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.

PriceDateDistanceAddressBeds 
£650K03/220.07 mi27, Villiers Road, Southall, Greater London UB1 3BS4
£660K01/240.13 mi17, Avenue Road, Southall, Greater London UB1 3BL4
£485K12/210.44 mi27, Saxon Road, Southall, Greater London UB1 1QG4
£380K10/200.45 mi11, Stamford Close, Southall, Greater London UB1 3QE4
£530K06/210.47 mi3, Dane Road, Southall, Greater London UB1 2EA4
£360K12/230.49 mi6, Kingsley Avenue, Southall, Greater London UB1 2NA4
£625K05/230.56 mi120, North Road, Southall, Greater London UB1 2JR4
£625K05/230.56 mi120, North Road, Southall, Greater London UB1 2JR4
£710K09/230.57 mi100, Lady Margaret Road, Southall, Greater London UB1 2RH4
£580K05/230.61 mi10, Cherry Avenue, Southall, Greater London UB1 1DF4
£700K05/240.61 mi141, Northcote Avenue, Southall, Greater London UB1 2BB4
£557.5K04/210.63 mi28, Longford Avenue, Southall, Greater London UB1 3QN4
£900K03/220.66 mi32, Shaftesbury Avenue, Southall, Greater London UB2 4HH4
£645K04/230.66 mi152, North Road, Southall, Greater London UB1 2JX4
£475K10/220.67 mi32, Endsleigh Road, Southall, Greater London UB2 5QL4
£435K06/210.68 mi47a, Bankside, Southall, Greater London UB1 1NH4
£435K06/210.68 mi47a, Bankside, Southall, Greater London UB1 1NH4
£725K11/200.75 mi53, Melbury Avenue, Southall, Greater London UB2 4HS4
£550K04/210.75 mi50, Durdans Road, Southall, Greater London UB1 2RT4
£890K06/210.76 mi3, Sherborne Avenue, Southall, Greater London UB2 4HU4
£660K04/220.77 mi128, Dormers Wells Lane, Southall, Greater London UB1 3JB4
£700K02/210.79 mi139, Tentelow Lane, Southall, Greater London UB2 4LW4
£755K03/210.83 mi10, Manston Avenue, Southall, Greater London UB2 4HE4
£395K04/210.87 mi177, Western Road, Southall, Greater London UB2 5HP4
£510K08/210.88 mi68, Ashford Avenue, Hayes, Greater London UB4 0NA4
£490K07/230.88 mi50, Burket Close, Southall, Greater London UB2 5NR4
£730K05/220.93 mi51, Thorncliffe Road, Southall, Greater London UB2 5RL4
£705K08/230.95 mi75, Thorncliffe Road, Southall, Greater London UB2 5RL4
£510K07/220.97 mi34, Windmill Lane, Southall, Greater London UB2 4ND4
£600K06/220.99 mi2, St Stephens Close, Southall, Greater London UB1 2UL4
£800K12/201 mi252, Norwood Road, Southall, Greater London UB2 4JQ4

Local Rents

45 rents from £1.9K/mo to £8.3K/mo, average is £2.9K/mo.

