3 bedroom semi-detached for sale

£875,000

3

Bedrooms

1

Bathrooms

Floorplan

Aleco Estate Agents are delighted offer for sale this charming three bedroom semi-detached house presenting an excellent opportunity for those looking to create their dream home. Boasting two spacious reception rooms, this property offers ample space for both relaxation and entertaining. The integrated garage and off street parking adds convenience, while the attractive south facing mature rear garden provides a lovely outdoor space for family gatherings or quiet moments in nature.

Although the property requires modernisation, it is brimming with potential for the discerning buyer to personalise and enhance its features. The fantastic location is a significant highlight, situated just moments away from Cockfosters Tube Station, which offers easy access to central London. Additionally, the nearby Trent Park and a variety of social amenities ensure that all your daily needs are within reach. Close to highly regarded schools including Trent C of E, Southgate School & East Barnet School, all within easy reach.

This property is offered for sale on a chain-free basis, making it an ideal choice for those looking to move swiftly. With its combination of space, location, and potential, this semi-detached house is a rare find in a sought-after area. Dont miss the chance to transform this house into your perfect home.

Mortgage Calculator

Your property may be repossessed if you do not keep up repayments on your mortgage.

Monthly Payment: £3,784.09

Total Interest: £487,270.63

Overall Total: £1,362,270.63

Amortization For Monthly Payment: £3,784.09 over 30 years ( Based on 3.20% Interest )

YearInterest Principal Balance 
2025£27,742.38 £17,666.64 £857,333.36 
2026£27,168.69 £18,240.33 £839,093.03 
2027£26,576.36 £18,832.66 £820,260.37 
2028£25,964.80 £19,444.23 £800,816.14 
2029£25,333.37 £20,075.65 £780,740.49 
2030£24,681.45 £20,727.58 £760,012.92 
2031£24,008.35 £21,400.67 £738,612.24 
2032£23,313.39 £22,095.63 £716,516.62 
2033£22,595.87 £22,813.15 £693,703.46 
2034£21,855.05 £23,553.97 £670,149.49 
2035£21,090.17 £24,318.86 £645,830.63 
2036£20,300.45 £25,108.57 £620,722.06 
2037£19,485.08 £25,923.94 £594,798.12 
2038£18,643.24 £26,765.78 £568,032.34 
2039£17,774.06 £27,634.96 £540,397.38 
2040£16,876.66 £28,532.36 £511,865.01 
2041£15,950.11 £29,458.91 £482,406.10 
2042£14,993.47 £30,415.55 £451,990.56 
2043£14,005.77 £31,403.25 £420,587.31 
2044£12,986.00 £32,423.02 £388,164.29 
2045£11,933.11 £33,475.91 £354,688.38 
2046£10,846.03 £34,562.99 £320,125.39 
2047£9,723.65 £35,685.37 £284,440.01 
2048£8,564.82 £36,844.20 £247,595.81 
2049£7,368.36 £38,040.67 £209,555.14 
2050£6,133.04 £39,275.98 £170,279.16 
2051£4,857.61 £40,551.41 £129,727.75 
2052£3,540.76 £41,868.26 £87,859.50 
2053£2,181.15 £43,227.87 £44,631.63 
2054£777.39 £44,631.63 £0.00 

Return on Investment

£
£
£
£

Using your investment as a 25.00% deposit and £ 5,833 in costs for purchasing and getting ready to let.

Mortgage Required

£ 712,075

Mortgage Loan to Value

81%

Gross Yield

12%

Annual ROI

34%

Annual Rental Profit

£ 47,857

Cumulative Rental Profit

£ 478,566

Cost of Purchase

£ 55,825
  • Stamp Duty
    £ 31,250

    Stamp Duty is a tax paid on completion via your solicitor, the calculation includes the 3% surcharge for second homes.

  • Refurbishment Budget
    £ 21,875
  • Survey Costs
    £ 400
  • Mortgage Fees
    £ 1,000

    Your home may be repossessed if you do not keep up repayments on your mortgage.

  • Legal Fees
    £ 1,300

Adjust these figures

£

The refurbishment budget is set to 2.50% of the purchase price, but this will vary dependent on the suitability of the property for the rental market. Select a value that you feel is appropriate to the condition of the property.

£

This will vary between lenders, type of report and whether or not you are buying with a mortgage, for advice on which type of survey would be appropriate speak with an advisor from Preston Baker Financial Services.

£

Lenders will often charge a fees for the arrangement of a mortgage, for advice on what lenders may charge, speak with an advisor from Preston Baker Financial Services. Your home may be repossessed if you do not keep up repayments on your mortgage.

£

This is the sum of mortgage admin, land registry, search, bank transfer and any other fees incurred.

Purchase costs include assumed mortgage and survey costs which are estimated. For a quote contact a Preston Baker Financial Services mortgage advisor who can provide you with current and accurate information. The stamp duty calculation has applid the 3% stamp duty surcharge on the basis that this will be a second property.

Annual Costs

£ 57,143
  • Mortgage Interest
    £ 32,043

    The mortgage is assumed to be interest only. Your home may be repossessed if you do not keep up repayments on your mortgage.

  • Letting and Management Costs (Inc VAT)
    £ 13,860
  • Letting Fee
    £ 240
  • Maintenance
    £ 10,500
  • Insurance
    £ 500
  • Ground Rent
    £ 0
  • Service Charge
    £ 0

Adjust these figures

  %
  %
£
  %

This is the percentage of the rent that you will spend maintaining the property.

£

Ground Rent only applies to leasehold properties. This is an assumed ground rent, the confirmed figure can be found in the Property Information Questionnaire.

£

Service charge only applies to leasehold properties. The correct figure can found in the Property Information Questionnaire answered by the seller.

£

This is a standard, indicative figure only. Properties that have a service charge often have this included withing that charge. Please consult the Property Information Questionnaire for more information.

Total Profit

£ 973,024
  • Final Equity Profit
    £ 494,458

    Final Equity Profit = Final Property Value - Mortgage Required - Investment

  • Cumulative Rental Profit
    £ 478,566

    Cumulative Rental Profit = Annual rental profit x Time of Investment

Adjust these figures

  %

This is the assumed rate of house price inflation.

Final Property Value

£ 1,425,283

This is the property value at the end of the investment based on an assumed rate of % house price inflation.

Notes

The Property has been saved to your favorites

Love the most
Second best
Meets our criteria
May be
Last resort

0 / 5

Enquiry

Book an Appointment

Enter Details

Select Date and Time

May - 2025

MonTueWedThuFriSatSun

Thu May 15 2025

GNB Property

10 Minute Meeting

Thu May 15 2025

  

Check all Details

Submit

Booking Confirmed

All confirmed! We look forward to speaking with you.

10 Minute Meeting

Thu May 15 2025

A calendar invitation has been sent to your email address.
Message