2 Bed Flat, Single Let, London, W9 1UG, £525,000

Stuart Tower, 105 Maida Vale, Maida Vale, London, W9 1UG - 2 views - a month ago

BTL
ROI: 2%
~68 m²
+10 photos

ValuationUndervalued

Sold Prices£475K - £12.5M
Sold Prices/m²£11.6K/m² - £18.5K/m²

 

 

Square Metres

~68.11 m²
Price/m²£7.7K/m²

Value Estimate

£635,250
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£131,250

Stamp Duty & Legal Fees

£41,200

Total Cash In

£172,450

 

 

Cash Out

 

Rent Range

£1,950 - £9,100

Rent Estimate

£2,367

Running Costs/mo

£2,134

Cashflow/mo

£233

Cashflow/yr

£2,796

ROI

2%

Gross Yield

5%

Local Sold Prices

50 sold prices from £475K to £12.5M, average is £842.5K. £11.6K/m² to £18.5K/m², average is £13.3K/m².

PriceDateDistanceAddressBeds 
£500K02/210.06 miFlat 2, Florence Court, Maida Vale, London, Greater London W9 1TB2
£12.5M12/200.1 mi61, Hamilton Terrace, London, Greater London NW8 9RG2
£900K03/210.13 mi48a, Hamilton Terrace, London, Greater London NW8 9UJ2
£625K03/210.15 mi50b, Randolph Avenue, London, Greater London W9 1BE2
£1.7M03/230.16 mi47e, Randolph Avenue, London, Greater London W9 1BQ2
£1.4M06/210.17 miBasement Flat, 178, Sutherland Avenue, London, Greater London W9 1HR2
£800K04/210.19 miGround Floor Flat, 117, Randolph Avenue, London, Greater London W9 1DN2
£662.5K12/230.19 miFirst Floor Flat, 117, Randolph Avenue, London, Greater London W9 1DN2
£1.5M06/240.19 mi21b, Randolph Crescent, London, Greater London W9 1DP2
£1.1M03/210.22 miFlat 86, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NF2
£868K03/210.23 miFlat 17, Clifton Court, Northwick Terrace, London, Greater London NW8 8HS2
£2.2M09/230.24 miBasement Flat, 22, Warrington Crescent, London, Greater London W9 1EL2
£2.1M09/230.24 miGround Floor Flat, 22, Warrington Crescent, London, Greater London W9 1EL2
£1.2M06/210.24 miFlat 29, Clifton Court, Northwick Terrace, London, Greater London NW8 8HT2
£625K09/230.27 miFlat D, 225, Elgin Avenue, London, Greater London W9 1NH2
£2.5M01/210.27 miBasement & Ground Floor Flat, 221, Elgin Avenue, London, Greater London W9 1NH2
£1.5M07/210.27 miUpper Maisonette, 8, Clarendon Gardens, London, Greater London W9 1AY2
£835K05/230.28 miFlat 22, Biddulph Mansions, Biddulph Road, London, Greater London W9 1HY2
£725K06/210.28 miFlat 4a, Grove End House, Grove End Road, London, Greater London NW8 9HP2
£600K03/230.28 miFlat 7b, Grove End House, Grove End Road, London, Greater London NW8 9HL2
£845K01/240.28 miFlat 4a, Ashworth Mansions, Elgin Avenue, London, Greater London W9 1JL2
£820.5K08/230.28 miFlat 9, Ashworth Mansions, Elgin Avenue, London, Greater London W9 1JL2
£980K09/210.29 miFlat 74, Clifton Court, Northwick Terrace, London, Greater London NW8 8HX2
£1.0M08/210.29 miFlat 73, Clifton Court, Northwick Terrace, London, Greater London NW8 8HX2
£840K10/200.3 miFlat 409, Addison House, Grove End Road, London, Greater London NW8 9EL2
£475K08/230.31 miFlat 20, Helsby Court, Pollitt Drive, London, Greater London NW8 8JQ2
£1.2M02/230.31 miFlat 234, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NQ2
£725K12/200.32 miFlat 219, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LZ2
£1.3M12/200.32 miFlat 79, Ashworth Mansions, Grantully Road, London, Greater London W9 1LN2
£761K06/230.32 miFlat 17, Circus Lodge, Circus Road, London, Greater London NW8 9JL2
£880K02/230.34 miFlat 90, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JN2
£835K01/240.34 miFlat 23, St Johns Wood Court, St Johns Wood Road, London, Greater London NW8 8QT2
£1.7M06/230.34 miPenthouse G, St. Johns Wood Court, St Johns Wood Road, London, Greater London NW8 8QT2
£760K06/210.36 miFlat 91, Biddulph Mansions, Elgin Avenue, London, Greater London W9 1HU2
£780K03/230.38 miFlat 32, Delaware Mansions, Delaware Road, London, Greater London W9 2LH2
£1.1M05/230.4 miFlat 82, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JN2
£615K03/230.41 miFlat 109, Delaware Mansions, Delaware Road, London, Greater London W9 2LJ2
£687K11/210.43 miFlat 146, Delaware Mansions, Delaware Road, London, Greater London W9 2LL2
£1.7M12/220.43 miBasement Flat, 44a, Marlborough Place, London, Greater London NW8 0PL2
£535K06/210.45 miGround Floor Flat, 85, Shirland Road, London, Greater London W9 2EL2
£790K01/230.45 miFlat 106, Lords View, St Johns Wood Road, London, Greater London NW8 7HG2
£800K10/230.45 miFlat 98, Lords View, St Johns Wood Road, London, Greater London NW8 7HG2
£2.9M08/210.45 miFirst Floor Flat, 35, Blomfield Road, London, Greater London W9 2PF2
£980K06/230.45 miFlat 10, Morshead Mansions, Morshead Road, London, Greater London W9 1LE2
£635K02/210.46 miFlat 24, Knoll House, Carlton Hill, London, Greater London NW8 9XD2
£677.5K01/230.46 miFlat 6, Elmfield House, Carlton Hill, London, Greater London NW8 9XB2
£980K03/240.47 mi66a, Shirland Road, London, Greater London W9 2EH2
£700K07/230.47 miFirst Floor Flat, 117, Elgin Avenue, London, Greater London W9 2NR2
£1.1M01/210.47 miFlat 54, Morshead Mansions, Morshead Road, London, Greater London W9 1LF2
£780K02/210.48 miFlat 31, Wymering Mansions, Wymering Road, London, Greater London W9 2NB2

