2 Bed Flat, Single Let, London, W10 4BB, £500,000

Regal Building, Kensal Rise, London, W10 4BB - 1 views - a month ago

Leasehold
BTL
~68 m²
+18 photos

ValuationUndervalued

Sold Prices£240K - £1.6M
Sold Prices/m²£3.2K/m² - £17.3K/m²

 

 

Square Metres

~68.11 m²
Price/m²£7.3K/m²

Value Estimate

£615,000
BMV23%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£125,000

Stamp Duty & Legal Fees

£38,700

Total Cash In

£163,700

 

 

Cash Out

 

Rent Range

£1,950 - £3,500

Rent Estimate

£1,998

Running Costs/mo

£1,982

Cashflow/mo

£16

Cashflow/yr

£191

ROI

0%

Gross Yield

5%

Local Sold Prices

50 sold prices from £240K to £1.6M, average is £603.5K. £3.2K/m² to £17.3K/m², average is £10K/m².

PriceDateDistanceAddressBeds 
£625K02/230.02 mi97a, Kilburn Lane, London, Greater London W10 4AN2
£482K02/210.06 mi123, Kilburn Lane, London, Greater London W10 4AN2
£610K06/230.07 miFirst Floor Flat, 225, Harvist Road, London, Greater London NW6 6HE2
£547.5K06/210.07 mi95a, Kilburn Lane, London, Greater London W10 4AN2
£830K11/200.1 mi48, Oliphant Street, London, Greater London W10 4EG2
£590K06/230.15 mi169b, Harvist Road, London, Greater London NW6 6HB2
£515K10/230.15 miGround Floor Flat At, 31, Mortimer Road, London, Greater London NW10 5QR2
£805K01/210.17 miFirst Floor Flat, 30, Harvist Road, London, Greater London NW6 6SH2
£510K06/210.17 miGround Floor Flat, 40, Pember Road, London, Greater London NW10 5LS2
£400K03/210.18 miSecond Floor Flat, 39, Kilburn Lane, London, Greater London W10 4AE2
£430K12/200.18 miFlat 37, Queens Park Court, Ilbert Street, London, Greater London W10 4QA2
£780.5K05/210.18 miGround Floor Flat, 56, Keslake Road, London, Greater London NW6 6DG2
£500K09/210.19 mi201a, Kilburn Lane, London, Greater London W10 4AX2
£515K03/210.19 mi175, Kilburn Lane, London, Greater London W10 4AX2
£377K11/230.19 mi29b, Pember Road, London, Greater London NW10 5LT2
£684K12/220.19 mi58, Pember Road, London, Greater London NW10 5LU2
£583.2K05/210.2 miGround Floor Flat, 55, Pember Road, London, Greater London NW10 5LT2
£240K11/200.2 mi54, Mortimer Road, London, Greater London NW10 5QN2
£740K02/210.21 miLower Maisonette, 9, Linden Avenue, London, Greater London NW10 5QY2
£750K05/230.21 miLower Maisonette, 9, Linden Avenue, London, Greater London NW10 5QY2
£600K07/230.23 miFlat B, 13, Rainham Road, London, Greater London NW10 5DS2
£775K11/230.25 mi83, Marne Street, London, Greater London W10 4JF2
£600K11/200.26 mi61l, Fifth Avenue, London, Greater London W10 4DL2
£848.1K09/230.26 miGround Floor Flat, 18, Creighton Road, London, Greater London NW6 6ED2
£670K06/210.28 miGround Floor Flat, 43, Burrows Road, London, Greater London NW10 5SL2
£720K04/230.28 mi43a, Burrows Road, London, Greater London NW10 5SL2
£620K03/230.28 mi29a, Burrows Road, London, Greater London NW10 5SL2
£1.6M01/210.29 mi119, Harvist Road, London, Greater London NW6 6HA2
£570K06/210.3 mi143, Mortimer Road, London, Greater London NW10 5TN2
£600K01/230.3 mi73b, Mortimer Road, London, Greater London NW10 5TN2
£640K09/210.31 mi94a, Ashburnham Road, London, Greater London NW10 5SE2
£540K10/230.31 mi140b, Mortimer Road, London, Greater London NW10 5SN2
£530K06/210.31 mi227, Kilburn Lane, London, Greater London W10 4BQ2
£575K02/230.34 miGround Floor Flat, 64, Clifford Gardens, London, Greater London NW10 5JD2
£725K05/230.36 miFlat B, 115, Purves Road, London, Greater London NW10 5TH2
£607K12/210.36 mi141a, Purves Road, London, Greater London NW10 5TH2
£710K05/210.36 miGround Floor Flat, 6, Burrows Road, London, Greater London NW10 5SG2
£621.5K08/230.36 mi61a, Burrows Road, London, Greater London NW10 5SJ2
£690K01/240.36 mi103, Ground Floor Flat, Burrows Road, London, Greater London NW10 5SJ2
£900K01/210.36 mi54a, Wrentham Avenue, London, Greater London NW10 3HG2
£672K12/200.38 mi132a, Chamberlayne Road, London, Greater London NW10 3JR2
£522.5K08/210.38 mi37b, Ashburnham Road, London, Greater London NW10 5SB2
£650K11/200.39 mi125a, Clifford Gardens, London, Greater London NW10 5JG2
£495K04/230.49 miFirst Floor Flat, 249, Portnall Road, London, Greater London W9 3BL2
£520K03/210.49 mi100a, Purves Road, London, Greater London NW10 5TB2
£512.5K06/210.5 mi12a, Mozart Street, London, Greater London W10 4LA2
£739K01/230.52 miGround Floor Flat, 59, Okehampton Road, London, Greater London NW10 3EN2
£535K09/210.52 mi24, Leighton Gardens, London, Greater London NW10 3PT2
£553.5K03/210.52 miGround Floor Flat, 10, Leighton Gardens, London, Greater London NW10 3PT2
£650K11/200.52 miGround Floor Flat, 179, Ashmore Road, London, Greater London W9 3DB2

