2 bed ground floor flat for sale

£269,950 Guide Price

2

Bedrooms

1

Bathrooms

1

Reception

Floorplan

Kronos are delighted to present to the market this two bed ground floor apartment located in popular development close to Hayes town centre. The property briefly comprises of a large lounge, recently fitted kitchen, and bathroom. Benefits include gas central heating, communal gardens, double glazing and off road parking. The property has a 140+ year lease, so is Ideal for investors.


Entrance

Solid oak flooring, storage cupboard with plumbing for washing machine


Lounge/Dining Room

15 9' x 11 4'

Rear aspect double glazed window, radiator, door to:- kitchen


Kitchen

8 7' x 8 7'

Rear aspect double glazed window, single drainer stainless steel sink unit, range of eye and base level units in gloss white, wall mounted boiler, space for fridge freezer, integrated dish washer, built in oven and hob with extractor fan over


Bedroom One

12 8' x 9 1'

Front aspect double glazed window, real wood flooring


Bedroom Two

8 10 x 7

Front aspect double glazed window, radiator, real wood flooring


Bathroom

Low level WC, pedestal wash hand basin, part tiled walls, extractor fan, radiator, panel enclosed bath with mixer tap shower attachment


Communal Gardens

laid to lawn

Nearest Stations:

0.75 miles
Hayes and Harlington
1.99 miles
Southall
2.13 miles
West Drayton
2.99 miles
Hillingdon
3.15 miles
South Ruislip

Mortgage Calculator

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

Monthly Payment: £1,167.44

Total Interest: £150,329.95

Overall Total: £420,279.95

Amortization For Monthly Payment: £1,167.44 over 30 years ( Based on 3.20% Interest )

YearInterest Principal Balance 
2025£8,558.92 £5,450.41 £264,499.59 
2026£8,381.93 £5,627.40 £258,872.19 
2027£8,199.19 £5,810.15 £253,062.04 
2028£8,010.51 £5,998.82 £247,063.22 
2029£7,815.71 £6,193.62 £240,869.60 
2030£7,614.58 £6,394.75 £234,474.84 
2031£7,406.92 £6,602.41 £227,872.43 
2032£7,192.51 £6,816.82 £221,055.61 
2033£6,971.15 £7,038.18 £214,017.43 
2034£6,742.59 £7,266.74 £206,750.69 
2035£6,506.62 £7,502.71 £199,247.98 
2036£6,262.98 £7,746.35 £191,501.62 
2037£6,011.43 £7,997.91 £183,503.72 
2038£5,751.71 £8,257.63 £175,246.09 
2039£5,483.55 £8,525.78 £166,720.31 
2040£5,206.69 £8,802.64 £157,917.67 
2041£4,920.84 £9,088.50 £148,829.17 
2042£4,625.70 £9,383.63 £139,445.54 
2043£4,320.98 £9,688.35 £129,757.19 
2044£4,006.37 £10,002.97 £119,754.23 
2045£3,681.53 £10,327.80 £109,426.43 
2046£3,346.15 £10,663.18 £98,763.26 
2047£2,999.88 £11,009.45 £87,753.81 
2048£2,642.37 £11,366.96 £76,386.84 
2049£2,273.24 £11,736.09 £64,650.76 
2050£1,892.13 £12,117.20 £52,533.55 
2051£1,498.64 £12,510.69 £40,022.87 
2052£1,092.38 £12,916.96 £27,105.91 
2053£672.92 £13,336.41 £13,769.50 
2054£239.84 £13,769.50 £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

£ 212,909

Mortgage Loan to Value

79%

Gross Yield

12%

Annual ROI

35%

Annual Rental Profit

£ 14,558

Cumulative Rental Profit

£ 145,577

Cost of Purchase

£ 10,447
  • Stamp Duty
    £ 998

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

  • Refurbishment Budget
    £ 6,749
  • 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

£ 17,836
  • Mortgage Interest
    £ 9,581

    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)
    £ 4,276
  • Letting Fee
    £ 240
  • Maintenance
    £ 3,239
  • 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

£ 304,900
  • Final Equity Profit
    £ 159,324

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

  • Cumulative Rental Profit
    £ 145,577

    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

£ 439,720

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

Sat May 24 2025

GNB Property

10 Minute Meeting

Sat May 24 2025

  

Check all Details

Submit

Booking Confirmed

All confirmed! We look forward to speaking with you.

10 Minute Meeting

Sat May 24 2025

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