9 Bed Terraced House, Refurb/BRRR, Southall, UB1 3BW, £1,500,000
Avenue Road, Southall, UB1 3BW - 2 views - a month ago
Refurb/BRRR
~279 m²





+15 photos
ValuationFair Value
Sold Prices | £360K - £900K |
Sold Prices/m² | £3K/m² - £9.1K/m² |
| |
Square Metres | ~279 m² |
Price/m² | £5.4K/m² |
Value Estimate | £1,520,051 |
| |
End Value (After Refurb) | £1,381,352 |
Investment Opportunity
Cash In | |
Purchase Finance | Bridging Loan |
Deposit (25%) | £375,000 |
Stamp Duty & Legal Fees | £137,450 |
Refurb Costs | £147,264 |
Bridging Loan Interest | £39,375 |
Total Cash In | £700,839 |
| |
Cash Out | |
Monetisation | FlipRefinance & Rent |
Revaluation | £1,381,352 |
Mortgage (After Refinance) | £1,036,014 |
Mortgage LTV | 75% |
Cash Left In | £700,839 |
Equity | £345,338 |
Rent Range | £1,850 - £8,333 |
Rent Estimate | £4,468 |
Running Costs/mo | £5,230 |
Cashflow/mo | £-762 |
Cashflow/yr | £-9,148 |
Gross Yield | 4% |
Local Sold Prices
31 sold prices from £360K to £900K, average is £625K. £3K/m² to £9.1K/m², average is £5.4K/m².
Local Rents
45 rents from £1.9K/mo to £8.3K/mo, average is £2.9K/mo.
Local Area Statistics
Population in UB1 | 39,848 |
Population in Southall | 72,273 |
Town centre distance | 0.31 miles away |
Nearest school | 0.10 miles away |
Nearest train station | 0.14 miles away |
| |
Rental demand | Landlord's market |
Rental growth (12m) | +23% |
Sales demand | Buyer's market |
Capital growth (5yrs) | +27% |
Property History
Listed for £1,500,000
February 27, 2025
Floor Plans

Description
Similar Properties
Like this property? Maybe you'll like these ones close by too.