4 Bed Terraced House, Refurb/BRRR, London, W6 8JU, £1,295,000

Beryl Road, London, W6 8JU - 3 views - a month ago

Refurb/BRRR
~129 m²
+13 photos

ValuationOvervalued

Sold Prices£665K - £2.5M
Sold Prices/m²£6.6K/m² - £14.5K/m²

 

 

Square Metres

~129.26 m²
Price/m²£10K/m²

Value Estimate

£1,257,772

 

 

End Value (After Refurb)

£1,250,000

Investment Opportunity

Cash In

 

Purchase Finance

Bridging Loan

Deposit (25%)

£323,750

Stamp Duty & Legal Fees

£136,700

Refurb Costs

£68,441

Bridging Loan Interest

£33,994

Total Cash In

£564,635

 

 

Cash Out

 

Monetisation

FlipRefinance & Rent

Revaluation

£1,250,000

Mortgage (After Refinance)

£937,500

Mortgage LTV

75%

Cash Left In

£564,635

Equity

£312,500

Rent Range

£2,444 - £11,267

Rent Estimate

£4,596

Running Costs/mo

£4,845

Cashflow/mo

£-249

Cashflow/yr

£-2,993

Gross Yield

4%

Local Sold Prices

50 sold prices from £665K to £2.5M, average is £1.2M. £6.6K/m² to £14.5K/m², average is £10.1K/m².

PriceDateDistanceAddressBeds 
£1.2M06/210.06 mi106, St Dunstans Road, London, Greater London W6 8RA4
£1.0M01/240.06 mi122, St Dunstans Road, London, Greater London W6 8RA4
£1.1M01/210.06 mi61, Beryl Road, London, Greater London W6 8JS4
£1.1M07/230.06 mi27, Beryl Road, London, Greater London W6 8JS4
£1.4M11/200.06 mi50, Biscay Road, London, Greater London W6 8JN4
£1.2M12/230.07 mi45, Biscay Road, London, Greater London W6 8JW4
£1.5M06/210.07 mi95, St Dunstans Road, London, Greater London W6 8RE4
£900K04/210.08 mi65, Yeldham Road, London, Greater London W6 8JQ4
£1.1M02/230.14 mi87, Claxton Grove, London, Greater London W6 8HB4
£1.3M12/220.14 mi145, Claxton Grove, London, Greater London W6 8HB4
£1.2M01/210.15 mi34, Margravine Road, London, Greater London W6 8HH4
£1.3M07/230.15 mi112, Claxton Grove, London, Greater London W6 8HE4
£1.3M07/230.21 mi31, Margravine Gardens, London, Greater London W6 8RL4
£1.3M01/240.21 mi19, Margravine Gardens, London, Greater London W6 8RL4
£1.1M11/200.22 mi22, Lochaline Street, London, Greater London W6 9SH4
£975K06/230.22 mi9, Gastein Road, London, Greater London W6 8LT4
£665K11/230.23 mi41a, Parfrey Street, London, Greater London W6 9EW4
£1.1M11/210.24 mi40, Gastein Road, London, Greater London W6 8LU4
£940K08/210.24 mi6, Aspenlea Road, London, Greater London W6 8LJ4
£1.1M02/210.25 mi50, Chancellors Road, London, Greater London W6 9RS4
£1.1M02/220.25 mi48, Chancellors Road, London, Greater London W6 9RS4
£1.1M02/230.25 mi5, Colwith Road, London, Greater London W6 9EY4
£1.2M04/230.26 mi15, Colwith Road, London, Greater London W6 9EY4
£1.2M02/230.28 mi43, Rosedew Road, London, Greater London W6 9ET4
£1.4M11/220.28 mi18, Rosedew Road, London, Greater London W6 9ET4
£1.0M04/240.28 mi1, Rosedew Road, London, Greater London W6 9ET4
£1.3M10/210.29 mi92, Rannoch Road, London, Greater London W6 9SW4
£1.4M12/220.29 mi17, Nella Road, London, Greater London W6 9PB4
£1.2M01/210.29 mi1, Nella Road, London, Greater London W6 9PB4
£2.1M03/210.3 mi8, Palliser Road, London, Greater London W14 9EE4
£1.3M02/240.31 mi127, Rannoch Road, London, Greater London W6 9SY4
£1.3M03/230.31 mi13, St James Street, London, Greater London W6 9RW4
£1.3M06/210.32 mi28, Larnach Road, London, Greater London W6 9NX4
£1.3M11/230.32 mi29, Larnach Road, London, Greater London W6 9NX4
£1.4M05/230.33 mi20, Barton Road, London, Greater London W14 9HD4
£2.0M06/210.33 mi16, Barton Road, London, Greater London W14 9HD4
£1.3M07/210.34 mi77, Rannoch Road, London, Greater London W6 9SX4
£1.1M11/200.34 mi6, Skelwith Road, London, Greater London W6 9EX4
£940K04/210.35 mi18, Crammond Close, London, Greater London W6 8QS4
£876K06/210.35 mi4, Crammond Close, London, Greater London W6 8QS4
£1.2M11/200.36 mi21, Larnach Road, London, Greater London W6 9NX4
£2.5M09/210.36 mi9, Barton Road, London, Greater London W14 9HB4
£830K03/230.37 mi42, Abbey Gardens, London, Greater London W6 8QR4
£1.4M06/230.37 mi17, Tasso Road, London, Greater London W6 8LY4
£1.3M03/210.37 mi57, Tasso Road, London, Greater London W6 8LY4
£1.1M06/210.37 mi3, Bowfell Road, London, Greater London W6 9HE4
£1.2M08/230.37 mi1, Bowfell Road, London, Greater London W6 9HE4
£1.4M08/210.37 mi49, Tasso Road, London, Greater London W6 8LY4
£1.5M06/210.38 mi13, Ellaline Road, London, Greater London W6 9NZ4
£1.4M11/220.39 mi55, Tasso Road, London, Greater London W6 8LY4

