3 Bed Flat, Single Let, London, W5 1TN, £600,000

Queens Walk, Ealing, W5 1TN - 2 views - 2 months ago

BTL

ROI: 1%

~93 m²

+2 photos

ValuationUndervalued

Sold Prices	£350K - £850K
Sold Prices/m²	£5.8K/m² - £8.2K/m²

Square Metres	~93 m²
Price/m²	£6.5K/m²
Value Estimate	£651,000£651,000
BMV	8%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£150,000£150,000
Stamp Duty & Legal Fees	£36,700£36,700
Total Cash In	£186,700£186,700

Cash Out
Rent Range	£2,200 - £5,157£2,200 - £5,157
Rent Estimate	£2,495
Running Costs/mo	£2,394£2,394
Cashflow/mo	£101£101
Cashflow/yr	£1,212£1,212
ROI	1%1%
Gross Yield	5%5%

Local Sold Prices

22 sold prices from £350K to £850K, average is £519.5K. £5.8K/m² to £8.2K/m², average is £7K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£470K	03/21	0.16 mi	Flat 42, Kenmure Mansions, Pitshanger Lane, Ealing, London, Greater London W5 1RJ	-	-	3	Flat
£485K	03/21	0.16 mi	Flat 43, Kenmure Mansions, Pitshanger Lane, London, Greater London W5 1RJ	-	-	3	Flat
£490K	08/23	0.16 mi	Flat 42, Kenmure Mansions, Pitshanger Lane, Ealing, London, Greater London W5 1RJ	-	-	3	Flat
£490K	08/23	0.16 mi	Flat 42, Kenmure Mansions, Pitshanger Lane, Ealing, London, Greater London W5 1RJ	-	-	3	Flat
£480K	04/23	0.16 mi	Flat 23, Kenmure Mansions, Pitshanger Lane, Ealing, London, Greater London W5 1RJ	-	-	3	Flat
£625K	02/23	0.21 mi	22a, Pitshanger Lane, Ealing, London, Greater London W5 1QY	£6,944	90	3	Flat
£520K	02/21	0.22 mi	Flat 6, Curzon House, Castlebar Park, London, Greater London W5 1BZ	-	-	3	Flat
£650K	12/20	0.26 mi	Flat 17, Welsby Court, Eaton Rise, London, Greater London W5 2EX	-	-	3	Flat
£720K	03/21	0.27 mi	Flat 25, Montpelier Court, Montpelier Road, London, Greater London W5 2QN	-	-	3	Flat
£640K	11/20	0.3 mi	Flat 22, Thorpe Hall Mansions, Eaton Rise, London, Greater London W5 2HB	-	-	3	Flat
£535K	12/20	0.3 mi	Flat 11, Thorpe Hall Mansions, Eaton Rise, London, Greater London W5 2HB	-	-	3	Flat
£812.5K	02/23	0.47 mi	Flat B, 9, Park Hill, London, Greater London W5 2JS	-	-	3	Flat
£625K	12/20	0.52 mi	144, Argyle Road, London, Greater London W13 8ER	£5,841	107	3	Flat
£519K	10/21	0.54 mi	Flat 34, Edmonscote, Argyle Road, London, Greater London W13 0HQ	-	-	3	Flat
£850K	10/23	0.64 mi	Flat 36, Haven Green Court, Haven Green, London, Greater London W5 2UY	-	-	3	Flat
£475K	02/23	0.79 mi	5, Grafton Close, London, Greater London W13 0JL	£8,190	58	3	Flat
£350K	06/21	0.88 mi	2, Ealing Village, London, Greater London W5 2LY	-	-	3	Flat
£500K	06/23	0.88 mi	15, Ealing Village, London, Greater London W5 2LY	£7,813	64	3	Flat
£560K	01/21	0.91 mi	48, Ealing Village, London, Greater London W5 2LZ	£7,000	80	3	Flat
£540K	11/23	0.95 mi	79, Ealing Village, London, Greater London W5 2EA	£6,585	82	3	Flat
£385K	06/23	0.98 mi	144d, Shakespeare Road, Hanwell, London, Greater London W7 1LX	-	-	3	Flat
£510K	10/20	1 mi	120, Ealing Village, London, Greater London W5 2EB	£7,612	67	3	Flat

Local Rents

33 rents from £2.2K/mo to £5.2K/mo, average is £2.8K/mo.

