3 Bed Flat, Single Let, London, NW2 4BN, £695,000

Chatsworth Road, London, NW2 4BN - 2 months ago

BTL

~93 m²

+7 photos

ValuationUndervalued

Sold Prices	£350K - £3.9M
Sold Prices/m²	£4.6K/m² - £16.8K/m²

Square Metres	~93 m²
Price/m²	£7.5K/m²
Value Estimate	£868,750£868,750
BMV	25%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£173,750£173,750
Stamp Duty & Legal Fees	£44,300£44,300
Total Cash In	£218,050£218,050

Cash Out
Rent Range	£2,000 - £4,400£2,000 - £4,400
Rent Estimate	£2,500
Running Costs/mo	£2,692£2,692
Cashflow/mo	£-192£-192
Cashflow/yr	£-2,302£-2,302
Gross Yield	4%4%

Local Sold Prices

50 sold prices from £350K to £3.9M, average is £762.5K. £4.6K/m² to £16.8K/m², average is £9.8K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£670K	12/20	0.17 mi	57a, Cavendish Road, London, Greater London NW6 7XS	£7,614	88	3	Flat
£725K	02/24	0.3 mi	21d, Fordwych Road, London, Greater London NW2 3TN	-	-	3	Flat
£525K	07/23	0.31 mi	Flat 31, Warwick Lodge, Shoot Up Hill, London, Greater London NW2 3PE	-	-	3	Flat
£535K	12/22	0.31 mi	Flat 9, Warwick Lodge, Shoot Up Hill, London, Greater London NW2 3PE	-	-	3	Flat
£510K	01/23	0.33 mi	Flat 3, Kendal Court, Shoot Up Hill, London, Greater London NW2 3PD	-	-	3	Flat
£425K	07/23	0.38 mi	Flat 27, Webheath, Netherwood Street, London, Greater London NW6 2JR	-	-	3	Flat
£480K	12/20	0.51 mi	28b, Messina Avenue, London, Greater London NW6 4LD	-	-	3	Flat
£350K	05/21	0.56 mi	Basement Flat, 19, Gladys Road, London, Greater London NW6 2PU	-	-	3	Flat
£975K	11/23	0.56 mi	7b, Gladys Road, London, Greater London NW6 2PU	-	-	3	Flat
£780K	06/21	0.57 mi	171a, Chatsworth Road, London, Greater London NW2 5QS	£9,952	78	3	Flat
£760K	12/21	0.58 mi	Flat 3, Lawn Mansions, Gondar Gardens, London, Greater London NW6 1ER	-	-	3	Flat
£512K	06/21	0.58 mi	2b, Skardu Road, London, Greater London NW2 3ER	-	-	3	Flat
£960K	02/23	0.6 mi	92a, Salusbury Road, London, Greater London NW6 6PA	-	-	3	Flat
£1.2M	03/23	0.61 mi	Ground Floor Flat, 25, Menelik Road, London, Greater London NW2 3RJ	-	-	3	Flat
£528K	05/21	0.64 mi	24b, Ebbsfleet Road, London, Greater London NW2 3NA	-	-	3	Flat
£975K	05/23	0.65 mi	First Floor Flat, 39, Achilles Road, London, Greater London NW6 1DZ	£8,553	114	3	Flat
£1.4M	08/23	0.67 mi	20, Cholmley Gardens, London, Greater London NW6 1AG	£10,432	139	3	Flat
£720K	11/20	0.67 mi	First Floor Flat, 111, Victoria Road, London, Greater London NW6 6TD	£10,909	66	3	Flat
£1.4M	03/23	0.68 mi	27, Cholmley Gardens, London, Greater London NW6 1AG	£11,331	124	3	Flat
£850K	02/21	0.71 mi	Ground Floor Flat, 2, Blenheim Gardens, London, Greater London NW2 4NS	£7,328	116	3	Flat
£815K	02/21	0.71 mi	2a, Hazelmere Road, London, Greater London NW6 6PY	£9,819	83	3	Flat
