3 Bed Flat, Refurb/BRRR, London, W3 7RG £499,950

The Vale, Acton, W3 7RG - 34 views - 9 months ago

Refurb/BRRR

~93 m²

ValuationFair Value

Sold Prices	£333K - £1.3M
Sold Prices/m²	£5.2K/m² - £11.5K/m²

Square Metres	~93 m²
Price/m²	£5.4K/m²
Value Estimate	£504,950£504,950

End Value (After Refurb)	£824,083£824,083
Uplift in Value	+65%+65%
You could potentially get back more cash than you put into this deal. All your cash out plus £25,343 extra. See the breakdown

Investment Opportunity

Cash In
Purchase Finance	Bridging LoanBridging Loan
Deposit (25%)	£124,988£124,988
Stamp Duty & Legal Fees	£28,696£28,696
Refurb Costs	£49,200£49,200
Bridging Loan Interest	£13,124£13,124
Total Cash In	£217,757£217,757

Cash Out
Monetisation	FlipRefinance & RentFlip
Estimated Sale Price	£824,083£824,083
Agent Fees (1%)	£8,241£8,241
Bridging Loan	£374,963£374,963
Bridging Loan Interest	£13,124£13,124
Flip Profit	£223,123£223,123

Local Sold Prices

50 sold prices from £333K to £1.3M, average is £662.5K. £5.2K/m² to £11.5K/m², average is £7.3K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£850K	04/25	0.13 mi	139a, Valetta Road, London W3 7TA	£7,328	116	3	Flat
£416.5K	06/21	0.16 mi	112, Beech Avenue, London, Greater London W3 7LG	£5,409	77	3	Flat
£333K	03/24	0.16 mi	1, Elizabeth Gardens, London W3 7SJ	£7,239	46	3	Flat
£710K	09/21	0.17 mi	160a, Valetta Road, London, Greater London W3 7TP	£11,094	64	3	Flat
£715K	09/21	0.19 mi	104a, Larden Road, London, Greater London W3 7SX	£8,412	85	3	Flat
£615K	04/25	0.21 mi	Flat 185, Napier House, Bromyard Avenue, London W3 7FL	£6,276	98	3	Flat
£810K	07/25	0.24 mi	78, Jeddo Road, London W12 9EQ	-	-	3	Flat
£775K	12/23	0.26 mi	76, Jeddo Road, London, Greater London W12 9EQ	£7,311	106	3	Flat
£660K	01/24	0.28 mi	22, Jeddo Road, London W12 9EQ	£6,947	95	3	Flat
£425K	07/23	0.29 mi	Flat 263, Longford Court, Emlyn Gardens, London, Greater London W12 9UW	£7,328	58	3	Flat
£600K	01/23	0.3 mi	8a, Old Oak Road, London, Greater London W3 7HL	£5,639	106	3	Flat
£475K	05/24	0.31 mi	82, Ollgar Close, London, Greater London W12 0NG	£6,250	76	3	Flat
£799K	11/23	0.31 mi	43, Aylmer Road, London, Greater London W12 9LG	£7,911	101	3	Flat
£750K	02/25	0.35 mi	Stoneview House, 1, Goldsmiths Close, London W3 7FT	£8,929	84	3	Flat
£420K	09/23	0.41 mi	79, Becklow Gardens, London, Greater London W12 9ET	£6,269	67	3	Flat
£1.3M	03/24	0.44 mi	43, Bassein Park Road, London W12 9RW	£6,375	200	3	Flat
£835K	09/24	0.46 mi	68, Aldbourne Road, London W12 0LN	£11,130	75	3	Flat
£502.2K	01/24	0.5 mi	Ormsby Lodge, 54, The Avenue, London W4 1HS	£5,643	89	3	Flat
£805K	12/24	0.59 mi	80, Thorpebank Road, London W12 0PQ	£8,944	90	3	Flat