Rent	Date	Distance	Address	Beds	Type
£4,700	04/25	0.06 mi	-	3	Semi-Detached House
£3,500	12/24	0.07 mi	-	3	Terraced House
£2,490	10/24	0.08 mi	-	3	Flat
£2,700	12/24	0.08 mi	-	3	Flat
£2,500	10/24	0.16 mi	Kenmure Mansions, Ealing, London, W5	3	Flat
£3,250	10/24	0.2 mi	Eaton Rise, Ealing, W5	3	Flat
£2,690	04/25	0.22 mi	-	3	Flat
£2,400	04/25	0.23 mi	-	3	Flat
£2,999	10/24	0.25 mi	Eaton Rise, Ealing	3	Flat
£2,500	10/24	0.27 mi	Pitshanger Lane, London	3	Detached House
£2,800	10/24	0.29 mi	Woodbury Park Road, Ealing, W13	3	Flat
£2,200	04/25	0.3 mi	-	3	Flat
£3,000	10/24	0.3 mi	Eaton Rise	3	Flat
£3,150	02/24	0.31 mi	-	3	Flat
£3,198	10/24	0.31 mi	Heronsforde, Ealing	3	Flat
£2,600	10/24	0.33 mi	Ludlow Road, London, W5	3	Terraced House
£2,500	10/24	0.36 mi	Mount Avenue, London, W5	3	Flat
£2,800	09/24	0.37 mi	-	3	Flat
£2,400	10/24	0.4 mi	Mount Avenue, Ealing, London, W5	3	Flat
£3,500	04/25	0.44 mi	-	3	Flat
£2,700	12/24	0.46 mi	-	3	Semi-Detached House
£5,157	10/24	0.47 mi	Merchant Square, Paddington Basin, W2	3	Flat
£2,851	10/24	0.49 mi	Blakesley Avenue, Ealing	3	Flat
£4,250	10/24	0.49 mi	Amherst Road, W13	3	Detached House
£4,250	10/24	0.5 mi	Amherst Road, West Ealing, London W13	3	Terraced House
£2,500	03/25	0.53 mi	-	3	Flat
£2,500	04/25	0.53 mi	-	3	Flat
£2,400	02/25	0.53 mi	-	3	Flat
£2,400	02/25	0.53 mi	-	3	Flat
£5,000	10/24	0.55 mi	Dickens Yard, 12 New Broadway, London, W5	3	Flat
£3,000	10/24	0.57 mi	St. Leonards Road, W13	3	Flat
£2,899	10/24	0.59 mi	Denbigh Road, West Ealing	3	Flat
£3,000	12/24	0.61 mi	-	3	Semi-Detached House

Local Area Statistics

Population in W5	49,95249,952
Population in London	4,771,9214,771,921
Town centre distance	8.88 miles away8.88 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.80 miles away0.80 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	+4%+4%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	+5%+5%

Property History

Listed for £600,000

February 11, 2025

Floor Plans

Description

Three Bedrooms +
Two Bathrooms +
Split Level +
Allocated Parking +
Communal Gardens +
Excellent Decorative Order +

A wonderful top floor three bedroom, two bathroom, purpose built split level apartment with over 1100sq.ft of living space. In excellent decorative order throughout, the property is ready to move in and benefits from well maintained communal gardens, an allocated parking space and a share of the freehold.

Located just moments from the award winning High Street, Pitshanger Lane, with a wide range of shops and amenities. There are excellent local schools and you are under a mile from the transport hub of Ealing Broadway with the Elizabeth Line, Central and District Lines.

Tenure: Share Of Freehold
Council Tax Band: E

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

Agent Details

Dexters, Ealing

020 8810 0909

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.

5 Bed House, Single Let, London, W5 1TP

£1,800,000

3 months ago • 199 m²

Sold STC

3 Bed Flat, Single Let, London, W5 1BY

£580,000

4 views • 5 months ago • 93 m²

Under Offer

2 Bed Flat, Single Let, London, W5 1TQ

£435,000

3 months ago • 68 m²

Sold STC

2 Bed Flat, Single Let, London, W5 1TQ

£410,000

9 months ago • 58 m²

3 Bed Flat, Single Let, London, W5 1TN, £600,000

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

5 Bed House, Single Let, London, W5 1TP

3 Bed Flat, Single Let, London, W5 1BY

2 Bed Flat, Single Let, London, W5 1TQ

2 Bed Flat, Single Let, London, W5 1TQ

Cashflows

Local Sold Prices

Local Rents