RentDateDistanceAddressBeds 
£2,75003/250.12 mi-3
£2,50001/240.21 mi-3
£2,50012/240.23 mi-3
£8,33310/240.25 mi-9
£8,33310/240.25 mi-9
£8,33310/240.25 mi-9
£8,33310/240.25 mi-9
£8,33310/240.25 mi-9
£8,33310/240.25 mi-9
£8,33311/240.25 mi-9
£8,33311/240.25 mi-9
£8,33312/240.25 mi-9
£8,33312/240.25 mi-9
£8,00002/250.25 mi-9
£8,00002/250.25 mi-9
£2,85009/240.26 mi-4
£3,80003/250.27 mi-5
£2,80002/250.31 mi-3
£4,00010/240.31 miAbbotts Road, Southall5
£2,20002/250.32 mi-3
£4,50010/240.34 miSt. Georges Avenue, Southall, Greater London, UB16
£2,15003/250.35 mi-3
£3,70001/240.41 mi-6
£2,90010/240.42 miAccolade Avenue, Southall, UB13
£2,99901/250.44 mi-4
£5,00010/240.44 miStamford Close, Southall6
£3,75001/250.45 mi-4
£2,50002/250.45 mi-4
£4,20003/250.47 mi-6
£2,75002/250.47 mi-3
£2,80002/250.48 mi-4
£2,90012/240.49 mi-4
£2,20010/240.5 mi-3
£2,20011/240.5 mi-3
£2,60012/240.5 mi-3
£2,65003/250.51 mi-3
£2,50001/250.53 mi-3
£2,30010/240.54 mi-3
£2,20012/240.54 mi-3
£2,40001/250.54 mi-3
£3,47503/250.54 mi-5
£1,85003/250.55 mi-3
£2,00010/240.58 mi-3
£1,90010/240.58 miDamsonwood Road, Southall, UB23
£7,00010/240.61 mi-6

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

  • Nine spacious bedrooms across the property +
  • Self-contained 3-bedroom annex with kitchen +
  • Multiple reception rooms for flexible living +
  • Large, well-maintained rear garden with shed +
  • Modern kitchen and dining areas +
  • Updated bathrooms with scope for modernisation +
  • Moments from Southall Station (Elizabeth Line) +
  • Walking distance to Southall Broadway amenities +
  • Close to good schools and local amenities +
  • Excellent transport links, road networks, and bus routes +

Tenure: Freehold Located in the heart of Southall, this substantial 6-bedroom property with a self-contained 3-bedroom annex offers an exceptional opportunity for families or investors alike. Situated just moments from Southall Station (Elizabeth Line) and within walking distance of Southall Broadway, this home provides unparalleled convenience with excellent transport links, schools, and amenities nearby. The property boasts a spacious and versatile layout, making it ideal for multi-generational living or those seeking additional rental income. The main house offers six generously sized bedrooms spread across the upper floors, complemented by multiple reception rooms on the ground floor, allowing ample space for relaxation, entertaining, or working from home. The modern kitchen and dining areas are well-proportioned, and while parts of the property are move-in ready, there is an opportunity to modernize certain areas to your personal taste and add significant value. A standout feature is the self-contained 3-bedroom annex, complete with its own kitchen and reception area, providing additional privacy and flexibility for extended family or tenants. The large rear garden, featuring a shed and plenty of space for outdoor enjoyment, adds to the property’s appeal. Location Highlights:

  • Situated just moments from Southall Station (Elizabeth Line), providing swift connections to Central London and beyond.
  • A short walk to Southall Broadway, offering a vibrant mix of shops, restaurants, and essential services.
  • Proximity to good schools, making it a desirable location for families.
  • Convenient access to major road networks and bus routes, ensuring easy travel within the area and beyond.

Disclaimer Whilst we make enquiries with the Seller to ensure the information provided is accurate, Yopa makes no representations or warranties of any kind with respect to the statements contained in the particulars which should not be relied upon as representations of fact. All representations contained in the particulars are based on details supplied by the Seller. Your Conveyancer is legally responsible for ensuring any purchase agreement fully protects your position. Please inform us if you become aware of any information being inaccurate. Money Laundering Regulations Should a purchaser(s) have an offer accepted on a property marketed by Yopa, they will need to undertake an identification check and asked to provide information on the source and proof of funds. This is done to meet our obligation under Anti Money Laundering Regulations (AML) and is a legal requirement. We use a specialist third party service together with an in-house compliance team to verify your information. The cost of these checks is £70 +VAT per purchase, which is paid in advance, when an offer is agreed and prior to a sales memorandum being issued. This charge is non-refundable under any circumstances.

Agent Details

Yopa, East Anglia & London

01270 447764

Next Steps?

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