5 Bed Flat, Refurb/BRRR, London, W12 9UD, £550,000

Flat 41 Colne Court, Emlyn Gardens, London, W12 9UD - 8 views - a month ago

Leasehold

BTL

Refurb/BRRR

~178 m²

+12 photos

ValuationUndervalued

Sold Prices	£820K - £3.4M
Sold Prices/m²	£4.8K/m² - £15.3K/m²

Square Metres	~178.28 m²
Price/m²	£3.1K/m²
Value Estimate	£566,500£566,500
BMV	3%

End Value (After Refurb)	£1,252,314£1,252,314
Uplift in Value	+128%+128%
You could potentially get back more cash than you put into this deal. All your cash out plus £235,030 extra. See the breakdown

Investment Opportunity

Cash In
Purchase Finance	Bridging LoanBridging Loan
Deposit (25%)	£137,500£137,500
Stamp Duty & Legal Fees	£43,700£43,700
Refurb Costs	£94,317£94,317
Bridging Loan Interest	£14,438£14,438
Total Cash In	£291,705£291,705

Cash Out
Monetisation	FlipRefinance & RentFlip
Estimated Sale Price	£1,252,314£1,252,314
Agent Fees (1%)	£12,523£12,523
Bridging Loan	£412,500£412,500
Bridging Loan Interest	£14,438£14,438
Flip Profit	£535,586£535,586

Local Sold Prices

6 sold prices from £820K to £3.4M, average is £865K.

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£835K	12/23	1.52 mi	Flat 289, Latymer Court, Hammersmith Road, London, Greater London W6 7LD	-	-	5	Flat
£820K	12/21	1.52 mi	Flat 291, Latymer Court, Hammersmith Road, London, Greater London W6 7LD	-	-	5	Flat
£3.4M	03/21	1.93 mi	164, Oakwood Court, London, Greater London W14 8JT	£15,315	222	5	Flat
£820K	12/20	2.15 mi	First And Second Floor Flat, 213, North End Road, London, Greater London W14 9NP	-	-	5	Flat
£2.3M	02/23	2.73 mi	35, Barkston Gardens, London, Greater London SW5 0ER	-	-	5	Flat
£895K	07/23	2.93 mi	2, Boaters Avenue, Brentford, Greater London TW8 8FG	£4,786	187	5	Flat

Local Rents

50 rents from £2.4K/mo to £11K/mo, average is £3.6K/mo.

Rent	Date	Distance	Address	Beds	Type
£4,500	10/24	0.13 mi	Whellock Road, Chiswick, London, W4	4	Terraced House
£4,498	10/24	0.14 mi	Whellock Road, Whellock Road	4	Flat
£4,500	10/24	0.15 mi	Whellock Road, London, W4	4	Terraced House
£4,400	10/24	0.15 mi	Whellock Road, Chiswick, W4	4	Terraced House
£4,400	10/24	0.15 mi	Whellock Road, Bedford Park, London, W4	4	Flat
£4,800	10/24	0.25 mi	Warple Way London W3	3	Flat
£3,800	10/24	0.29 mi	Brookfield Road, Chiswick, London, UK, W4	4	Flat
£3,497	10/24	0.29 mi	Valetta Road, Acton, W3	3	Flat
£3,100	10/24	0.29 mi	-	3	Terraced House
£3,100	10/24	0.29 mi	Jeddo Road, London, W12	3	Terraced House
£3,500	02/25	0.3 mi	-	4	Terraced House
£5,000	10/24	0.31 mi	Queen Anne's Grove, Chiswick, W4	4	Detached House
£4,255	10/24	0.33 mi	Fielding Road, Chiswick	3	Flat
£2,999	10/24	0.33 mi	Dordrecht Road, Acton	3	Terraced House
£3,445	10/24	0.33 mi	Wendell Mews, Wendell Park, Shepherd's Bush, W12	3	Terraced House
£4,888	04/25	0.34 mi	-	3	Terraced House
£3,300	01/25	0.35 mi	-	3	Flat
£3,900	10/24	0.35 mi	Woodstock Road, Chiswick	4	Flat
£2,795	02/25	0.35 mi	-	3	Flat
£3,796	10/24	0.36 mi	Brookfield Road, LONDON	4	Flat
£2,400	11/24	0.36 mi	-	3	Flat
£5,500	03/25	0.36 mi	-	3	Flat
£3,800	10/24	0.36 mi	Brookfield Road, Chiswick	4	Flat
£2,750	12/24	0.37 mi	-	3	Flat
£4,398	10/24	0.38 mi	Rusthall Avenue, LONDON	4	Flat
£2,400	10/24	0.38 mi	-	3	Flat
£2,947	10/24	0.39 mi	Askew Road, Shepherds Bush	3	Flat
£4,398	10/24	0.4 mi	Rusthall Avenue, Chiswick, London, UK, W4	4	Flat
£3,800	10/24	0.4 mi	Bayham Road, Chiswick	4	Terraced House
£3,050	10/24	0.4 mi	Askew Road London W12	3	Flat
£2,700	10/24	0.41 mi	Askew Road, Hammersmith, W12	3	Flat
£2,700	10/24	0.41 mi	Askew Road, Shepherds Bush	3	Flat
£2,700	10/24	0.41 mi	Askew Road, Shepherds Bush	3	Flat
£4,500	10/24	0.41 mi	Eridge Road, Chiswick, W4	4	Terraced House
£2,700	10/24	0.41 mi	Askew Road London W12	3	Flat
£3,500	12/24	0.41 mi	-	4	Semi-Detached House
£2,900	10/24	0.41 mi	London, London, W12	3	Flat
£2,900	10/24	0.41 mi	-	3	Flat
£11,000	10/24	0.41 mi	Ashchurch Park Villas, Ravenscourt Road, London, W12	6	Flat
£4,250	10/24	0.42 mi	Vitae Apartments, W6	3	Flat
£2,750	10/24	0.43 mi	Ranelagh Gardens, Hounslow W6	3	Flat
£2,750	10/24	0.44 mi	Bromyard Avenue, Acton	3	Flat
£4,398	10/24	0.44 mi	Rusthall Avenue, Chiswick, W4	4	Terraced House
£4,398	10/24	0.45 mi	Rusthall Avenue, Chiswick, London	4	Flat
£4,398	10/24	0.45 mi	Rusthall Avenue Chiswick W4	4	Flat
£4,398	10/24	0.45 mi	Rusthall Avenue London W4	4	Terraced House
£3,000	10/24	0.45 mi	Askew Road, Wendell Park, London, W12	3	Flat
£4,398	10/24	0.45 mi	Rusthall Avenue, London, W4	4	Terraced House
£3,300	01/25	0.46 mi	-	4	Flat
£3,000	02/25	0.46 mi	-	5	Flat

