3 Bed Terraced House, Single Let, London, W10 4AN, £650,000

Kilburn Lane, London, W10 4AN - 4 views - 2 months ago

Leasehold

BTL

ROI: 1%

~93 m²

+4 photos

ValuationUndervalued

Sold Prices	£645K - £2.9M
Sold Prices/m²	£5.8K/m² - £17.3K/m²

Square Metres	~93 m²
Price/m²	£7K/m²
Value Estimate	£806,000£806,000
BMV	24%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£162,500£162,500
Stamp Duty & Legal Fees	£40,700£40,700
Total Cash In	£203,200£203,200

Cash Out
Rent Range	£2,350 - £17,333£2,350 - £17,333
Rent Estimate	£2,850
Running Costs/mo	£2,621£2,621
Cashflow/mo	£229£229
Cashflow/yr	£2,745£2,745
ROI	1%1%
Gross Yield	5%5%

Local Sold Prices

50 sold prices from £645K to £2.9M, average is £1.0M. £5.8K/m² to £17.3K/m², average is £11.3K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£1.1M	03/21	0.03 mi	34, Hewer Street, London, Greater London W10 6DU	£11,616	99	3	Terraced House
£1.1M	03/21	0.04 mi	34, Hewer Street, London, Greater London W10 6DU	£11,616	99	3	Terraced House
£990K	06/21	0.07 mi	15, Exmoor Street, London, Greater London W10 6BA	£10,206	97	3	Terraced House
£850K	06/21	0.07 mi	13, Exmoor Street, London, Greater London W10 6BA	£9,140	93	3	Terraced House
£1.0M	12/20	0.16 mi	11, Barlby Gardens, London, Greater London W10 5LW	£11,596	86	3	Terraced House
£1.3M	04/21	0.23 mi	30, Munro Mews, London, Greater London W10 5RZ	£12,376	101	3	Terraced House
£645K	11/23	0.24 mi	14, Notting Barn Road, London, Greater London W10 5YW	£5,811	111	3	Terraced House
£2.8M	08/21	0.24 mi	145, Chesterton Road, London, Greater London W10 6ET	£13,100	216	3	Terraced House
£2.8M	08/21	0.26 mi	145, Chesterton Road, London, Greater London W10 6ET	£13,100	216	3	Terraced House
£1.3M	06/21	0.33 mi	4, Princess Louise Walk, London, Greater London W10 6DS	£12,626	99	3	Detached House
£1.3M	06/21	0.33 mi	4, Princess Louise Walk, London, Greater London W10 6DS	£12,626	99	3	Terraced House
£1.4M	08/22	0.35 mi	41, Pangbourne Avenue, London, Greater London W10 6DJ	£15,449	89	3	Terraced House
£767.5K	10/23	0.36 mi	84, Droop Street, London, Greater London W10 4DD	£6,674	115	3	Terraced House
£1.1M	07/21	0.36 mi	33, Pangbourne Avenue, London, Greater London W10 6DJ	-	-	3	Terraced House
£760.5K	11/23	0.37 mi	44, Droop Street, London, Greater London W10 4DH	£8,708	87	3	Terraced House
£850K	03/24	0.39 mi	12, Huxley Street, London, Greater London W10 4QG	-	-	3	Terraced House
£860K	12/20	0.39 mi	11, Huxley Street, London, Greater London W10 4QG	£9,851	87	3	Terraced House
£845K	01/21	0.39 mi	21, Galton Street, London, Greater London W10 4QN	£8,802	96	3	Terraced House
£880K	05/23	0.41 mi	27, Huxley Street, London, Greater London W10 4QQ	£9,362	94	3	Terraced House
£1.1M	12/22	0.42 mi	24, Ruston Mews, London, Greater London W11 1RB	£12,234	94	3	Terraced House
£975K	10/23	0.43 mi	27, Galton Street, London, Greater London W10 4QW	£9,750	100	3	Terraced House