Local Rents

50 rents from £1.9K/mo to £9.1K/mo, average is £3.3K/mo.

RentDateDistanceAddressBeds 
£2,44810/240 mi-2
£2,81710/240 miStuart Tower, Maida Vale, W92
£1,95010/240.01 mi-2
£5,43810/240.03 miMaida Vale, London2
£5,43810/240.04 miCropthorne Court, 20-28 Maida Vale, London, W92
£6,04510/240.04 miMaida Vale, London, W92
£5,43810/240.04 miMaida Vale, London, W92
£6,04510/240.04 mi20-28 Maida Vale, London2
£3,44510/240.05 miMaida Vale, London, W92
£3,57506/240.06 miThe Yoo Building, Hall Road, St Johns Wood, NW82
£2,49610/240.06 miMaida Vale, Little Venice, W9 2
£5,85006/240.07 miThe Yoo Building, Hall Road, St John's Wood, NW82
£4,00006/240.07 miThe Yoo Building, Hall Road, St John's Wood, NW82
£2,39610/240.08 miMaida Vale, London, W92
£3,75010/240.08 mi-2
£3,30012/240.09 mi-2
£9,10010/240.09 miRandolph Avenue, Maida Vale, London, W92
£2,95010/240.09 mi-2
£3,25010/240.1 miRandolph Avenue, Little Venice, W92
£2,35010/240.1 mi-2
£2,35010/240.1 miWarrington Cresent, London, W92
£3,99506/240.1 miHamilton Terrace, London2
£3,75006/240.1 miHamilton Terrace, London2
£3,98710/240.11 miMaida Vale, Maida Vale W92
£4,55006/240.11 miHamilton Terrace, St. John's Wood, London, NW82
£3,00010/240.11 miMarlborough, Maida Vale W92
£2,60010/240.11 mi-2
£2,80008/240.11 miHall Road, St John's Wood, NW82
£3,15004/250.11 mi-2
£3,50003/250.12 mi-2
£3,38510/240.12 miWarrington Crescent, Maida Vale, W92
£3,18510/240.13 miMaida Vale, W9 2
£3,18510/240.13 miMaida Vale, W9 2
£2,50004/250.13 mi-2
£2,92510/240.13 miAlexandra Court, Maida Vale, London, W92
£3,00003/250.14 mi-2
£3,38510/240.14 miWarrington Crescent, Little Venice, W92
£2,80810/240.14 miAlexandra Court, 61 Maida Vale, London, W92
£2,66508/240.15 miHall Road, St John's Wood, London, NW82
£2,81710/240.15 mi-2
£2,81702/240.15 mi-2
£2,81710/240.15 mi-2
£3,35004/250.15 mi-2
£3,01210/240.15 miSutherland Avenue, London, W92
£3,44510/240.15 miSutherland Avenue, London, W92
£5,09206/240.16 miHamilton Terrace, London, NW82
£3,25010/240.17 miMerchant House, Maida Vale, W9, W92
£3,57506/240.17 miHall Road, St John's Wood, London, NW82
£3,35907/240.17 miHall Road, St John's Wood, London, NW82
£3,57507/240.17 miHall Road, St John's Wood, London, NW82

Local Area Statistics

Population in W9

37,724

Population in London

4,771,921

Town centre distance

3.25 miles away

Nearest school

0.10 miles away

Nearest train station

0.22 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-3%

Sales demand

Buyer's market

Capital growth (5yrs)

+12%

Property History

Listed for £525,000

March 6, 2025

Floor Plans

Description

  • Two Bedrooms +
  • Bathroom +
  • Open Plan Kitchen/Reception Room +
  • Private Balcony +
  • Passenger Lift +
  • Porterage +
  • Share of Freehold +

Set within the popular Stuart Tower, located on the corner of Sutherland Avenue and Maida Vale, Winkworth Little Venice is excited to offer this two bedroom apartment situated on the seventh floor of this purpose built block. The well-proportioned apartment comprises two bedrooms, an open plan kitchen/reception room with floor-to-ceiling windows offering a wealth of natural light and access to a private balcony. Stuart Tower's apartments are well-liked for their ample storage, 24-hour porterage, passenger lifts and lobby. Stuart Tower is positioned just 0.35 miles from Warwick Avenue Underground Station (Bakerloo line) and 0.2 miles from the shops and restaurants on Clifton Road.

Agent Details

Winkworth, Maida Vale

020 3840 3330

Next Steps?

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