Are you an Estate Agent? Register here
Are you an Estate Agent? Register here
7 Heritage Avenue , Beaufort Park, , Colindale, London
£389,000
Bedrooms
Bathrooms
REF#: BEA250099
Estimated to complete in Q4 2025 is this one bedroom apartment on the third floor of Roberston Apartments. Spanning an impressive 609 square feet of luxury living space, this apartment will be include a custom designed kitchen benefiting from fully integrated appliances, soft-close doors and drawers, matching worktop and upstands. A stylish bathroom suite made up of Porcelain floor tiles and Ceramic wall tiles, including a white hand wash basin, back to wall WC pan with soft close WC seat and white acrylic bath. Further benefits include a east facing balcony overlooking the podium gardens, video door entry, pendant lighting in hallway, living area and bedroom, engineered laminate flooring to hallway, kitchen and living/dining areas.
Not only does every Barratt London home come with a ten-year structural guarantee from the NHBC, it also comes with a two-year fixtures and fittings warranty'', giving you added peace of mind from the moment you move in.
Home to the Kodak factory for 125 years, Eastman Village is set to revitalise this landmark site and create a community of more than phase of the development will provide 460 one, two and three-bedroom apartments and three and four bedroom houses. An idyllic location for young professionals and families alike, this is your chance to own both a piece of local history and a part of Harrows future. Youll also be conveniently located a short walk from the amenities of Wealdstone High Street, which include Harrow & Wealdstone train station, shops, restaurants, cafs and banks.
Your property may be repossessed if you do not keep up repayments on your mortgage.
Monthly Payment: £1,682.30
Total Interest: £216,626.60
Overall Total: £605,626.60
Amortization For Monthly Payment: £1,682.30 over 30 years ( Based on 3.20% Interest )
| Year | Interest | Principal | Balance |
|---|---|---|---|
| 2025 | £12,333.47 | £7,854.08 | £381,145.92 |
| 2026 | £12,078.42 | £8,109.13 | £373,036.79 |
| 2027 | £11,815.09 | £8,372.46 | £364,664.32 |
| 2028 | £11,543.21 | £8,644.35 | £356,019.98 |
| 2029 | £11,262.49 | £8,925.06 | £347,094.92 |
| 2030 | £10,972.67 | £9,214.89 | £337,880.03 |
| 2031 | £10,673.43 | £9,514.13 | £328,365.90 |
| 2032 | £10,364.47 | £9,823.09 | £318,542.82 |
| 2033 | £10,045.48 | £10,142.08 | £308,400.74 |
| 2034 | £9,716.13 | £10,471.42 | £297,929.32 |
| 2035 | £9,376.08 | £10,811.47 | £287,117.85 |
| 2036 | £9,024.100 | £11,162.55 | £275,955.29 |
| 2037 | £8,662.51 | £11,525.04 | £264,430.25 |
| 2038 | £8,288.25 | £11,899.30 | £252,530.95 |
| 2039 | £7,901.84 | £12,285.71 | £240,245.23 |
| 2040 | £7,502.88 | £12,684.67 | £227,560.56 |
| 2041 | £7,090.96 | £13,096.59 | £214,463.97 |
| 2042 | £6,665.67 | £13,521.88 | £200,942.09 |
| 2043 | £6,226.57 | £13,960.99 | £186,981.10 |
| 2044 | £5,773.20 | £14,414.35 | £172,566.75 |
| 2045 | £5,305.12 | £14,882.43 | £157,684.32 |
| 2046 | £4,821.83 | £15,365.72 | £142,318.60 |
| 2047 | £4,322.86 | £15,864.70 | £126,453.90 |
| 2048 | £3,807.67 | £16,379.88 | £110,074.02 |
| 2049 | £3,275.76 | £16,911.79 | £93,162.23 |
| 2050 | £2,726.57 | £17,460.98 | £75,701.25 |
| 2051 | £2,159.56 | £18,027.100 | £57,673.25 |
| 2052 | £1,574.12 | £18,613.43 | £39,059.82 |
| 2053 | £969.68 | £19,217.87 | £19,841.95 |
| 2054 | £345.61 | £19,841.95 | £0.00 |
Using your investment as a 25.00% deposit and £ 5,833 in costs for purchasing and getting ready to let.
Stamp Duty is a tax paid on completion via your solicitor, the calculation includes the 3% surcharge for second homes.
Your home may be repossessed if you do not keep up repayments on your mortgage.
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.
The mortgage is assumed to be interest only. Your home may be repossessed if you do not keep up repayments on your mortgage.
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.
Final Equity Profit = Final Property Value - Mortgage Required - Investment
Cumulative Rental Profit = Annual rental profit x Time of Investment
This is the assumed rate of house price inflation.
This is the property value at the end of the investment based on an assumed rate of % house price inflation.
7 Heritage Avenue , Beaufort Park, , Colindale, London
The Property has been saved to your favorites
0 / 5
Fri May 16 2025
All confirmed! We look forward to speaking with you.
Fri May 16 2025
It's quick and easy