£1.0M	12/22	0.43 mi	25, Galton Street, London, Greater London W10 4QW	£13,581	74	3	Terraced House
£995K	03/21	0.43 mi	32, Enbrook Street, London, Greater London W10 4SF	£9,128	109	3	Terraced House
£1.3M	05/23	0.44 mi	150, Highlever Road, London, Greater London W10 6PJ	-	-	3	Terraced House
£1.4M	11/22	0.44 mi	154, Highlever Road, London, Greater London W10 6PJ	-	-	3	Terraced House
£900K	06/21	0.44 mi	101, Ilbert Street, London, Greater London W10 4QF	£11,392	79	3	Terraced House
£801K	05/21	0.45 mi	89, Ilbert Street, London, Greater London W10 4QH	-	-	3	Terraced House
£975K	10/22	0.45 mi	4, Alperton Street, London, Greater London W10 4NQ	£11,337	86	3	Terraced House
£1.0M	11/23	0.46 mi	86, Edenham Way, London, Greater London W10 5XD	£9,626	107	3	Terraced House
£1.0M	06/21	0.46 mi	112, Ilbert Street, London, Greater London W10 4QE	£9,579	107	3	Terraced House
£670K	03/21	0.46 mi	100, Ilbert Street, London, Greater London W10 4QE	£8,375	80	3	Terraced House
£1.9M	01/24	0.48 mi	64, Highlever Road, London, Greater London W10 6PT	£14,130	138	3	Terraced House
£2.9M	08/21	0.49 mi	59, Tavistock Road, London, Greater London W11 1AR	£13,971	204	3	Terraced House
£900K	10/22	0.5 mi	69, Kilravock Street, London, Greater London W10 4HY	-	-	3	Terraced House
£1.3M	01/23	0.5 mi	6, Golden Cross Mews, London, Greater London W11 1DZ	£13,010	100	3	Terraced House
£880K	03/21	0.5 mi	104, Kilravock Street, London, Greater London W10 4HZ	£14,426	61	3	Terraced House
£1.5M	08/23	0.5 mi	36, Highlever Road, London, Greater London W10 6PS	£9,645	155	3	Terraced House
£2.3M	10/23	0.5 mi	16, Highlever Road, London, Greater London W10 6PS	£16,146	144	3	Terraced House
£850K	09/21	0.51 mi	45, Kilravock Street, London, Greater London W10 4HX	£11,333	75	3	Terraced House
£1.3M	01/24	0.52 mi	4, Buller Road, London, Greater London NW10 5BT	£8,399	153	3	Terraced House
£1.1M	11/20	0.52 mi	28, Wesley Square, London, Greater London W11 1TR	£9,322	118	3	Terraced House
£1.1M	11/22	0.52 mi	29, Wesley Square, London, Greater London W11 1TR	£13,151	83	3	Terraced House
£915K	02/21	0.52 mi	87, Lothrop Street, London, Greater London W10 4JD	£12,039	76	3	Terraced House
£940K	03/23	0.52 mi	213, Peach Road, London, Greater London W10 4DX	£12,434	76	3	Terraced House
£930K	03/21	0.52 mi	225, Peach Road, London, Greater London W10 4DX	£9,894	94	3	Terraced House
£970K	12/22	0.52 mi	5, Octavia Mews, London, Greater London W9 3LQ	£7,823	124	3	Terraced House
£945K	11/20	0.52 mi	210, Peach Road, London, Greater London W10 4DY	£9,844	96	3	Terraced House
£842.5K	10/20	0.53 mi	100, Fifth Avenue, London, Greater London W10 4DS	£8,342	101	3	Terraced House
£1.4M	12/22	0.53 mi	256, Latimer Road, London, Greater London W10 6QY	£17,303	84	3	Terraced House
£1.3M	12/20	0.53 mi	264, Latimer Road, London, Greater London W10 6QY	£8,173	156	3	Terraced House

Local Rents

37 rents from £2.4K/mo to £17.3K/mo, average is £3.8K/mo.

