2 Bed Flat, Single Let, London, NW10 5LU £500,000

Pember Road, Kensal Rise, NW10 5LU - 9 months ago
Leasehold
BTL
~52 m²
Property image

ValuationFair Value

Sold Prices£340K - £2.4M
Sold Prices/m²£5.4K/m² - £17.3K/m²

 

 

Square Metres

~52 m²
Price/m²£9.6K/m²

Value Estimate

£490,566

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

£553 - £3,000

Rent Estimate

£1,374

Running Costs/mo

£1,857

Cashflow/mo

£-483

Cashflow/yr

£-5,800

Gross Yield

3%

Local Sold Prices

50 sold prices from £340K to £2.4M, average is £603K. £5.4K/m² to £17.3K/m², average is £9.4K/m².

Price
Date
Distance
Address
Beds
 
£684K12/220.01 mi58, Pember Road, London, Greater London NW10 5LU2
£377K11/230.03 mi29b, Pember Road, London, Greater London NW10 5LT2
£510K06/210.03 miGround Floor Flat, 40, Pember Road, London, Greater London NW10 5LS2
£600K07/230.04 miFlat B, 13, Rainham Road, London, Greater London NW10 5DS2
£515K10/230.12 miGround Floor Flat At, 31, Mortimer Road, London, Greater London NW10 5QR2
£535K03/250.13 mi83a, Mortimer Road, London NW10 5TN2
£615K03/250.13 mi6, Flat 2, Regent Street, London NW10 5LG2
£581K11/240.14 mi10 Prime House, Flat 26, Banister Road, London W10 4BH2
£600K01/230.17 mi73b, Mortimer Road, London, Greater London NW10 5TN2
£340K05/250.17 mi20, 3 6 Noko, Banister Road, London W10 4AR2
£340K05/250.17 mi20, 3 6 Noko, Banister Road, London W10 4AR2
£750K05/230.18 miLower Maisonette, 9, Linden Avenue, London, Greater London NW10 5QY2
£670K06/210.19 miGround Floor Flat, 43, Burrows Road, London, Greater London NW10 5SL2
£720K04/230.19 mi43a, Burrows Road, London, Greater London NW10 5SL2
£620K03/230.19 mi29a, Burrows Road, London, Greater London NW10 5SL2
£540K10/230.19 mi140b, Mortimer Road, London, Greater London NW10 5SN2
£450K01/250.2 mi75 Regal Building, 9, Kilburn Lane, North Kensington, London W10 4BB2
£425K03/250.2 mi4, 75 Regal Building, Kilburn Lane, North Kensington, London W10 4BB2
£441K02/250.2 mi75 Regal Building, 23, Kilburn Lane, North Kensington, London W10 4BB2
£625K02/230.21 mi97a, Kilburn Lane, London, Greater London W10 4AN2
£460K05/250.23 mi4, 103 Aston Mews, Kilburn Lane, North Kensington, London W10 4AN2
£460K05/250.23 mi4, 103 Aston Mews, Kilburn Lane, North Kensington, London W10 4AN2
£640K09/210.24 mi94a, Ashburnham Road, London, Greater London NW10 5SE2
£621.5K08/230.25 mi61a, Burrows Road, London, Greater London NW10 5SJ2
£690K01/240.25 mi103, Ground Floor Flat, Burrows Road, London, Greater London NW10 5SJ2
£610K06/230.25 miFirst Floor Flat, 225, Harvist Road, London, Greater London NW6 6HE2
£547.5K06/210.25 mi95a, Kilburn Lane, London, Greater London W10 4AN2
£670K06/250.26 mi89b, Burrows Road, London NW10 5SJ2
£670K06/250.26 mi89b, Burrows Road, London NW10 5SJ2
£623K08/250.26 mi91b, Burrows Road, London NW10 5SJ2
£618K04/250.27 mi114a, Keslake Road, London NW6 6DG2
£675K01/250.28 mi147, Purves Road, London NW10 5TH2
£610K02/250.28 mi192a, Purves Road, London NW10 5TG2
£725K05/230.29 miFlat B, 115, Purves Road, London, Greater London NW10 5TH2
£607K12/210.29 mi141a, Purves Road, London, Greater London NW10 5TH2
£603K06/250.29 mi25, Ashburnham Road, London NW10 5SB2
£603K06/250.29 mi25, Ashburnham Road, London NW10 5SB2
£650K01/250.29 mi127, Purves Road, London NW10 5TH2
£536K03/250.29 mi125b, Keslake Road, London, Greater London NW6 6DH2
£590K06/230.34 mi169b, Harvist Road, London, Greater London NW6 6HB2
£570K03/250.34 miApartment 13, Atrium Apartments, West Row, London W10 5SJ2
£570K03/250.34 miApartment 13, Atrium Apartments, West Row, London W10 5SJ2
£575K02/230.35 miGround Floor Flat, 64, Clifford Gardens, London, Greater London NW10 5JD2
£465K05/240.37 mi110, Clifford Gardens, London NW10 5JB2
£500K09/210.37 mi201a, Kilburn Lane, London, Greater London W10 4AX2
£607.5K01/240.38 mi80, Ground Floor, Ilbert Street, London W10 4QL2
£775K11/230.38 mi83, Marne Street, London, Greater London W10 4JF2
£2.4M12/240.4 mi14, Kempe Road, London NW6 6SJ2
£462K03/250.42 mi6a, Allington Road, London W10 4AY2
£848.1K09/230.42 miGround Floor Flat, 18, Creighton Road, London, Greater London NW6 6ED2

Local Rents

50 rents from £553/mo to £3K/mo, average is £2.4K/mo.

