2 Bed Flat, Single Let, London, SW18 2AD, £375,000

Vermont Road, Earlsfield, SW18 2AD - 21 days ago

Leasehold
BTL
ROI: 3%
~68 m²
+2 photos

ValuationUndervalued

Sold Prices£280K - £940K
Sold Prices/m²£4.9K/m² - £10.7K/m²

 

 

Square Metres

~68.11 m²
Price/m²£5.5K/m²

Value Estimate

£465,000
BMV24%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£93,750

Stamp Duty & Legal Fees

£26,200

Total Cash In

£119,950

 

 

Cash Out

 

Rent Range

£1,650 - £3,200

Rent Estimate

£1,813

Running Costs/mo

£1,554

Cashflow/mo

£259

Cashflow/yr

£3,102

ROI

3%

Gross Yield

6%

Local Sold Prices

50 sold prices from £280K to £940K, average is £505K. £4.9K/m² to £10.7K/m², average is £8.3K/m².

PriceDateDistanceAddressBeds 
£390K01/210.05 miFlat 11, Swanmore Court, Garton Place, London, Greater London SW18 2AY2
£465K07/230.07 mi85a, Allfarthing Lane, London, Greater London SW18 2AS2
£393K05/240.09 miMerstone House, Flat 14, Borrodaile Road, London, Greater London SW18 2LF2
£393K12/230.09 miFlat 20, Merstone House, Borrodaile Road, London, Greater London SW18 2LF2
£565K01/210.1 mi13, Daphne Street, London, Greater London SW18 2BJ2
£601K03/210.1 mi74, Aslett Street, London, Greater London SW18 2BQ2
£400K02/210.1 miFlat 11, Vectis Court, Borrodaile Road, London, Greater London SW18 2LE2
£465K03/210.11 mi11, Delia Street, London, Greater London SW18 2BT2
£465K03/210.11 mi11, Delia Street, London, Greater London SW18 2BT2
£400K08/230.11 mi7, Delia Street, London, Greater London SW18 2BT2
£445K07/230.11 mi7c, Delia Street, London, Greater London SW18 2BT2
£625K12/200.12 mi107, Aslett Street, London, Greater London SW18 2BG2
£471.1K03/210.16 mi9, Berisford Mews, London, Greater London SW18 2LW2
£547K06/210.2 miFirst And Second Floor Flat At, 21, Galesbury Road, London, Greater London SW18 2RL2
£280K02/230.2 miFlat 78, Wentworth Court, Garratt Lane, London, Greater London SW18 4BT2
£510K04/210.2 mi3, St Anns Crescent, London, Greater London SW18 2ND2
£621K10/230.22 mi17, Barmouth Road, London, Greater London SW18 2DT2
£635K03/230.22 mi184a - 184b, St Ann's Hill, London, Greater London SW18 2RT2
£350K05/230.23 mi8, Shire Place, London, Greater London SW18 3BP2
£600K07/230.23 mi4b, Jeypore Road, London, Greater London SW18 2RJ2
£530K06/210.26 mi73, Bassingham Road, London, Greater London SW18 3AF2
£530K06/210.26 mi73, Bassingham Road, London, Greater London SW18 3AF2
£400K10/210.26 mi30, Kimber Road, London, Greater London SW18 4NP2
£306K01/210.3 miFlat 43, Wentworth Court, Garratt Lane, London, Greater London SW18 4BT2
£625K03/230.3 miFirst Floor Flat, 93, Twilley Street, London, Greater London SW18 4NW2
£735K07/230.31 mi92a, Melody Road, London, Greater London SW18 2QG2
£770K02/210.33 mi91a, Melody Road, London, Greater London SW18 2QQ2
£580K05/230.34 mi76a, Earlsfield Road, London, Greater London SW18 3DN2
£434.3K07/230.37 mi50, Fairfield Drive, London, Greater London SW18 1DL2
£428K02/210.39 mi135, Merton Road, London, Greater London SW18 5EH2
£500K08/210.4 mi171, Earlsfield Road, London, Greater London SW18 3DD2
£500K06/210.4 miUpper Floor Flat, 193, Earlsfield Road, London, Greater London SW18 3DD2
£627.5K03/210.4 mi1, Farlton Road, London, Greater London SW18 3BJ2
£665K04/230.43 mi29a, Brathway Road, London, Greater London SW18 4BE2
£510K10/230.43 miGround Floor Flat, 20, Camborne Road, London, Greater London SW18 4BJ2
£587.5K01/210.43 mi43a, Camborne Road, London, Greater London SW18 4BH2
£510K09/210.45 miFlat C, 234, Earlsfield Road, London, Greater London SW18 3DX2
£575K08/230.45 miFlat B, 234, Earlsfield Road, London, Greater London SW18 3DX2
£400K03/230.47 miFlat 13, Alexander Court, Wandsworth Common West Side, London, Greater London SW18 2EJ2
£477.5K03/230.47 mi13b, Alma Road, London, Greater London SW18 1AA2
£403.8K02/210.5 mi29, Morris Gardens, London, Greater London SW18 5HL2
£460K02/210.5 mi211, Merton Road, London, Greater London SW18 5EE2
£765K06/210.53 mi24, Ebner Street, London, Greater London SW18 1BT2
£325K06/210.54 miSecond Floor Flat, 76a, Lebanon Gardens, London, Greater London SW18 1RH2
£490K12/210.54 mi3a, Granville Road, London, Greater London SW18 5SB2
£940K12/210.54 mi27, Granville Road, London, Greater London SW18 5SB2
£593K09/210.54 miGround And Basement Floor Flat, 308, Earlsfield Road, London, Greater London SW18 3EH2
£430K02/230.55 miFlat 21, Tower Court, Frogmore, London, Greater London SW18 1HL2
£615K12/200.57 mi90a, Ringford Road, London, Greater London SW18 1RR2
£587.5K06/210.57 mi50, Balvernie Grove, London, Greater London SW18 5RU2