Rent	Date	Distance	Address	Beds	Type
£3,683	04/25	0.03 mi	-	3	Flat
£2,448	10/24	0.04 mi	Treverton Towers, Treverton Street, London	3	Flat
£3,100	10/24	0.06 mi	-	3	Flat
£3,800	10/24	0.06 mi	Hewer Street, London, W10	3	Flat
£3,878	10/24	0.16 mi	Bonchurch Road	3	Flat
£8,300	03/25	0.17 mi	-	3	Flat
£3,575	10/24	0.17 mi	Southern Row, Ladbroke Grove, London, W10	3	Flat
£6,500	10/24	0.2 mi	Millwood Street, London, W10	3	Terraced House
£6,717	10/24	0.22 mi	Bonchurch Road, London, W10	3	Terraced House
£6,067	10/24	0.26 mi	Bassett Road, London, W10	3	Flat
£5,100	02/24	0.31 mi	-	3	Flat
£4,900	03/25	0.31 mi	-	3	Flat
£4,950	03/25	0.31 mi	-	3	Flat
£3,200	11/24	0.32 mi	-	3	Flat
£17,333	10/24	0.34 mi	St Quintin Avenue, North Kensington, W10	3	Flat
£3,700	08/24	0.4 mi	Harrow Road, London, NW10	3	Flat
£5,599	10/24	0.42 mi	Scampston Mews, London, W10	3	Flat
£3,250	02/25	0.47 mi	-	3	Semi-Detached House
£3,750	11/24	0.48 mi	-	3	Terraced House
£3,500	02/24	0.48 mi	-	3	Terraced House
£3,700	02/24	0.51 mi	-	3	Terraced House
£4,334	10/24	0.52 mi	Latimer Place, Ladbroke Grove, London, W10	3	Terraced House
£2,850	02/25	0.53 mi	-	3	Flat
£3,500	10/24	0.55 mi	-	3	Flat
£12,000	10/24	0.57 mi	Westbourne Park Road, W11	3	Flat
£10,500	10/24	0.57 mi	Westbourne Park Road, W11	3	Flat
£3,100	01/25	0.57 mi	-	3	Flat
£11,917	10/24	0.57 mi	Latimer Road, London, W10	3	Detached House
£11,917	10/24	0.57 mi	Latimer Road, London, W10	3	Detached House
£6,490	12/24	0.57 mi	-	3	Flat
£4,500	02/25	0.57 mi	-	3	Flat
£4,767	10/24	0.58 mi	Kensington Park Road, London, W11	3	Flat
£2,350	03/24	0.59 mi	Chamberlayne Road, Kensal Green NW10	3	Flat
£3,100	10/24	0.6 mi	-	3	Flat
£3,497	10/24	0.61 mi	Ladbroke Grove, Notting Hill	3	Flat
£3,683	10/24	0.62 mi	Elgin Avenue, London, W9	3	Flat
£2,850	10/24	0.62 mi	133 Kilburn Lane Kensal Rise W10	3	Flat

Local Area Statistics

Population in W10	33,63833,638
Population in London	4,771,9214,771,921
Town centre distance	4.69 miles away4.69 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.85 miles away0.85 miles away

Rental demand	Balanced marketBalanced market
Rental growth (12m)	-13%-13%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	+4%+4%

Property History

Listed for £650,000

February 20, 2025

Floor Plans

Description

A spacious three bedroom apartment located on the first floor of a recently renovated development, from award-winning developers, Fruition Properties.

The property comprises three double bedrooms, two bathrooms a large open-plan kitchen/living area and a good sized balcony with a west facing aspect as well as access to a communal terrace.

The luxurious apartment further benefits from underfloor heating, and integrated kitchen appliances including a Bosch oven, dishwasher and fridge/freezer.

Old Dairy House is a short walk to the shops restaurants and pubs of both Chamberlayne Road and Salusbury Road. It is positioned between Kensal Rise (Overground) and Queen's Park (Overground and Bakerloo Line) stations.

Agent Details

Druce, Kensal Rise & Queen's Park

020 7870 7471

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.

3 Bed House, Single Let, London, W10 6DU

£2,750,000

2 views • a year ago • 93 m²

2 Bed Flat, Single Let, London, W10 6HA

£495,000

1 views • 3 months ago • 66 m²

Under Offer

3 Bed Flat, Single Let, London, W10 6BG

£450,000

2 views • 2 months ago • 93 m²

2 Bed Flat, Single Let, London, W10 5LP

£475,000

3 views • 2 months ago • 68 m²