Local Rents

50 rents from £2.4K/mo to £11.3K/mo, average is £4K/mo.

RentDateDistanceAddressBeds 
£2,50010/240.05 mi-3
£4,50010/240.06 miSt Dunstans Road, Hammersmith, W65
£5,85010/240.09 mi-6
£4,00010/240.12 mi-3
£4,00010/240.12 mi-3
£4,00011/240.12 mi-3
£3,57512/240.12 mi-3
£3,57512/240.12 mi-3
£3,68312/240.12 mi-3
£3,57102/250.12 mi-3
£3,57501/250.12 mi-3
£3,57102/250.12 mi-3
£5,15010/240.13 mi-4
£5,95010/240.13 mi-6
£2,90010/240.13 mi-3
£2,99510/240.13 mi-3
£4,50010/240.16 miClaybrook Road London W65
£2,44810/240.16 miFulham Palace Road, London, W63
£3,90010/240.19 miMargravine Gardens, W64
£3,80010/240.2 mi-4
£4,50010/240.22 mi-5
£4,30010/240.22 mi-5
£11,26710/240.23 miMargravine Gardens, Hammersmith, W64
£7,00010/240.23 miHolland House, London, W63
£11,07210/240.23 miLochaline Street, Hammersmith7
£11,07210/240.23 miLochaline Street, London7
£3,10010/240.25 mi-3
£3,70003/240.25 miColwith Road, Hammersmith, W64
£6,30010/240.26 mi-6
£6,60004/250.26 mi-6
£5,50010/240.28 miParr's Way, Hammermsith, W63
£5,30010/240.28 mi-3
£6,00010/240.29 miTierney Lane, Hammersmith, W63
£4,40010/240.29 miNella Road, Hammersmith4
£4,49810/240.3 miQueen Caroline Street, Queens Caroline Street4
£4,70010/240.3 miEverington Street, Hammersmith, W64
£2,75003/240.31 miLatymer Court, Hammersmith Road, Hammersmith, W63
£3,25003/240.31 miLatymer Court, Hammersmith Road, Hammersmith, W63
£3,00011/240.31 mi-3
£2,70010/240.31 miTalgarth Road, LONDON3
£4,70010/240.31 miEverington Street, Fulham, London, W64
£2,70010/240.31 miTalgarth Road, West Kensington3
£2,75010/240.31 miTalgarth Mansions, Talgarth Road, W143
£2,44410/240.31 miFulham Palace Road, Hammersmith3
£2,75010/240.32 miTalgarth Mansions, Talgarth Road, West Kensington, W143
£2,68010/240.32 miTalgarth Mansions, Talgarth Rd, London, W143
£7,95002/250.32 mi-5
£7,00010/240.32 miParrs Way, London, W63
£6,99810/240.32 miHolland House, Parr's Way, Fulham Reach, London, W63
£4,69710/240.32 miEverington Street, Hammersmith4