Local Rents

50 rents from £1.9K/mo to £3.5K/mo, average is £2.5K/mo.

RentDateDistanceAddressBeds 
£2,25012/240.01 mi-2
£2,15801/250.01 mi-2
£2,30002/250.01 mi-2
£2,19504/250.01 mi-2
£2,15010/240.02 mi-2
£2,80012/240.02 mi-2
£3,25010/240.02 mi-2
£2,99510/240.02 mi-2
£3,50010/240.04 mi-2
£3,40012/240.04 mi-2
£2,65004/250.04 mi-2
£2,25010/240.05 miAston Mews, 103 Kilburn Lane, London, W102
£2,60010/240.05 mi-2
£2,49610/240.05 miBanister Road, Kensal Rise2
£2,20004/250.05 mi-2
£2,40004/250.06 mi-2
£1,95010/240.06 mi-2
£2,50010/240.06 mi133 Kilburn Lane London W102
£2,75006/240.07 miHarvist Road, London, NW62
£2,35004/250.07 mi-2
£2,15006/240.1 miMortimer Road, Kensal Rise, London2
£3,10002/250.11 mi-2
£2,50010/240.11 mi-2
£2,70010/240.11 mi-2
£2,37503/240.12 miMortimer Road, Kensal Rise, London, NW102
£2,00006/240.13 miChamberlayne Road, Kensal Rise, London, NW102
£2,15007/240.13 miMortimer Road, Kensal Rise NW102
£3,00010/240.13 miOliphant Street, London, W102
£2,20010/240.13 mi-2
£3,25007/240.14 miKempe Road, Queens Park, NW62
£2,20002/250.14 mi-2
£2,70007/240.14 miKempe Road London NW62
£2,25006/240.15 miMortimer Road, London, NW102
£2,20011/240.15 mi-2
£2,49308/240.17 mi-2
£1,99810/240.17 miKilburn Lane, North Kensington2
£2,60008/240.17 miKeslake Rd, London, NW62
£2,60008/240.17 miKeslake Rd, London, NW62
£2,50009/240.17 mi-2
£2,50006/240.18 miKeslake Road London NW62
£2,85009/240.18 miBolton Gardens, London, NW102
£2,75208/240.18 miHarvist Road, Queen's Park, London NW62
£2,00006/240.19 miWellington Road, Kensal Green, London, NW102
£2,60006/240.19 miKeslake Road, Kensal Rise, NW6 6DG2
£2,19911/240.19 mi-2
£1,99808/240.2 miMortimer Road, Kensal Rise2
£2,70803/240.2 miBolton Gardens, Kensal Rise, NW102
£3,00010/240.2 miFifth Avenue, London, W102
£1,99806/240.21 miWarfield Road, Kensal Green2
£2,49607/240.21 miChevening Road, London, NW62

Local Area Statistics

Population in W10

33,638

Population in London

4,771,921

Town centre distance

4.73 miles away

Nearest school

0.10 miles away

Nearest train station

0.29 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-13%

Sales demand

Buyer's market

Capital growth (5yrs)

+4%

Property History

Listed for £500,000

March 19, 2025

Floor Plans

Description

  • Contemporary 2 bedroom 1st floor flat +
  • Bright and spacious reception room +
  • Modern fitted kitchen +
  • Private balcony +
  • Well-sized bedrooms +
  • Stylish bathroom +
  • Parking space in a underground parking +
  • Close to range of shops and restaurants +

Set on the first floor of a popular development, this contemporary 2 bedroom flat offers bright and spacious living space with modern fitted kitchen and a balcony, well-sized bedrooms and allocated parking space.

Situated moments from the amenities of Kilburn Lane and within easy reach of the shops, bars and restaurants of Portobello Road and Ladbroke Grove. Whilst for the motorists the A40 (M) and A4/M4 can accessed easily.

Please use the reference CHPK3636523 when contacting Foxtons.

Agent Details

Foxtons, Maida Vale

020 3907 9916

Next Steps?

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