Local Area Statistics

Population in W12	48,27348,273
Population in London	4,771,9214,771,921
Town centre distance	6.54 miles away6.54 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.45 miles away0.45 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	+17%+17%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	-9%-9%

Property History

Listed for £550,000

March 21, 2025

Floor Plans

Description

bathroom and separate W.C +
Bathroom and separate W.C. +
Five bedroom purpose built flat +
Ground floor split level flat +
In need of modernisation +
Large living accommodation +
Large living accommodation over two floors +
Leasehold +
No onward chain +
Private large garden and balcony +

GUIDE PRICE OF £550,000 - £650,000. Set on the ground floor of this purpose built development is this fantastic five bedroom apartment boasting spacious living accommodation with a large private garden and a private balcony. This apartment would be ideal for a first time buyer or rental investor, as the apartment is in need of slight modernising throughout and would be ideal as a first purchase or a buy to let investment. The property is in a sought after location, so early viewings are advised.

Emlyn Gardens is set just off Emlyn Road. The road is quiet and in an excellent position between Chiswick, Shepherds Bush and Ravenscourt Park. Stamford Brook and Ravenscourt Park tube are walking distance.

Agent Details

Cow & Co, London

020 3780 4690

Next Steps?

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

Similar Properties

Like this property? Maybe you'll like these ones close by too.

Under Offer

4 Bed House, Refurb/BRRR, London, W4 1HL

£1,250,000

16 views • 8 months ago • 143 m²

Under Offer

4 Bed House, Refurb/BRRR, London, W12 9RW

£1,850,000

3 views • a year ago • 196 m²

3 Bed Flat, Refurb/BRRR, London, W3 7RG

£499,950

11 views • 2 months ago • 93 m²

Under Offer

5 Bed House, Refurb/BRRR, London, W4 1ND

£2,650,000

4 views • 2 months ago • 178 m²

5 Bed Flat, Refurb/BRRR, London, W12 9UD, £550,000

ValuationUndervalued

Investment OpportunityOpen in Analyser

Local Sold PricesDownload Show map

Local RentsDownload Show map

Links

Local Area Statistics

Property History

Floor Plans

Description

Agent Details

Next Steps?

Similar Properties

4 Bed House, Refurb/BRRR, London, W4 1HL

4 Bed House, Refurb/BRRR, London, W12 9RW

3 Bed Flat, Refurb/BRRR, London, W3 7RG

5 Bed House, Refurb/BRRR, London, W4 1ND

Investment Opportunity

Local Sold Prices

Local Rents