Local Rents

50 rents from £1.6K/mo to £3.2K/mo, average is £2.3K/mo.

RentDateDistanceAddressBeds 
£1,95003/250.04 mi-2
£1,85009/240.04 mi-2
£2,50003/250.08 mi-2
£1,99509/240.08 mi-2
£1,95011/240.08 mi-2
£2,05009/240.1 miCrealock Street, London, SW182
£2,30010/240.11 mi-2
£1,99512/240.12 mi-2
£2,00009/240.13 mi-2
£2,70011/240.15 mi-2
£1,92503/250.15 mi-2
£2,20003/250.17 mi-2
£2,20009/240.18 miDenton Street, Battersea, SW182
£2,25009/240.18 miBerisford Mews, St Ann's Crescent, London, SW182
£2,60010/240.19 mi-2
£1,75009/240.19 miMarcus Terrace, Wandsworth, London, SW182
£2,38009/240.2 mi-2
£1,65012/240.2 mi-2
£2,40010/240.2 mi-2
£3,00001/250.2 mi-2
£2,30009/240.21 miFurmage Street, London2
£2,95009/240.21 miMapleton Crescent, London2
£2,20002/250.21 mi-2
£2,75003/250.21 mi-2
£2,30009/240.21 miArgento Tower, Mapleton Road2
£3,20002/250.22 mi-2
£2,30009/240.22 miSwaffield Road London SW182
£2,20009/240.23 mi-2
£2,00011/240.23 mi-2
£2,60009/240.23 miSorting House2
£2,99501/250.26 mi-2
£2,20009/240.27 mi-2
£2,30002/250.27 mi-2
£2,00010/240.27 mi-2
£1,95004/250.27 mi-2
£2,10009/240.28 miGarratt Lane Earlsfield SW182
£2,40009/240.3 mi-2
£2,32511/240.3 mi-2
£1,90009/240.31 miBrathway Road, London, SW182
£2,25003/250.31 mi-2
£2,74509/240.32 mi-2
£2,74509/240.32 miMelody Road, London, SW182
£1,90009/240.32 miWandsworth High Street, London, SW182
£2,40003/250.33 mi-2
£2,30009/240.36 miChapel Yard, London, SW182
£2,35011/240.36 mi-2
£2,75011/240.37 mi-2
£2,59511/240.37 mi-2
£2,49609/240.37 miMelody Road, Wandsworth, London, SW182
£2,35009/240.38 miWandsworth Common West Side, London, SW182

Local Area Statistics

Population in SW18

59,806

Population in London

4,771,921

Town centre distance

6.35 miles away

Nearest school

0.20 miles away

Nearest train station

0.59 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+9%

Sales demand

Balanced market

Capital growth (5yrs)

+3%

Property History

Listed for £375,000

March 13, 2025

Floor Plans

Description

  • 777 sq ft +
  • First floor +
  • Two double bedrooms +
  • Bathroom & separate wc +
  • Kitchen +
  • Balcony +
  • Reception room +
  • EPC Rating D +

A fabulous opportunity to purchase this first floor flat in a residential Wandsworth location close to Southside Centre, Wandsworth Town and Earlsfield
This two double bedroom flat is ready for refurbishment and has a large reception room, bathroom and separate wc, kitchen and balcony.

Council Tax Band: C
Tenure: Leasehold

Original length of lease: TBC
Date lease commences: TBC
Service charge: TBC
Ground Rent: TBC

Council tax and, where applicable, lease information, service charges and ground rent are given as a guide only and should always be checked and confirmed by your Solicitor prior to exchange of contracts.

Agent Details

Kinleigh Folkard & Hayward - Sales, Earlsfield

020 3866 5583

Next Steps?

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