£515K	01/23	0.6 mi	163a, Southfield Road, London, Greater London W4 5LB	£5,787	89	3	Flat
£450K	03/25	0.61 mi	76, Somerset Road, London W4 5DN	£7,627	59	3	Flat
£700K	05/23	0.61 mi	39a, Clovelly Road, London, Greater London W4 5DU	-	-	3	Flat
£590K	06/25	0.63 mi	69a, Adelaide Grove, London W12 0JX	£7,024	84	3	Flat
£590K	06/25	0.63 mi	69a, Adelaide Grove, London W12 0JX	-	-	3	Flat
£850K	10/23	0.64 mi	First Floor Flat, 15, Findon Road, London, Greater London W12 9PZ	-	-	3	Flat
£715K	04/23	0.66 mi	222, Du Cane Road, London, Greater London W12 0BJ	£8,972	80	3	Flat
£750K	06/21	0.67 mi	50a, Oaklands Grove, London, Greater London W12 0JB	£11,538	65	3	Flat
£575K	09/21	0.68 mi	40a, Chaucer Road, London, Greater London W3 6DR	-	-	3	Flat
£1.3M	01/24	0.69 mi	Flat 1, Sydney House, Woodstock Road, London, Greater London W4 1DP	-	-	3	Flat
£410K	02/25	0.7 mi	10a, Cumberland Park, Acton W3 6SY	£5,190	79	3	Flat
£600K	03/23	0.7 mi	First Floor Maisonette, 57a, Fletcher Road, London, Greater London W4 5AT	-	-	3	Flat
£585K	02/24	0.71 mi	13, Dunraven Road, London W12 7QY	£8,603	68	3	Flat
£735K	09/23	0.72 mi	19a, Collingbourne Road, London, Greater London W12 0JG	£9,545	77	3	Flat
£775K	02/25	0.73 mi	80a, Grafton Road, London W3 6PF	£6,352	122	3	Flat
£670K	06/25	0.73 mi	45a, Collingbourne Road, London W12 0JG	£6,768	99	3	Flat
£670K	06/25	0.73 mi	45a, Collingbourne Road, London W12 0JG	-	-	3	Flat
£564K	06/21	0.75 mi	42a, Maldon Road, London, Greater London W3 6SZ	-	-	3	Flat
£640K	07/23	0.77 mi	Flat 14a, Flanders Mansions, Flanders Road, London, Greater London W4 1NE	-	-	3	Flat
£695K	10/23	0.77 mi	Flat 8, Flanders Mansions, Flanders Road, London, Greater London W4 1NE	-	-	3	Flat
£650K	03/23	0.77 mi	Flat 6, Flanders Mansions, Flanders Road, London, Greater London W4 1NE	-	-	3	Flat
£479K	08/21	0.77 mi	50a, Ramillies Road, London, Greater London W4 1JN	£6,303	76	3	Flat
£702K	03/24	0.77 mi	Flanders Mansions, Flat 59, Flanders Road, Chiswick, London W4 1NF	£7,977	88	3	Flat
£607.5K	04/23	0.77 mi	Flat 60, Flanders Mansions, Flanders Road, London, Greater London W4 1NF	-	-	3	Flat
£738.8K	08/23	0.77 mi	Flat 58, Flanders Mansions, Flanders Road, London, Greater London W4 1NF	-	-	3	Flat
£655K	12/24	0.78 mi	54, Newton Avenue, London W3 8AL	£11,491	57	3	Flat
£737.5K	01/23	0.79 mi	39, Cathnor Road, London, Greater London W12 9JB	-	-	3	Flat
£480K	11/23	0.8 mi	84, Stowe Road, London, Greater London W12 8BW	£6,391	75	3	Flat
£507.5K	01/25	0.83 mi	Stamford Court, 63, Goldhawk Road, London W6 0XD	£8,320	61	3	Flat
£746K	04/23	0.83 mi	Flat 19, Stamford Brook Mansions, Goldhawk Road, London, Greater London W6 0XA	-	-	3	Flat
£665K	08/23	0.83 mi	Flat 20, Stamford Brook Mansions, Goldhawk Road, London, Greater London W6 0XA	-	-	3	Flat