£1.2M	09/21	0.72 mi	57, Cholmley Gardens, London, Greater London NW6 1AJ	£10,313	112	3	Flat
£830K	10/23	0.73 mi	Flat C, White Friars Court, 77, Compayne Gardens, London, Greater London NW6 3RT	£11,216	74	3	Flat
£1.2M	04/23	0.73 mi	87, Cholmley Gardens, London, Greater London NW6 1UN	-	-	3	Flat
£660K	09/21	0.79 mi	Flat 17, Harvard Court, Honeybourne Road, London, Greater London NW6 1HJ	-	-	3	Flat
£845K	06/21	0.8 mi	Flat 34, Harvard Court, Honeybourne Road, London, Greater London NW6 1HL	-	-	3	Flat
£900K	06/23	0.8 mi	Flat 30, Harvard Court, Honeybourne Road, London, Greater London NW6 1HL	-	-	3	Flat
£1.1M	01/24	0.81 mi	6b, Harvist Road, London, Greater London NW6 6SD	-	-	3	Flat
£700K	11/23	0.81 mi	Flat 7, Cumberland Mansions, West End Lane, London, Greater London NW6 1LL	-	-	3	Flat
£840K	06/23	0.82 mi	33a, Creighton Road, London, Greater London NW6 6EE	-	-	3	Flat
£758.5K	03/21	0.82 mi	Flat 44, Lyncroft Mansions, Lyncroft Gardens, London, Greater London NW6 1JX	-	-	3	Flat
£845K	10/23	0.82 mi	Second Floor Flat, 5, Crediton Hill, London, Greater London NW6 1HT	-	-	3	Flat
£768K	08/21	0.83 mi	Flat B, 29, Lyncroft Gardens, London, Greater London NW6 1LB	-	-	3	Flat
£650K	01/24	0.83 mi	Flat 78, Clarendon Court, Sidmouth Road, London, Greater London NW2 5HD	-	-	3	Flat
£925K	08/23	0.84 mi	First Floor Flat, 2, Keslake Road, London, Greater London NW6 6DL	£12,671	73	3	Flat
£445K	08/23	0.85 mi	Flat 108, Ashford Court, Ashford Road, London, Greater London NW2 6BS	-	-	3	Flat
£650K	11/20	0.86 mi	Ground Floor Flat, 67, St Pauls Avenue, London, Greater London NW2 5TG	-	-	3	Flat
£634K	11/20	0.86 mi	65, St Pauls Avenue, London, Greater London NW2 5TG	£7,124	89	3	Flat
£1.5M	02/21	0.88 mi	Flat 6, Marlborough Mansions, Cannon Hill, London, Greater London NW6 1JP	-	-	3	Flat
£1.0M	10/23	0.89 mi	13a, Priory Terrace, London, Greater London NW6 4DG	-	-	3	Flat
£3.9M	01/21	0.89 mi	21, Farm Avenue, London, Greater London NW2 2BJ	£12,706	303	3	Flat
£940K	05/24	0.92 mi	48, First Floor Flat, Harvist Road, London, Greater London NW6 6SH	£16,786	56	3	Flat
£390K	01/24	0.93 mi	215, Kilburn Lane, London, Greater London W10 4BQ	£8,142	48	3	Flat
£755K	10/20	0.93 mi	1a, Leighton Gardens, London, Greater London NW10 3PX	£4,604	164	3	Flat
£720K	11/23	0.95 mi	121, Cambridge Avenue, London, Greater London NW6 5AA	£6,792	106	3	Flat
£1.5M	06/21	0.96 mi	130, Anson Road, London, Greater London NW2 6AP	£7,233	206	3	Flat
£375K	11/23	0.96 mi	11a, Ivy Road, London, Greater London NW2 6SU	-	-	3	Flat
£560K	02/21	0.97 mi	9, Beswick Mews, London, Greater London NW6 1XT	£6,512	86	3	Flat
£765K	06/23	0.98 mi	Flat 15, Vernon Court, Hendon Way, London, Greater London NW2 2PD	-	-	3	Flat
£595K	11/20	0.98 mi	Flat 18, Vernon Court, Hendon Way, London, Greater London NW2 2PD	-	-	3	Flat