Local Area Statistics

Population in W6

35,669

Population in London

4,771,921

Town centre distance

5.59 miles away

Nearest school

0.20 miles away

Nearest train station

0.26 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

-12%

Sales demand

Buyer's market

Capital growth (5yrs)

+3%

Property History

Listed for £1,295,000

March 8, 2025

Floor Plans

Description

  • Private Garden +
  • Loft +
  • Extended Kitchen/Diner +
  • Underfloor Heating throughout +
  • Fully rebuilt +
  • New electricity/plumbing/ double glazed windows +

Property Reference number : 293833

Stunning Fully Renovated 4-Bed Home with Loft & Side Extensions | Hammersmith, W6

Step into sophisticated modern living with this beautifully renovated, fully rebuilt 4-bedroom home, perfectly situated in the heart of Hammersmith. Blending contemporary elegance with classic London charm, this turnkey property offers the ultimate in space, style, and comfort.
Key Features:
Brand-New Interiors – Stylish design, premium finishes & no renovation needed
Loft & Side Extensions – Extra living space for work, leisure, or growing families
Spacious Open-Plan Living – Light-filled lounge with plenty of space to play with
Fully extended Kitchen/Diner with bi-folding doors to the private patio
3 High-Spec Bathrooms beautifully finished with contemporary fixtures and fittings
Underfloor heating throughout, ensuring comfort and warmth in every room.
New electricity & plumbing in every part of the house
New double-glazed windows in all rooms
Fantastic Location – Minutes from Hammersmith Station (District, Piccadilly, H&C, Circle lines)
Top Schools Nearby – Perfect for families, with access to renowned schools

This home is a true blank canvas, ready for you to add your personal touch. Whether you’re a growing family, a professional couple, or an investor, this versatile property offers a hassle-free move with its impeccable condition and modern amenities.

Prime West London Location
Nestled in one of London’s most desirable areas, you’ll have easy access to:
Riverside walks along the Thames
Boutique shops, cafes & restaurants in Chiswick & Fulham
Easy commutes via Hammersmith Broadway (4 Tube Lines)
Top-rated schools including St Paul’s Girls’ School & Godolphin & Latymer

House Video Tour: Council Tax: F WARNING: Never transfer funds to a property owner before viewing the property in person. If in doubt contact the marketing agent or the Citizens Advice Bureau. GDPR: Submitting a viewing request for the above property means you are giving us permission to pass your contact details to the vendor or landlord for further communication related to viewing arrangement, or more information related to the above property. If you disagree, please write to us within the message field so we do not forward your details to the vendor or landlord or their managing company. VIEWING DISCLAIMER: Quicklister endeavour to ensure the sales particulars of properties advertised are fair, accurate and reliable, however they are not exhaustive and viewing in person is highly recommended. If there is any point which is of particular importance to you, please contact Quicklister and we will be pleased to check the position for you, especially if you are contemplating traveling some distance to view the property.

Property Reference number : 293833

Agent Details

Quicklister, Nationwide

020 3840 3908

Next Steps?

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