road, London, Greater London NW2 3NX | £9,371 | 70 | 2 | Flat | |
£560K | 11/23 | 0.57 mi | Ground Floor Flat, 27, Gascony Avenue, London, Greater London NW6 4NB | £9,180 | 61 | 2 | Flat | |
£725K | 08/23 | 0.58 mi | 10, Rutland Park Gardens, London, Greater London NW2 4RG | £7,724 | 94 | 2 | Flat | |
£583K | 01/21 | 0.6 mi | Ground Floor Flat, 20, Ebbsfleet Road, London, Greater London NW2 3NA | - | - | 2 | Flat | |
£875K | 02/21 | 0.6 mi | 49a, Gondar Gardens, London, Greater London NW6 1EP | - | - | 2 | Flat | |
£580K | 01/21 | 0.6 mi | First Floor Flat, 145, Sumatra Road, London, Greater London NW6 1PN | £9,831 | 59 | 2 | Flat | |
£879K | 08/23 | 0.6 mi | 9a, Gladys Road, London, Greater London NW6 2PU | £18,678 | 47 | 2 | Flat |
Local Rents
49 rents from £1.5K/mo to £5.2K/mo, average is £2.3K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£2,145 | 06/24 | 0.04 mi | Chatsworth Road, London | 2 | Flat | |
£2,750 | 06/24 | 0.05 mi | Chatsworth Road, NW2 | 2 | Flat | |
£2,167 | 06/24 | 0.09 mi | Dartmouth Road, Kilburn, NW2 | 2 | Flat | |
£2,166 | 06/24 | 0.09 mi | Dartmouth Road, London, NW2 | 2 | Flat | |
£2,232 | 06/24 | 0.09 mi | Dartmouth Road, Kilburn, NW2 | 2 | Flat | |
£2,100 | 08/24 | 0.1 mi | - | 2 | Flat | |
£2,100 | 08/24 | 0.1 mi | Mowbray Road, London, NW6 | 2 | Flat | |
£2,400 | 07/24 | 0.1 mi | Dartmouth Road, London, NW2 | 2 | Flat | |
£2,300 | 08/24 | 0.1 mi | - | 2 | Flat | |
£2,340 | 06/24 | 0.1 mi | Dartmouth Road, Mapesbury Estate, London | 2 | Flat | |
£2,450 | 12/24 | 0.11 mi | - | 2 | Flat | |
£2,450 | 11/24 | 0.11 mi | - | 2 | Flat | |
£2,300 | 02/25 | 0.11 mi | - | 2 | Flat | |
£2,700 | 07/24 | 0.11 mi | Christchurch Avenue, London NW6 | 2 | Flat | |
£2,100 | 06/24 | 0.11 mi | - | 2 | Flat | |
£1,950 | 07/24 | 0.11 mi | Mapesbury Road, London, NW2 | 2 | Flat | |
£2,750 | 09/24 | 0.11 mi | Mapesbury Road, London, NW2 4JA | 2 | Flat | |
£2,250 | 08/24 | 0.13 mi | Exeter Road, Mapesbury, NW2 | 2 | Flat | |
£2,097 | 07/24 | 0.13 mi | Christchurch Avenue, Kilburn NW6 | 2 | Flat | |
£5,178 | 06/24 | 0.13 mi | - | 2 | Flat | |
£2,450 | 09/24 | 0.13 mi | - | 2 | Flat | |
£2,145 | 06/24 | 0.13 mi | Christchurch Avenue, London, NW6 | 2 | Flat | |
£2,300 | 06/24 | 0.13 mi | Christchurch Avenue, Kilburn, NW6 | 2 | Flat | |
£2,600 | 06/24 | 0.13 mi | Exeter Road, Kilburn | 2 | Flat | |
£2,300 | 04/25 | 0.13 mi | - | 2 | Flat | |
£1,690 | 03/24 | 0.14 mi | Chatsworth Road, London | 2 | Flat | |
£2,400 | 09/24 | 0.14 mi | - | 2 | Flat | |
£2,297 | 09/24 | 0.14 mi | Chatsworth Road, Brondesbury, NW2 | 2 | Flat | |
£2,925 | 06/24 | 0.15 mi | Mowbray Road, Brondesbury Park, London, NW6 | 2 | Flat | |
£1,750 | 06/24 | 0.15 mi | Mowbray Road Kilburn NW6 | 2 | Flat | |
£2,297 | 07/24 | 0.15 mi | Mowbray Road, KILBURN nw6 | 2 | Flat | |
£2,145 | 07/24 | 0.15 mi | Christchurch Avenue, London, NW6 | 2 | Flat | |
£1,500 | 03/24 | 0.15 mi | Chatsworth Road, London | 2 | Flat | |
£1,995 | 07/24 | 0.15 mi | Watling Gardens | 2 | Flat | |
£2,950 | 08/24 | 0.15 mi | - | 2 | Flat | |
£2,950 | 08/24 | 0.15 mi | Christchurch Avenue, London, NW6 | 2 | Flat | |
£1,850 | 07/24 | 0.15 mi | - | 2 | Flat | |
£2,250 | 01/25 | 0.16 mi | - | 2 | Flat | |
£2,100 | 11/24 | 0.16 mi | - | 2 | Flat | |
£2,450 | 07/24 | 0.16 mi | - | 2 | Flat | |
£2,275 | 07/24 | 0.16 mi | Jubilee Heights, Shoot Up Hill, Kilburn, NW2 | 2 | Flat | |
£2,175 | 03/25 | 0.16 mi | - | 2 | Flat | |
£2,750 | 01/25 | 0.16 mi | - | 2 | Flat | |
£2,383 | 07/24 | 0.16 mi | Shoot Up Hill, London, NW2 | 2 | Flat | |
£2,250 | 07/24 | 0.16 mi | Jubilee Heights, Kilburn | 2 | Flat | |
£2,200 | 04/25 | 0.17 mi | - | 2 | Flat | |
£2,145 | 07/24 | 0.17 mi | Mapesbury Road, Willesden | 2 | Flat | |
£2,275 | 06/24 | 0.18 mi | Jubilee Heights, Shoot Up Hill, Kilburn, NW2 | 2 | Flat | |
£2,000 | 01/25 | 0.18 mi | - | 2 | Flat |
Local Area Statistics
Population in NW2 | 67,39367,393 |
Population in London | 4,771,9214,771,921 |
Town centre distance | 4.59 miles away4.59 miles away |
Nearest school | 0.20 miles away0.20 miles away |
Nearest train station | 0.16 miles away0.16 miles away |
| |
Rental demand | Landlord's marketLandlord's market |
Rental growth (12m) | -1%-1% |
