2 Bed Flat, Single Let, Staines, TW18 3EB, £310,000

Thorpe Road, Staines-upon-Thames, Surrey, TW18 3EB - 7 days ago

Leasehold
BTL
ROI: 2%
~68 m²
+6 photos

ValuationUndervalued

Sold Prices£210K - £425K
Sold Prices/m²£3.5K/m² - £8.5K/m²

 

 

Square Metres

~68.11 m²
Price/m²£4.6K/m²

Value Estimate

£349,683
BMV13%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£77,500

Stamp Duty & Legal Fees

£19,700

Total Cash In

£97,200

 

 

Cash Out

 

Rent Range

£1,250 - £3,395

Rent Estimate

£1,425

Running Costs/mo

£1,274

Cashflow/mo

£151

Cashflow/yr

£1,815

ROI

2%

Gross Yield

6%

Local Sold Prices

48 sold prices from £210K to £425K, average is £291K. £3.5K/m² to £8.5K/m², average is £5.1K/m².

PriceDateDistanceAddressBeds 
£350K11/230.17 miFlat 13, Manor Court, Thorpe Road, Staines-upon-thames, Surrey TW18 3HT2
£360K11/230.17 miManor Court, Flat 21, Thorpe Road, Staines-upon-thames, Surrey TW18 3HT2
£230K06/210.17 miFlat 14, Manor Court, Thorpe Road, Staines, Surrey TW18 3HT2
£285K03/210.17 miFlat 13, Manor Court, Thorpe Road, Staines, Surrey TW18 3HT2
£330K04/210.18 mi4, Old School Mews, Staines, Surrey TW18 3HX2
£285K04/230.22 mi4, The Fernery, Staines-upon-thames, Surrey TW18 3JJ2
£312K02/210.22 mi7, The Fernery, Staines-upon-thames, Surrey TW18 3JJ2
£425K04/210.24 miFlat 56, Thames Edge Court, Clarence Street, Staines, Surrey TW18 4BU2
£340K07/230.25 mi11, Simmons Place, Staines-upon-thames, Surrey TW18 3HW2
£335K06/210.25 mi7, Simmons Place, Staines, Surrey TW18 3HW2
£360K04/230.28 mi30d, Riverside Drive, Staines-upon-thames, Surrey TW18 3JN2
£260K11/220.45 mi12, Wraysbury Gardens, Staines-upon-thames, Surrey TW18 4US2
£345K04/210.54 miFlat 7, Hooper Court, Gresham Road, Staines, Surrey TW18 2AU2
£265K12/200.57 mi5, Mead Court, Egham, Surrey TW20 8XF2
£252K03/210.57 mi6, Mead Court, Egham, Surrey TW20 8XF2
£262.5K10/230.59 mi6, Mead Court, Egham, Surrey TW20 8XF2
£270.5K06/210.6 mi20, Swallow Close, Staines, Surrey TW18 4RS2
£284K09/210.63 mi63, Waters Drive, Staines, Surrey TW18 4RT2
£295K05/230.64 mi20, Lark Avenue, Staines-upon-thames, Surrey TW18 4RX2
£325K04/210.66 mi26, Budebury Road, Staines, Surrey TW18 2AX2
£275K06/210.66 mi95, Edgell Road, Staines, Surrey TW18 2EN2
£290K04/210.67 mi7a, Woodhaw, Egham, Surrey TW20 9AP2
£312.5K12/220.67 mi16, Lark Avenue, Staines-upon-thames, Surrey TW18 4RX2
£325K01/210.72 mi28, Penton Road, Staines, Surrey TW18 2JY2
£358K09/230.76 miFlat 7, Swandrift, Riverside Road, Staines-upon-thames, Surrey TW18 2LE2
£340K12/200.76 miFlat 2, Thames Bank, Riverside Road, Staines, Surrey TW18 2LE2
£302.8K03/230.76 miFlat 7, Onslow Lodge, Riverside Road, Staines-upon-thames, Surrey TW18 2LE2
£330K02/230.8 mi58, Sidney Road, Staines-upon-thames, Surrey TW18 4LX2
£307.5K09/210.85 mi119, London Road, Staines-upon-thames, Surrey TW18 4HN2
£310K03/210.85 mi115, London Road, Staines, Surrey TW18 4HN2
£285K11/230.86 miFlat 4, Pegasus Court, Albany Place, Egham, Surrey TW20 9HW2
£210K09/230.86 miFlat 29, Pegasus Court, Albany Place, Egham, Surrey TW20 9HW2
£230K10/200.91 mi207a, Laleham Road, Staines-upon-thames, Surrey TW18 2NS2
£302.5K10/200.92 miFlat 22, Albany Court, Albany Place, Egham, Surrey TW20 9GP2
£300K06/210.92 miFlat 18, Albany Court, Albany Place, Egham, Surrey TW20 9GP2
£267K06/210.93 miFlat 3, Gallery Court, Vicarage Road, Egham, Surrey TW20 9GH2
£225K06/210.94 mi16, Runnymede Court, Egham, Surrey TW20 9AA2
£305K10/220.94 mi9, Cedar Court, Egham, Surrey TW20 9DB2
£307K07/230.95 mi14a, Penton Avenue, Staines-upon-thames, Surrey TW18 2NB2
£290K06/210.95 mi1, Cedar Court, Egham, Surrey TW20 9DB2
£258K05/230.96 mi18, Cedar Court, Egham, Surrey TW20 9DB2
£270K05/210.96 mi8, Cedar Court, Egham, Surrey TW20 9DB2
£270.5K10/210.96 mi16, Cedar Court, Egham, Surrey TW20 9DB2
£285K09/210.97 mi62a, Avondale Avenue, Staines, Surrey TW18 2NQ2
£270K04/210.97 mi72a, Avondale Avenue, Staines, Surrey TW18 2NQ2
£292K07/230.97 mi72a, Avondale Avenue, Staines-upon-thames, Surrey TW18 2NQ2
£277K04/210.99 mi7a, Penton Avenue, Staines, Surrey TW18 2NA2
£255K06/211 miFlat 19, Henley Court, Denham Road, Egham, Surrey TW20 9DZ2