Rent
Date
Distance
Address
Beds
 
£2,60009/250.02 mi-2
£2,20011/240.05 mi-2
£2,30009/240.05 miBayford Road, London, NW102
£2,05806/240.05 miBayford Road, Ladbroke Grove, London, NW102
£1,99806/240.05 miWarfield Road, Kensal Green2
£2,49207/240.06 mi-2
£2,49207/240.06 miRainham Road, London, NW102
£2,20006/240.07 mi-2
£2,15011/250.07 miWakeman Road, London, NW102
£2,40007/250.07 miWakeman Road, Kensal Green NW102
£2,25007/250.08 miPember Road London NW102
£2,30010/250.09 miWakeman Road, Kensal Rise, London, NW102
£2,10006/240.09 miWakeman Road, Kensal Green, London, NW102
£1,95011/250.09 miWakeman Road, Kensal Rise, NW102
£2,40011/250.11 miRainham Road, London, NW102
£3,00006/250.11 mi-2
£2,40006/240.12 mi-2
£2,00006/240.12 miWellington Road, Kensal Green, London, NW102
£2,65005/250.12 mi-2
£2,50010/250.12 mi-2
£2,49206/240.12 miWakeman Road, Kensal Rise2
£2,70005/250.12 miMortimer Road, Kensal Rise2
£2,39506/250.12 miMortimer Road, Kensal Rise2
£2,29508/250.12 miMortimer Road, Willesden2
£2,20011/240.12 mi-2
£2,25006/240.13 miMortimer Road, London, NW102
£1,99808/240.13 miMortimer Road, Kensal Rise2
£55306/250.13 miMortimer Road, Kensal Rise2
£2,50010/250.13 miCity View, Chamberlayne Road, Willesden2
£2,19708/250.13 miMortimer Road, Kensal Green2
£2,95010/250.14 miPrime House, 10 Banister Road, Kensal Rise, W102
£2,75010/250.14 miPrime House, 10 Banister Road, Kensal Rise, W102
£2,45011/250.14 miWakeman Road, Kensal Rise, London2
£2,49610/250.14 miRegent Street, Kensal Rise2
£2,60010/240.14 mi-2
£2,69910/250.14 miRegent Street, North Kensington2
£2,10008/250.14 miMortimer Road, Kensal Rise NW102
£2,20007/250.14 miChamberlayne Road, Kensal Rise2
£2,49610/240.14 miBanister Road, Kensal Rise2
£2,30006/250.14 miZahra House, 866 Harrow Road, London, NW102
£2,37503/240.14 miMortimer Road, Kensal Rise, London, NW102
£2,15007/240.15 miMortimer Road, Kensal Rise NW102
£2,49111/250.15 miChamberlayne Road, Kensal Rise2
£2,20004/250.15 mi-2
£2,50010/250.15 mi-2
£2,50011/250.15 miChamberlayne Road, Kensal Rise, London NW102
£2,39611/250.15 miRegent Street, North Kensington2
£2,00007/250.15 miChamberlayne Road, Kensal Rise NW102
£1,99810/240.15 miKilburn Lane, North Kensington2
£3,00008/240.15 miHarrow Road, London, NW102

Local Area Statistics

Population in NW10

91,820

Population in London

4,771,921

Town centre distance

4.87 miles away

Nearest school

0.20 miles away

Nearest train station

0.25 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+17%

Sales demand

Buyer's market

Capital growth (5yrs)

+16%

Property History

Price changed to £500,000

March 16, 2025

Listed for £525,000

February 21, 2025

Floor Plans

Property image

Description

  • Two Bedrooms +
  • Garden Flat +
  • Separate Kitchen +
  • Potential To Extend (STPP) +
  • Chain Free +
  • Close To Local Amenities +

This well-presented two-bedroom garden flat is situated within a mid-terraced Victorian conversion in the Kensal Rise Triangle. It features a front reception room with a bay window and ample fitted storage, a separate kitchen, and offers potential for extension (STPP). The property is available chain-free.

Pember Road is a quiet residential street, offering easy access to a range of shops and eateries found on Chamberlayne Road and Salusbury Road in Queen's Park. Notting Hill is a short distance away. Transport links include Kensal Rise (Overground) and Kensal Green (Bakerloo & Overground).

Tenure: Leasehold
Council Tax Band: C

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

Agent Details

Dexters, Kensal Rise & Queen's Park

020 8600 3100

Next Steps?

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