Sales demand | Buyer's marketBuyer's market |
Capital growth (5yrs) | +17%+17% |
Property History
Price changed to £575,000
March 28, 2025
Listed for £600,000
February 6, 2025
Floor Plans

Description
- Two Bedroom Flat With Communal Gardens +
- Spanning Over 700sqft +
- Two Double Bedrooms +
- Two Bathrooms +
- Massive Open Plan Living +
- Top Floor Of A Victorian Building +
- Juliet Balcony +
- Moments From Kilburn Station +
- Share Of Freehold +
- Vacant Possession +
Spanning over 700sqft is a wonderful two bedroom property located on the top floor of a Victorian building just moments from Kilburn Station.
Chatsworth Road is a charming tree-lined residential street filled with beautiful architecture. Purchasers can expect to find an exceptional 31ft open plan kitchen-living-dining area which floods an abundance of natural light. There is a kitchen island and a Juliette balcony with gorgeous green views. To the front of the building are two large double rooms, and also two bathrooms.
There is the added benefit of communal gardens and this property is being sold with a share of the freehold.
This property is positioned a short walk from Kilburn Station (Jubilee) as well as the huge amount of shops and eateries available on the High Road. The ever-trendy Salusbury Road is a 0.6m walk and the wonderful green spaces of Queens Park & The Mapesbury Dell are also within walking distance. Creditors are selling this property and some information relating to the flat may not be known.
Key Information:
Rent is payable monthly.
Deposit = £2,596.00.
(based on a rental amount of £2,250.00 pcm).
Furnishing = The property is offered furnished
Contract Length = Offered on a renewable 12 Month contract (although other options may be available by separate negotiation).
Parking = Residential permits for on-street parking are available from Brent Council (the cost for any permits will be payable by the tenant and should be established with the local authority)
Tenancy = Offered as a sole or joint Tenancy - if more than one Tenant, all named Tenants will be 'jointly and severally liable' for the terms and conditions of the Tenancy Agreement (including the total rent).
Maximum number of Tenants = 2 unless a single-family unit.
Minimum Household Earnings must show £67,500 per year (before tax).
(based on a rental amount of £2,250.00 pcm).
Holding Deposit = To secure the property, we will ask for a holding deposit before proposing an offer of rent to the Landlord.
The amount requested will be no more than one week's rent - in this case £519.00 (based on a rental price of £2,250 pcm). Any offer of tenancy will remain as subject to satisfactory references and the later ratification by contract. For clarity, all further marketing of the property will only cease upon agreement of an offer.
Pets will be considered on a case-by-case basis so please discuss any requirement for permission to keep a pet, before making an offer to rent this property.
Local Authority – Brent.
Council Tax Band - Band E, showing as £2,488.51 per year, for the year 2024/5.
(PLEASE NOTE: This figure has been taken from the Brent Council website and should be confirmed by any potential applicant before making an offer).
Electricity = the existing supply of electric is provided by way of a metered contract
Gas = the existing supply of gas is provided by way of a metered contract
Water = the existing supply of water is provided by way of water rates.
Heating = Heating is provided by a central gas boiler
Hot Water = Hot water is provided by a central gas boiler
Sewerage = The property is connected to mains drainage and sewerage.
Broadband = The broadband provision will be the sole responsibility of the tenant. Further information on broadband availability can be found at
Mobile Signal = There are no known limitations on the availability or strength of signal in the area, but further information on mobile availability can be found at
Other = There are no known local planning applications or limitations on the availability of insurance that might affect the property in the immediate future.
Similar Properties
Like this property? Maybe you'll like these ones close by too.