4 bedroom detached for sale

£1,999,995 Guide Price

4

Bedrooms

3

Bathrooms

Floorplan

Teddington Riverside presents five exquisite 4 bedroom, 3 bathroom Townhouses. The spacious, light-filled living room leads out onto a private terrace, overlooking 4.5 acres of magnificent grounds.

Flynn House is a stunning 4-bedroom 3-bathroom townhouse with a private east facing gated garden with views of the river across landscaped gardens.

A home at Teddington Riverside is simply a home like no other. With bright contemporary design these three-storey new-build homes have been created with luxurious modern family living in mind.

Bespoke designed kitchens equipped integrated Siemens appliances and stone worktops. The attention to detail continues throughout the living spaces, with materials and lighting that reflect the nature and ambience of the waterside location.
Four and a half acres of private landscaped gardens are waiting to be explored.

These magnificent grounds surround every part of the development, flowing down to the scenic tranquillity of Teddington Lock and Grade II listed Teddington Lock Footbridge.

Residence at Teddington Riverside will also benefit from; Security gates with access control, CCTV monitoring 24/7, secure underground parking, excellent safe storage facilities and the development is dog friendly.

Situation

Teddington Riverside is set in 4.5 acres of landscaped communal gardens and offers a rarely found standard of living on the banks of the River Thames.

Teddington Village is located just a 5 minute walk from the development. With some of the finest dining and boutique shopping in southwest London, youll be spoilt for choice.

With its exceptional local sporting and leisure choices you are situated moments from The Lensbury which is set in 25 acres of landscaped grounds and is a world-class private members club that is perfect for family leisure time.

Enjoy excellent links from Teddington Riverside to Heathrow Airport, the M3, M4 and M25 motorways, and via public transport into Central London. This is city living at its most relaxed.



Features
  • Freehold

Mortgage Calculator

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

Monthly Payment: £8,649.32

Total Interest: £1,113,758.65

Overall Total: £3,113,753.65

Amortization For Monthly Payment: £8,649.32 over 30 years ( Based on 3.20% Interest )

YearInterest Principal Balance 
2025£63,411.01 £40,380.78 £1,959,614.22 
2026£62,099.70 £41,692.09 £1,917,922.13 
2027£60,745.81 £43,045.98 £1,874,876.15 
2028£59,347.96 £44,443.83 £1,830,432.32 
2029£57,904.71 £45,887.08 £1,784,545.24 
2030£56,414.59 £47,377.20 £1,737,168.04 
2031£54,876.09 £48,915.70 £1,688,252.34 
2032£53,287.62 £50,504.17 £1,637,748.17 
2033£51,647.57 £52,144.22 £1,585,603.95 
2034£49,954.27 £53,837.52 £1,531,766.43 
2035£48,205.97 £55,585.82 £1,476,180.62 
2036£46,400.90 £57,390.88 £1,418,789.73 
2037£44,537.22 £59,254.57 £1,359,535.16 
2038£42,613.01 £61,178.77 £1,298,356.39 
2039£40,626.32 £63,165.47 £1,235,190.92 
2040£38,575.12 £65,216.67 £1,169,974.25 
2041£36,457.30 £67,334.49 £1,102,639.76 
2042£34,270.71 £69,521.07 £1,033,118.69 
2043£32,013.12 £71,778.67 £961,340.02 
2044£29,682.21 £74,109.58 £887,230.44 
2045£27,275.61 £76,516.18 £810,714.27 
2046£24,790.86 £79,000.93 £731,713.34 
2047£22,225.42 £81,566.37 £650,146.98 
2048£19,576.68 £84,215.11 £565,931.86 
2049£16,841.91 £86,949.88 £478,981.99 
2050£14,018.34 £89,773.44 £389,208.54 
2051£11,103.08 £92,688.71 £296,519.84 
2052£8,093.15 £95,698.63 £200,821.20 
2053£4,985.48 £98,806.31 £102,014.90 
2054£1,776.89 £102,014.90 £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

£ 1,703,946

Mortgage Loan to Value

85%

Gross Yield

12%

Annual ROI

32%

Annual Rental Profit

£ 106,902

Cumulative Rental Profit

£ 1,069,020

Cost of Purchase

£ 203,949
  • Stamp Duty
    £ 151,249

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

  • Refurbishment Budget
    £ 50,000
  • 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

£ 133,097
  • Mortgage Interest
    £ 76,678

    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)
    £ 31,680
  • Letting Fee
    £ 240
  • Maintenance
    £ 24,000
  • 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

£ 2,122,857
  • Final Equity Profit
    £ 1,053,837

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

  • Cumulative Rental Profit
    £ 1,069,020

    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

£ 3,257,781

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

Mon May 26 2025

GNB Property

10 Minute Meeting

Mon May 26 2025

  

Check all Details

Submit

Booking Confirmed

All confirmed! We look forward to speaking with you.

10 Minute Meeting

Mon May 26 2025

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