2 Bed Flat, Single Let, London, NW3 6DX £500,000

Lithos Road, London, NW3 6DX - 2 views - 9 months ago
Leasehold
BTL
~55 m²
Property image

ValuationUndervalued

Sold Prices£230K - £2.9M
Sold Prices/m²£5.6K/m² - £36.5K/m²

 

 

Square Metres

~54.63 m²
Price/m²£9.2K/m²

Value Estimate

£601,246
BMV20%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£125,000

Stamp Duty & Legal Fees

£41,200

Total Cash In

£166,200

 

 

Cash Out

 

Rent Range

£415 - £3,150

Rent Estimate

£1,163

Running Costs/mo

£1,815

Cashflow/mo

£-652

Cashflow/yr

£-7,825

Gross Yield

3%

Local Sold Prices

50 sold prices from £230K to £2.9M, average is £782.5K. £5.6K/m² to £36.5K/m², average is £10.8K/m².

Price
Date
Distance
Address
Beds
 
£425K02/250.18 miBroadfield, Flat 52, Broadhurst Gardens, London NW6 3BN2
£807.1K03/250.2 mi389 Dunrobin Court, Flat 3b, Finchley Road, London NW3 6HE2
£460K09/230.2 miFlat 127, Broadfield, Broadhurst Gardens, London, Greater London NW6 3QR2
£450K03/250.22 mi44, Flat B, Frognal, London NW3 6AG2
£770K05/250.23 miFlat 2, 7, Crediton Hill, London NW6 1HT2
£885K04/230.26 mi236c, Finchley Road, London, Greater London NW3 6DJ2
£780K07/230.26 miFlat B, 236, Finchley Road, London, Greater London NW3 6DJ2
£1.3M04/240.27 mi39, Flat B, Frognal, London NW3 6YD2
£695K05/230.28 miFlat 73, St. Johns Court, Finchley Road, London, Greater London NW3 6LE2
£1.1M06/250.3 miFlat A, 3, Fawley Road, London NW6 1SL2
£1.1M06/250.3 miFlat A, 3, Fawley Road, London NW6 1SL2
£555K08/230.3 mi47d, Canfield Gardens, London, Greater London NW6 3JL2
£745K09/230.3 miFlat 61, Yale Court, Honeybourne Road, London, Greater London NW6 1JQ2
£2.9M11/240.31 miFlat A, 115, Priory Road, London NW6 3NN2
£700K11/210.33 miFlat 19, Yale Court, Honeybourne Road, London, Greater London NW6 1JF2
£640K07/230.33 miFlat 18, Yale Court, Honeybourne Road, London, Greater London NW6 1JF2
£740K02/230.34 miFlat 43, Harvard Court, Honeybourne Road, London, Greater London NW6 1HN2
£1.6M12/240.35 miFlat A, 31, Goldhurst Terrace, London NW6 3HB2
£925K01/250.36 mi31, Flat 1, Greencroft Gardens, London NW6 3LN2
£610K07/230.36 miUpper Ground Floor Flat, 36, Goldhurst Terrace, London, Greater London NW6 3HU2
£818.3K05/250.36 miFlat 11, 46 Fitzjohns House, Fitzjohn's Avenue, London NW3 5LU2
£860K03/250.38 mi353 Buckingham Mansions, Flat 6a, West End Lane, London NW6 1LR2
£915K03/250.39 miFlat 3, 80, Greencroft Gardens, London NW6 3JQ2
£565K06/230.41 miFlat C, 66, Goldhurst Terrace, London, Greater London NW6 3HT2
£937K02/230.42 mi92, Flat 16, Greencroft Gardens, London NW6 3PH2
£915K03/250.44 miLessing Building, Apartment 902, Heritage Lane, London NW6 2BF2
£800K05/250.44 miApartment 904, Lessing Building, Heritage Lane, London NW6 2BF2
£915K03/250.44 miLessing Building, Apartment 902, Heritage Lane, London, Greater London NW6 2BF2
£730K03/250.44 mi87, Fitzjohn's Avenue, London NW3 6NY2
£1.5M07/230.45 miTop Floor Flat, 93, Fitzjohns Avenue, London, Greater London NW3 6NX2
£535K09/210.45 miFlat 20, West End Court, Priory Road, London, Greater London NW6 3NU2
£625K02/230.46 miFlat 35, Cavendish Mansions, Mill Lane, London, Greater London NW6 1TE2
£610K06/230.46 miFlat 9, Cavendish Mansions, Mill Lane, London, Greater London NW6 1TE2
£775K06/210.46 mi56a, Dennington Park Road, London, Greater London NW6 1BD2
£850K07/230.46 mi5c, Belsize Crescent, London, Greater London NW3 5QY2
£809K05/250.47 miFlat A, 17, Belsize Crescent, London NW3 5QY2
£809K05/250.47 miFlat A, 17, Belsize Crescent, London NW3 5QY2
£880K07/230.48 miSecond Floor Flat, 111, Greencroft Gardens, London, Greater London NW6 3PE2
£575K05/230.48 miGround And First Floor Flat, 63, Sherriff Road, London, Greater London NW6 2AS2
£900K05/230.5 mi24b, Hilltop Road, London, Greater London NW6 2PY2
£590K03/240.51 mi50 Byron Court, Flat 8, Fairfax Road, London NW6 4HB2
£785K03/250.51 miFlat 1st Floor, 18, Fortune Green Road, London NW6 1UE2
£625K01/250.51 mi114, Flat 1a, Goldhurst Terrace, London NW6 3HR2
£825.5K04/250.52 miFlat 1, 20, Fortune Green Road, London NW6 1UE2
£706.7K03/250.53 miFlat 4, 7, Woodchurch Road, London NW6 3PL2
£879K08/230.54 mi9a, Gladys Road, London, Greater London NW6 2PU2
£230K04/230.55 miGround Floor Flat, 25, Narcissus Road, London, Greater London NW6 1TJ2
£350K04/250.55 miFlat 5a, Frognal Mansions, Frognal, London NW3 6XT2
£860K06/210.56 mi46a, Belsize Road, London, Greater London NW6 4TG2
£581K02/250.56 mi56, Flat H, Priory Road, London NW6 3RE2

