2 Bed Flat, Single Let, West Drayton, UB7 7DL, £265,000
26 Waterford House Thorney Mill Road, West Drayton, Middlesex UB7 7DL - 1 views - 2 months ago
Leasehold
BTL
ROI: 7%
~63 m²





+16 photos
ValuationUndervalued
Sold Prices | £112.5K - £320K |
Sold Prices/m² | £2.3K/m² - £5.9K/m² |
| |
Square Metres | ~62.99 m² |
Price/m² | £4.2K/m² |
Value Estimate | £293,597 |
BMV | 11% |
Cashflows
Cash In | |
Purchase Finance | Mortgage |
Deposit (25%) | £66,250 |
Stamp Duty & Legal Fees | £15,200 |
Total Cash In | £81,450 |
| |
Cash Out | |
Rent Range | £1,500 - £1,950 |
Rent Estimate | £1,650 |
Running Costs/mo | £1,178 |
Cashflow/mo | £472 |
Cashflow/yr | £5,663 |
ROI | 7% |
Gross Yield | 7% |
Local Sold Prices
32 sold prices from £112.5K to £320K, average is £275K. £2.3K/m² to £5.9K/m², average is £4.7K/m².
Local Rents
11 rents from £1.5K/mo to £1.9K/mo, average is £1.6K/mo.
Local Area Statistics
Population in UB7 | 29,741 |
Town centre distance | 0.56 miles away |
Nearest school | 0.30 miles away |
Nearest train station | 0.77 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +61% |
Sales demand | Balanced market |
Capital growth (5yrs) | +4% |
Property History
Listed for £265,000
February 20, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.
Sold STC
2 Bed Flat, Single Let, West Drayton, UB7 7DL
£282,000
5 views • a year ago • 66 m²
Sold STC
2 Bed Flat, Single Let, West Drayton, UB7 7DL
£279,950
a year ago • 61 m²
Sold STC
2 Bed Flat, Single Let, West Drayton, UB7 7DL
£250,000
10 months ago • 58 m²
2 Bed Flat, Single Let, West Drayton, UB7 7DL
£275,000
1 views • a month ago • 68 m²