Local Rents

44 rents from £1.3K/mo to £3.4K/mo, average is £1.8K/mo.

RentDateDistanceAddressBeds 
£1,50010/240.15 miThorpe Road, Staines-upon-Thames, Surrey, TW182
£1,49510/240.21 mi-2
£1,80010/240.24 miClarence Street, Staines, Surrey, TW182
£2,20010/240.24 miClarence Street, Staines-upon-Thames2
£1,65010/240.25 mi-2
£1,64502/250.25 mi-2
£1,65010/240.25 miThames Edge Court, Staines-Upon-Thames, TW182
£2,99010/240.28 mi-2
£1,70010/240.28 miClarence Street, Staines-Upon-Thames, Surrey, TW182
£1,40010/240.29 miProvident House, Bridge Street, Staines-upon-Thames, Surrey, TW182
£1,25010/240.31 mi-2
£1,75010/240.31 miThames Street, Staines2
£1,40010/240.32 miHythe Park Road, Egham, Surrey, TW202
£1,75010/240.33 mi-2
£1,70010/240.34 mi-2
£1,70010/240.4 mi-2
£1,75012/240.43 mi-2
£1,69502/250.44 mi-2
£2,00010/240.45 mi-2
£2,50012/240.45 mi-2
£1,69512/240.46 mi-2
£1,49502/250.5 mi-2
£3,39510/240.58 mi-2
£1,45010/240.58 mi-2
£2,49910/240.58 mi-2
£1,60011/240.58 mi-2
£1,99510/240.59 mi-2
£1,95001/240.59 mi-2
£1,90010/240.59 mi-2
£1,99510/240.59 mi-2
£2,10010/240.59 miHigh Street, Staines-upon-Thames, Surrey, TW182
£1,95010/240.59 miCharter Square, High Street, Staines Upon Thames2
£2,10010/240.6 miHigh Street, Staines-upon-Thames2
£1,99810/240.6 miSandown House, London Square, Staines Upon Thames, TW182
£1,99810/240.6 miSandown House, London Square, Staines, TW182
£1,65003/250.6 mi-2
£2,00010/240.6 miSandown House, 124 High Street, Staines-Upon-Thames, Surrey, TW182
£2,00010/240.61 miFairfiled Avenue, Staines Upon Thames2
£1,89810/240.61 miEpsom House, London Square, Staines Upon Thames, TW182
£1,92810/240.61 miFairfield Avenue Staines TW182
£2,20010/240.61 miFairfield Avenue, Staines Upon Thames2
£2,00010/240.62 miEpsom House, 2 Fairfield Avenue, Staines-upon-Thames, Surrey, TW182
£2,15003/250.62 mi-2
£1,75012/240.62 mi-2

Local Area Statistics

Population in TW18

25,458

Population in Staines

41,638

Town centre distance

0.63 miles away

Nearest school

0.20 miles away

Nearest train station

0.75 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+10%

Sales demand

Buyer's market

Capital growth (5yrs)

+7%

Property History

Listed for £310,000

March 27, 2025

Floor Plans

Description

  • Top Floor Apartment +
  • Two Double Bedrooms +
  • Two Bathrooms +
  • Two Allocated Parking Spaces +
  • Walking Distance Town Centre +
  • Viewings Recommended +

This beautifully presented top-floor apartment is available for sale and features two double bedrooms, two bathrooms, and a spacious open-plan kitchen/lounge, perfect for modern living.

This beautifully presented top-floor apartment is available for sale and features two double bedrooms, two bathrooms, and a spacious open-plan kitchen/lounge, perfect for modern living. Additionally, there's a versatile spare room that can be used as a home office or walk-in wardrobe. The property includes two allocated parking spaces and is conveniently located just a short walk from Staines Town Center. It also comes with a Share of the Freehold. Don't miss out on this fantastic opportunity to make this your forever home. EPC Rating: D
Runnymede Borough Council, Council Tax Band D being £2,272.62 for 2024/25.
Leasehold Information: We have been advised that there are 110 years unexpired on the current Lease. The current Service/Maintenance Charge is £1,000.00 per annum and there is Zero Ground Rent.

Agent Details

The Frost Partnership, Staines

01784 771404

Next Steps?

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