Local Rents

50 rents from £582/mo to £5.5K/mo, average is £2.8K/mo.

Rent	Date	Distance	Address	Beds	Type
£5,500	03/25	0.01 mi	-	3	Flat
£2,999	10/24	0.02 mi	Dordrecht Road, Acton	3	Terraced House
£2,899	10/25	0.02 mi	Dordrecht Road, Acton	3	Terraced House
£2,300	11/25	0.02 mi	The Vale, London, W3	3	Flat
£2,400	11/24	0.02 mi	-	3	Flat
£2,300	11/25	0.02 mi	-	3	Flat
£582	07/25	0.04 mi	The Vale, Acton	3	Flat
£2,522	09/25	0.04 mi	The Vale, Acton	3	House
£2,600	11/25	0.05 mi	Larden Road, Acton	3	Flat
£3,500	11/25	0.07 mi	-	3	Flat
£3,500	11/25	0.07 mi	Essex Park Mews, London, W3	3	Flat
£2,600	10/25	0.07 mi	Larden Road, London	3	Flat
£2,600	10/25	0.07 mi	Larden Road, Acton	3	Flat
£3,300	01/25	0.08 mi	-	3	Flat
£623	07/25	0.11 mi	Bromyard Avenue, Acton	3	Flat
£692	07/25	0.11 mi	Bromyard Avenue, Acton	3	Flat
£2,750	10/24	0.11 mi	Bromyard Avenue, Acton	3	Flat
£3,250	10/25	0.11 mi	-	3	Flat
£3,250	11/25	0.11 mi	Bromyard House, London, W3	3	Flat
£2,350	07/25	0.12 mi	Valetta Road, Acton, W3 7TG	3	Flat
£2,750	07/25	0.12 mi	Bromyard Avenue, Acton, W3 7BS	3	Flat
£2,550	09/25	0.12 mi	Maple Avenue, Acton	3	Flat
£3,500	09/25	0.12 mi	Bromyard Avenue, Acton, London, W3	3	Flat
£3,250	09/25	0.12 mi	Bromyard Avenue, Acton, London, W3	3	Flat
£2,600	10/25	0.13 mi	Larden Road, W3	3	Flat
£2,600	11/25	0.13 mi	Larden Road, W3	3	Flat
£3,250	09/25	0.13 mi	Bromyard Avenue, Acton, London, W3	3	Flat
£3,250	08/25	0.13 mi	Bromyard Avenue, Acton, London, W3	3	Flat
£2,400	10/24	0.14 mi	-	3	Flat
£2,750	09/25	0.14 mi	Bromyard House, Bromyard Avenue, London, W3	3	Flat
£2,750	08/25	0.14 mi	Bromyard Avenue, Acton, W3 7FD	3	Flat
£2,750	09/25	0.14 mi	Bromyard Avenue, Acton, W3 7FD	3	Flat
£3,250	10/25	0.15 mi	Third Avenue, Acton, London, W3	3	Semi-Detached House
£3,250	09/25	0.16 mi	Bromyard House, Acton, W3 7BS	3	Flat
£2,950	09/25	0.16 mi	Bromyard House, Acton, W3 7BS	3	Flat
£2,522	09/25	0.16 mi	The Vale, Acton, London	3	Flat
£3,401	10/25	0.16 mi	Bromyard Avenue, Acton, London, W3	3	Flat
£3,250	10/25	0.17 mi	-	3	Flat
£2,200	07/25	0.17 mi	Elizabeth Gardens, Acton, W3	3	Flat
£2,700	06/25	0.17 mi	Elizabeth Gardens, London, W3	3	Flat
£2,700	07/25	0.17 mi	Elizabeth Gardens, London, W3	3	Flat
£2,700	07/25	0.17 mi	Elizabeth Gardens, London, W3	3	Flat
£2,650	08/25	0.17 mi	Elizabeth Gardens, London, W3	3	Flat
£2,550	09/25	0.17 mi	Elizabeth Gardens, London, W3	3	Flat
£750	07/25	0.17 mi	Third Avenue, London	3	Semi-Detached House
£2,895	08/25	0.18 mi	-	3	Flat
£2,950	05/25	0.18 mi	Elizabeth Gardens, London, W3	3	Flat
£2,850	06/25	0.18 mi	Elizabeth Gardens, London, W3	3	Flat
£2,795	07/25	0.18 mi	Elizabeth Gardens, London, W3	3	Flat
£2,895	08/25	0.18 mi	Elizabeth Gardens, London, W3	3	Flat

Local Area Statistics

Population in W3	50,48450,484
Population in London	4,771,9214,771,921
Town centre distance	6.46 miles away6.46 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.50 miles away0.50 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	+8%+8%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	+6%+6%

Property History

Listed for £499,950

February 18, 2025

Floor Plans

Description

Three bedrooms +
Two bathrooms +
Open plan reception +
Chain free +
Well decorated throughout +
Ideal location +
Good transport links +

A newly decorated three bedroom apartment in close proximity to Acton Park. The apartment has a very quiet feel, is well proportioned and is offered to the market chain free.
With a large open plan reception with good natural light, this apartment is well located for the amenities of Askew Road. Westfield Shopping Centre is also nearby. The renovation has been done to a high standard and features quartz worktops, high quality appliances, a fireplace, Herringbone Flooring, and other features adding to its character.

Agent Details

Kinleigh Folkard & Hayward - Sales, Acton

020 3906 2980

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.

Sold STC

4 Bed House, Refurb/BRRR, London, W3 7ST

£900,000

4 views • 6 months ago • 129 m²

2 Bed Flat, Refurb/BRRR, London, W3 7NX

£450,000

20 days ago • 68 m²

2 Bed Flat, Refurb/BRRR, London, W3 0RX

£695,000

2 views • a month ago • 68 m²

2 Bed Flat, Refurb/BRRR, London, W3 7DY

£470,000

6 views • 3 months ago • 78 m²