🔒 Sign in to view the address
Flat · 2 bed
Supports major UK property portals
Suggested Offer Range
Asking price is 15% above the area median. Offers anchored to area median of £260,000. Note: listed as "Offers Over" — vendor expects full asking price or above.
🔨 Refurb Cost Estimate
Estimated (no AI photo score yet) · London rates
| Room | Estimated Refurb Cost |
|---|---|
| Kitchen | £5,550 |
| Bathroom | £4,050 |
| Living Room | £2,400 |
| Master Bedroom | £2,750 |
| Bedroom 2 | £2,750 |
| Entrance Hall | £550 |
| Total Estimated Refurb | £17,400 |
⚠ Indicative estimates only. Based on photo condition score and regional benchmarks for a typical 2–3 bed property. Always obtain contractor quotes before committing to a refurb budget. Photo AI may over-flag minor cosmetic issues.
🔧 Local Trades
| Trade | Name | Phone | |
|---|---|---|---|
| builder | Home Builder London Ltd: Building & Renovation Services | 07473 463936 | — |
| decorator | Painting and Decorating London - David Banks & Company | 020 7385 9759 | — |
| photographer | London vacation photographer | 07879 455 932 | — |
Property Details
- Asking Price
- £300,000
- Property Type
- Flat
- Bedrooms
- 2
- Bathrooms
- N/A
- Floor Area
- 700–800 sqft
- Article 4 Area
- ⚠️ Yes — SA/HMO may need planning consent
📈 Rental Yield & ROI Forecast
Compound-growth projection: 2.5% annual rent growth + 3% capital growth. IO mortgage throughout. For illustration only.
| Year | Est. Rent/yr | Est. Value | Net Income/yr | Cum. Cashflow | Total Return | ROI on Cash Invested |
|---|---|---|---|---|---|---|
| Yr 1 | £27,000 | £309,000 | £18,995 | £7,745 | £16,745 | 16.9% |
| Yr 3 | £28,367 | £327,818 | £19,979 | £24,705 | £52,523 | 53.0% |
| Yr 5 | £29,803 | £347,782 | £21,013 | £43,708 | £91,490 | 92.3% |
| Yr 10 | £33,719 | £403,175 | £23,833 | £100,844 | £204,019 | 205.9% |
| Yr 15 | £38,150 | £467,390 | £27,023 | £173,172 | £340,562 | 343.7% |
| Yr 20 | £43,164 | £541,833 | £30,633 | £262,688 | £504,522 | 509.1% |
| Yr 25 | £48,836 | £628,133 | £34,717 | £371,652 | £699,785 | 706.1% |
| Yr 30 | £55,253 | £728,179 | £39,337 | £502,619 | £930,797 | 939.3% |
ROI on Total Cash Invested (deposit + SDLT + acquisition costs). Assumes IO mortgage, no tax, no refinancing. Actual returns will vary.
Planning Applications Nearby (within 0.5 miles)
5 planning applications found within 0.5 miles — 🔒 sign in for references, descriptions and status
View all planning applications on your dashboard →
● Approved ● Pending ● Refused
🌎 Area Profile — Greater London ⓘ What are deciles?
📊 Investment Skill Analysis
Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £1,912 | 7.6% | 4.8% | £-13 | -4.1% |
| Conservative | £2,092 | 8.4% | 5.7% | £396 | 5.6% |
| Base | £2,250 | 9.0% | 6.3% | £645 | 10.0% |
| Optimistic | £2,430 | 9.7% | 7.0% | £917 | 14.9% |
| Bull | £2,655 | 10.6% | 7.9% | £1,231 | 21.2% |
Detailed Analysis
💸 Yield & Returns
| Gross Yield | ●9.0% |
| Net Yield | ●6.33% |
| Net Annual Income | £18,995 |
| Deductions: void 8% (−£2,160) · mgmt 10% (−£2,700) · maint 10% (−£2,700) · fixed costs ins.+gas+EPC (−£445) | |
| Monthly IO Mortgage | £936 |
| Monthly Cashflow (IO) | ●£647 |
| Cash-on-Cash Return | ●7.82% |
| 5-Year IRR | ●10.0% |
● Above benchmark ● Near benchmark ● Below benchmark
💰 Tax Analysis
| SDLT (Additional Property) | £20,000 |
| SDLT Effective Rate | 6.67% |
| SDLT (Company) | £20,000 |
| Section 24 Extra Tax/yr (higher rate) | £2,250 |
| SPV Annual Saving | £4,454 |
| SPV Breakeven | — yrs |
| CGT Projected Sale (5yr) | £347,782 |
| Less: Purchase Price | −£300,000 |
| Less: Buying Costs (SDLT + legal) | −£22,600 |
| Less: Selling Costs (est. 2.5%) | −£8,695 |
| = CGT Net Gain (5yr) | £16,487 |
| CGT at 24% | £3,237 |
📈 Scenario Analysis
| Scenario | Monthly Rent | Gross Yield | Net Yield | Cashflow/mo | IRR 5yr |
|---|---|---|---|---|---|
| Bear | £1,912 | 7.6% | 4.8% | £-13 | -4.1% |
| Conservative | £2,092 | 8.4% | 5.7% | £396 | 5.6% |
| Base | £2,250 | 9.0% | 6.3% | £645 | 10.0% |
| Optimistic | £2,430 | 9.7% | 7.0% | £917 | 14.9% |
| Bull | £2,655 | 10.6% | 7.9% | £1,231 | 21.2% |
Run the numbers on this deal
Use our free Rental Yield Calculator to calculate gross yield, net yield, monthly cash flow, and mortgage stress tests.
Calculate Rental Yield →