Local Rents

50 rents from £415/mo to £3.1K/mo, average is £2.4K/mo.

Rent
Date
Distance
Address
Beds
 
£2,14506/240.02 miLithos Road, Finchley Road, London2
£2,45006/240.03 miRosemont Road, London, NW32
£2,30006/250.03 miRosemont Road, London, NW32
£2,75008/250.03 miRosemont Road, London, NW32
£2,45006/240.03 mi-2
£2,20012/240.03 mi-2
£2,30005/250.03 mi-2
£2,30006/250.03 mi-2
£2,75008/250.03 mi-2
£2,35005/250.03 miLithos Road, London, NW32
£2,14506/240.04 miLithos Road, Swiss Cottage, London2
£2,10011/240.04 mi-2
£2,14506/240.04 miLithos Road, Finchley Road, London, NW32
£2,40008/250.04 miWorcester Mews, London, NW62
£2,40008/250.04 miWorcester Mews, London, NW62
£2,20011/250.05 mi-2
£3,00008/250.05 miFinchley Road, London, NW32
£2,70008/240.05 mi-2
£2,70008/240.05 miLithos Road, London, NW32
£2,45007/240.06 miFinchley Road, London, NW32
£2,30008/240.06 miFinchley Road, London, NW32
£2,40008/240.06 miFinchley Road, London, NW32
£41506/250.06 miFinchley Road, Hampstead NW32
£2,40010/250.06 miFinchley Road, London, NW32
£2,35010/250.06 miFinchley Road, London, NW32
£2,40010/250.06 miFinchley Road, London, NW32
£2,20011/250.06 miFinchley Road, London, NW32
£2,40001/250.07 mi-2
£2,75010/250.07 mi-2
£2,50010/240.07 mi-2
£2,50011/240.07 mi-2
£2,40001/250.07 mi-2
£2,40001/250.07 mi-2
£2,40010/250.07 mi-2
£2,30010/250.07 mi-2
£2,30011/250.07 mi-2
£2,40007/240.07 miFlat 8, Finchley Road, NW32
£2,25007/240.07 miFinchley Road, West Hampstead, London2
£2,30007/240.07 miBlackburn Road, West Hampstead, Finchley Road2
£2,25008/240.07 miFinchley Road, London, NW32
£2,20008/240.07 miBlackburn Road, West Hampstead, Finchley Road2
£2,25009/240.07 miFinchley Road, London, NW32
£2,20006/250.07 miFinchley Road, West Hampstead, London2
£3,15011/250.07 miLymington Road, London, NW62
£3,00006/240.07 miFinchley Road, West Hampstead, London, NW62
£2,81706/240.07 miLymington Road, West Hampstead, London, NW62
£2,15008/250.08 mi-2
£2,15008/250.08 miLondon, London, NW32
£2,15007/250.08 mi-2
£2,15007/250.08 miLondon, London, NW32

Local Area Statistics

Population in NW3

51,640

Population in London

4,771,921

Town centre distance

3.66 miles away

Nearest school

0.20 miles away

Nearest train station

0.06 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-15%

Sales demand

Buyer's market

Capital growth (5yrs)

+1%

Property History

Price changed to £500,000

June 24, 2025

Price changed to £519,950

June 12, 2025

Price changed to £545,000

March 8, 2025

Listed for £565,000

February 18, 2025

Floor Plans

Property image

Description

  • 2 bedrooms +
  • 580 sq ft/ 53 sq m +
  • 14ft reception room +
  • Family bathroom +
  • Separate kitchen +
  • A private south facing patio garden +

A delightful, spacious 2 bedroom ground floor apartment, of 580 sq ft/ 53 sq m, located in a tree lined road in West Hampstead.
The apartment further comprises, a 14ft reception room, a family bathroom and a separate kitchen and private south facing patio garden.

Lithos Road is conveniently located giving access to both Finchley Road tube stations (Jubilee and Metropolitan Line) and the Overground station at Finchley and Frognal.

Council Tax:
Band G, Camden City Council

Leasehold:
Approx. 101 years remaining

Service Charge: N/A

Ground rent: N/A

EPC Rating: D

Agent Details

Jonathan Arron Residential, London

020 3897 2961

Next Steps?

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