2 Bed Flat, Single Let, Pinner, HA5 5RE, £340,000

Capel Gardens, Pinner, HA5 5RE - 2 months ago

BTL
ROI: 2%
~68 m²
+5 photos

ValuationUndervalued

Sold Prices£150.4K - £600K
Sold Prices/m²£4.7K/m² - £7.9K/m²

 

 

Square Metres

~68.11 m²
Price/m²£5K/m²

Value Estimate

£378,093
BMV11%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£85,000

Stamp Duty & Legal Fees

£22,700

Total Cash In

£107,700

 

 

Cash Out

 

Rent Range

£1,450 - £3,500

Rent Estimate

£1,616

Running Costs/mo

£1,406

Cashflow/mo

£210

Cashflow/yr

£2,524

ROI

2%

Gross Yield

6%

Local Sold Prices

39 sold prices from £150.4K to £600K, average is £364.6K. £4.7K/m² to £7.9K/m², average is £5.7K/m².

PriceDateDistanceAddressBeds 
£415K10/230.04 miFlat 4, Copperfield Court, Copperfield Way, Pinner, Greater London HA5 5RY2
£355K09/230.07 mi8, Capel Gardens, Pinner, Greater London HA5 5RG2
£357.5K11/230.12 miNower Court, Flat 9, Nower Hill, Pinner, Greater London HA5 5RQ2
£565K02/230.13 mi17, Nower Hill, Pinner, Greater London HA5 5QR2
£600K10/200.13 mi17, Nower Hill, Pinner, Greater London HA5 5QR2
£375K06/210.15 mi54, Pinner Court, Pinner, Greater London HA5 5RL2
£364.6K10/230.15 mi52, Pinner Court, Pinner, Greater London HA5 5RL2
£362.7K04/240.15 mi44, Pinner Court, Pinner, Greater London HA5 5RL2
£350K01/210.16 mi60, Pinner Court, Pinner, Greater London HA5 5RN2
£580K08/230.29 mi52, Cecil Park, Pinner, Greater London HA5 5HH2
£385K06/210.38 mi4 Osborne Court, Southfield Park, Harrow, Greater London HA2 6JF2
£420K10/230.39 mi1 Osborne Court, Southfield Park, Harrow, Greater London HA2 6JF2
£380K02/230.39 mi10 Osborne Court, Southfield Park, Harrow, Greater London HA2 6JF2
£150.4K08/230.49 mi14, Holwell Place, Pinner, Greater London HA5 1DX2
£332.8K04/210.5 mi23a, Cambridge Road, Harrow, Greater London HA2 7LA2
£433.1K11/220.54 mi21a, Meadow Road, Pinner, Greater London HA5 1EB2
£423.5K06/210.6 mi45, Meadow Road, Pinner, Greater London HA5 1ED2
£340K12/200.69 mi65, Lloyd Court, Pinner, Greater London HA5 1EG2
£370K01/210.72 mi33, Lloyd Court, Pinner, Greater London HA5 1EF2
£330K03/230.73 mi36, Imperial Close, Harrow, Greater London HA2 7LN2
£300K07/230.76 miFlat 12, Acacia Court, Collapit Close, Harrow, Greater London HA1 4YE2
£495K09/230.78 mi3, Barrowdene Close, Pinner, Greater London HA5 3DD2
£475K11/210.78 mi12, Barrowdene Close, Pinner, Greater London HA5 3DD2
£450K11/230.78 mi29, Barrowdene Close, Pinner, Greater London HA5 3DD2
£365K05/210.78 miFlat 52, Granville Place, Elm Park Road, Pinner, Greater London HA5 3NL2
£465K09/210.79 mi19, Barrowdene Close, Pinner, Greater London HA5 3DD2
£395K11/210.81 miFlat 6, Ashburton Court, Elm Park Road, Pinner, Greater London HA5 3LD2
£355K03/210.83 mi18, Milman Close, Pinner, Greater London HA5 3LF2
£450K03/210.88 mi2, Chigwell Hurst Court, Pinner, Greater London HA5 3LG2
£340K11/220.88 mi11, Fairfield Drive, Harrow, Greater London HA2 6PY2
£282K08/210.88 mi37, Albert Road, Harrow, Greater London HA2 6PS2
£332K05/230.89 mi19, Fairfield Drive, Harrow, Greater London HA2 6PY2
£342.5K12/220.94 mi227, The Ridgeway, North Harrow, Harrow, Greater London HA2 7DA2
£350K10/210.96 miFlat 40, Elm Park Court, Elm Park Road, Pinner, Greater London HA5 3LJ2
£328K09/210.98 mi254, Headstone Lane, Harrow, Greater London HA2 6NE2
£300K09/230.98 mi266, Headstone Lane, Harrow, Greater London HA2 6NE2
£383K11/210.99 miFlat 47, Elm Park Court, Elm Park Road, Pinner, Greater London HA5 3LL2
£348.5K05/240.99 miElm Park Court, Flat 48, Elm Park Road, Pinner, Greater London HA5 3LL2
£335K12/200.99 miFlat 53, Elm Park Court, Elm Park Road, Pinner, Greater London HA5 3LL2

Local Rents

22 rents from £1.4K/mo to £3.5K/mo, average is £1.9K/mo.

RentDateDistanceAddressBeds 
£1,75004/240.04 miCopperfield Way2
£1,80001/250.22 mi-2
£1,60004/240.23 miThrush Green, North Harrow2
£1,90003/250.24 mi-2
£2,00004/240.29 miCecil Park, Pinner, HA52
£1,90012/240.3 mi-2
£1,60004/240.36 miChiswick Court, Pinner2
£3,50003/250.39 mi-2
£1,75004/240.45 miHigh Street, Pinner2
£2,10003/250.45 mi-2
£1,99902/250.46 mi-2
£2,10012/240.47 mi-2
£2,08002/250.47 mi-2
£1,70004/250.48 mi-2
£2,10004/250.51 mi-2
£2,20004/250.51 mi-2
£2,40004/240.54 mi-2
£2,30003/250.54 mi-2
£1,67504/240.57 miStation Road, Harrow2
£1,60004/250.58 mi-2
£1,67503/250.59 mi-2
£1,45004/250.61 mi-2

Local Area Statistics

Population in HA5

44,534

Town centre distance

0.91 miles away

Nearest school

0.20 miles away

Nearest train station

0.50 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+26%

Sales demand

Balanced market

Capital growth (5yrs)

+25%

Property History

Listed for £340,000

February 26, 2025

Floor Plans

Description

Enjoy the convenience and comfort of this first-floor apartment, featuring a modern fitted kitchen, a sleek shower room, and two generous bedrooms. The second bedroom opens to a lovely balcony overlooking the well-maintained ornamental gardens, offering a tranquil spot to relax. The property is chain-free and located in a quiet and desirable area, within walking distance to schools, shops, restaurants, and transport links via Pinner and North Harrow. Don't miss this opportunity to own a share of this stunning property. Book your viewing today!

Agent Details

Andrew Pearce, Pinner

020 3907 3635

Next Steps?

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