Local Rents

50 rents from £2K/mo to £4.4K/mo, average is £3K/mo.

Rent	Date	Distance	Address	Beds	Type
£3,195	01/25	0.05 mi	-	3	Flat
£2,000	08/24	0.05 mi	Chatsworth Road, London, NW2	3	Flat
£3,250	02/25	0.06 mi	-	3	Flat
£3,050	07/24	0.06 mi	Chatsworth Road, Mapesbury, NW2	3	Flat
£3,597	08/24	0.07 mi	Christchurch Avenue, Brondesbury Park	3	Flat
£3,200	07/24	0.14 mi	-	3	Flat
£2,968	07/24	0.15 mi	Christchurch Avenue, London	3	Flat
£2,300	12/24	0.16 mi	-	3	Flat
£3,000	08/24	0.16 mi	Exeter Road, Mapesbury, NW2	3	Flat
£3,400	08/24	0.18 mi	Shoot-Up Hill, London, NW2	3	Flat
£3,800	07/24	0.18 mi	Mapesbury Road, London, NW2	3	Detached House
£2,780	08/24	0.18 mi	Cavendish Road, Kilburn NW6	3	Flat
£3,800	07/24	0.18 mi	Mapesbury Road London NW2	3	House
£3,796	08/24	0.19 mi	Mapesbury Road, The Mapesbury	3	Bungalow
£2,500	07/24	0.2 mi	-	3	Flat
£2,750	06/24	0.21 mi	Garlinge Road, Kilburn, NW2	3	Flat
£3,033	09/24	0.21 mi	-	3	Flat
£2,999	09/24	0.21 mi	-	3	Flat
£2,980	07/24	0.21 mi	Willesden Lane, London, NW6	3	Flat
£2,980	08/24	0.21 mi	-	3	Flat
£2,817	08/24	0.22 mi	Mapesbury Road, Willesden	3	Flat
£2,999	07/24	0.22 mi	Mapesbury Road, Kilburn, NW2	3	Flat
£2,600	07/24	0.22 mi	Dyne Road, KILBURN NW6	3	Flat
£3,033	10/24	0.22 mi	-	3	Flat
£2,600	06/24	0.22 mi	Garlinge Road, West Hampstead, NW2	3	Flat
£4,400	06/24	0.22 mi	Christchurch Avenue, London, NW6	3	Flat
£4,400	06/24	0.22 mi	-	3	Flat
£3,100	11/24	0.23 mi	-	3	Terraced House
£3,000	03/25	0.24 mi	-	3	Flat
£3,467	07/24	0.25 mi	Maygrove Road, West Hampstead NW6	3	Flat
£2,680	02/25	0.25 mi	-	3	Flat
£2,750	06/24	0.25 mi	Maygrove Road, Kilburn, London, NW6	3	Flat
£2,750	07/24	0.25 mi	Maygrove Road, Kilburn, London, NW6	3	Flat
£2,895	04/25	0.25 mi	-	3	Flat
£3,250	07/24	0.26 mi	Christchurch Avenue, Kilburn nw6	3	Flat
£2,500	07/24	0.26 mi	Dyne Road, KILBURN NW6	3	Flat
£2,899	07/24	0.26 mi	Dyne Road, KILBURN NW6	3	Flat
£2,799	09/24	0.26 mi	Dyne Road, Kilburn NW6	3	Flat
£2,904	06/24	0.27 mi	Dyne Road, Brondesbury, London, NW6	3	Flat
£2,750	06/24	0.28 mi	Iverson Road, London, NW6	3	Flat
£2,600	08/24	0.29 mi	Shoot Up Hill West Hampstead NW2	3	Flat
£2,850	06/24	0.29 mi	Exeter Road, Mapesbury, NW2	3	Flat
£2,650	06/24	0.3 mi	15 Fordwych Road London NW2	3	Flat
£3,150	02/25	0.3 mi	-	3	Flat
£2,750	08/24	0.3 mi	Fordwych Road., Kilburn, NW2	3	Flat
£2,750	07/24	0.31 mi	Shoot Up Hill, London, NW2 3PE	3	Flat
£4,000	06/24	0.31 mi	Deerhurst Road, Mapesbury Conservation Area, NW2	3	Terraced House
£3,595	10/24	0.31 mi	-	3	Flat
£3,595	12/24	0.31 mi	-	3	Flat
£2,817	06/24	0.31 mi	The Octave, Willesden Lane, Brondesbury, NW6	3	Flat

Local Area Statistics

Population in NW2	67,39367,393
Population in London	4,771,9214,771,921
Town centre distance	4.55 miles away4.55 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.13 miles away0.13 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

Listed for £695,000

February 8, 2025

Floor Plans

Description

Three bedrooms +
Off-street parking +
Share of Freehold +
Beautifully refurbished +
Demised garden +
Superb location +

This superb, three-bedroom apartment has been finished to an exacting standard throughout, comprising a spacious reception room with original fireplace, separate fully fitted kitchen with integrated appliances, principle bedroom with ample fitted storage, two further great sized bedrooms, a sleek four-piece family bathroom and plenty of storage in the hallway.

The apartment benefits from off-street parking, a demised garden, which could be sectioned off if desired and a Share of Freehold. Further features include sash windows, hard wood flooring to the reception and hallway, carpets to the bedrooms and tiling to the kitchen and bathroom.

Chatsworth Road is a sought after, tree-lined street ideally located between West Hampstead and Queens Park. The local cafes, restaurants and boutiques of Salusbury Road and West End Lane are within easy reach, as are superb transport links from Kilburn (Jubilee Line), Brondesbury (Overground), West Hampstead (Thameslink, Overground and Jubilee Line) and Brondesbury Park (Overground).

Tenure: Share of Freehold
Lease Years Remaining: (In the process of being extended to 999 years)
Service Charge: NA
Annual Ground Rent: NA
Council Tax Band: D

Agent Details

Marsh & Parsons, Willesden Green

020 8451 0420

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

2 Bed Flat, Single Let, London, NW2 4BN

£700,000

2 months ago • 68 m²

5 Bed House, Single Let, London, NW2 4BJ

£2,500,000

13 days ago • 178 m²

2 Bed Flat, Single Let, London, NW2 4BL

£550,000

2 views • 2 months ago • 68 m²

2 Bed Flat, Single Let, London, NW2 4BL

£575,000

2 months ago • 69 m²

3 Bed Flat, Single Let, London, NW2 4BN, £695,000

ValuationUndervalued

CashflowsOpen in Analyser

Local Sold PricesDownload Show map

Local RentsDownload Show map

Links

Local Area Statistics

Property History

Floor Plans

Description

Agent Details

Next Steps?

Similar Properties

2 Bed Flat, Single Let, London, NW2 4BN

5 Bed House, Single Let, London, NW2 4BJ

2 Bed Flat, Single Let, London, NW2 4BL

2 Bed Flat, Single Let, London, NW2 4BL

Cashflows

Local Sold Prices

Local Rents