top of page

15 Black Horse Parade, High Road, Eastcote, Pinner, Hillingdon, HA5 2EN

Marketed by:

Auction House London

Auction House London

1a, 5 Hampstead Gate, London NW3 6AL, UK

020 7625 9007

For Sale

Vacant 2-Bed Leasehold Flat with Garage

15 Black Horse Parade, High Road, Eastcote, Pinner, Hillingdon, HA5 2EN

For Sale

£95,000+

• 2 Bedrooms


• Flat


• Leasehold


• Vacant


• The property benefits from a garage.


• Current Rating C

Description


A Vacant Second Floor Two Bedroom Flat. The property comprises a second floor two bedroom flat situated within a parade arranged over ground and two upper floors.


Accommodation


Second Floor: Reception Room, Kitchen, Two Bedrooms, Bathroom.


Location


The property is situated on a residential road close to local shops and amenities. The open spaces of Eastcote House Gardens are within easy reach. Transport links are provided by Eastcote underground station (Metropolitan line).


Tenure / Property Information


Tenure

Leasehold

Lease

The property is held on a 99 year lease from 25th December 1965, with approximately 38 years unexpired.

Occupancy

Vacant

EPC

Current Rating C

Parking

The property benefits from a garage.

Services

Interested parties are requested to make their own enquiries to the relevant authorities as to the availability of services.


Investment Analysis


Same-parade sold evidence ranges from £120,000 to £217,000, with £176,000 used as the base scenario. Comparability is limited because size, condition and lease terms are not supplied. The approximately 38-year lease is a significant value and refinance risk.


Investment Snapshot


Guide Price

£95,000+ (plus fees)

HB Estimated GDV

£176,000

Estimated Monthly Rent

£1,950 pcm

Estimated Annual Rent

£23,400 pa

Gross Yield on Guide

24.6%

Gross Yield on Project Cost

24.2%


Strategy Recommendation


Proceed only subject to satisfactory lease, legal and mortgageability advice. Treat as a conditional value opportunity rather than an unconditional BTL or BRRR purchase.


Works Required


No refurbishment scope or defects are evidenced. Inspection and legal review should establish whether any works are required.


Rental & Market Context


HB Estimated Market Rent

£1,950 pcm


Field End Road, Eastcote, Pinner, HA5... 2 bed apartment to rent - (£450 pw) — 2 bed — £1,950 pcm — Advertised asking rent

£1,950 pcm


Sold Comparables


The following completed sales were identified within approximately 5 miles:


10, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en
2025-12-01 · Flat/Maisonette · Leasehold

£217,000

10, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en
2025-12-01 · Flat/Maisonette · Leasehold

£176,000

12, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en
2025-01-13 · Flat/Maisonette · Leasehold

£120,000

20, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en
2023-07-21 · Flat/Maisonette · Leasehold

£177,000

13, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en
2016-11-16 · Flat/Maisonette · Leasehold

£160,000


Potential BRRR Position


Base Project Cost

£96,800

Base GDV

£176,000

75% Refinance

£132,000

Indicative Cash Left In

£-35,200

Equity Before Finance / Tax

£79,200


At the guide plus the stated £1,800 administration fee, indicative cost is £96,800 before other legal-pack charges and works. A 75% refinance against the £176,000 base GDV indicates £132,000, but the approximately 38-year lease may prevent or materially reduce refinance availability.


Buy-to-Let Analysis


The advertised asking rent of £1,950 pcm implies £23,400 annually, producing a high gross yield on the £95,000 guide. This is not an achieved rent and excludes finance, operating costs, purchase fees and any works. The short unexpired lease may restrict mortgageability and tenant appeal.


Flip Analysis


A base GDV of £176,000 provides substantial apparent headroom over the guide, but refurbishment costs, selling costs and other purchase charges are unsupported. The short lease and legal-pack disbursements materially weaken certainty of resale profit.


Investor Risks & Due Diligence


• Approximately 38 years remain on the lease.


• Mortgage and refinance availability may be restricted by the short lease.


• The rent is an advertised asking rent, not achieved income.


• Refurbishment requirements are unknown.


• Additional legal-pack charges may be payable.


• Comparable sale prices vary substantially and comparability is unverified.


Recommendation


Proceed only subject to satisfactory lease, legal and mortgageability advice. Treat as a conditional value opportunity rather than an unconditional BTL or BRRR purchase.


Strategy Rating


HB Rating

★★☆☆☆


Analysis Confidence


Confidence

Low-Medium


There are several same-parade sales and one advertised rent, but condition, floor area, lease terms of comparables, refurbishment requirements, buyer fees and legal disbursements are incomplete.


Auction Details : 

Auction House London

Auction Date : 

11/11/26

Lot Number : 

039A

Tradelend Limited
Tradelend Limited

Bridging Finance, Development Finance

0203 886 2530

Tiger Financial
Tiger Financial

Bridging Finance, Development Finance

020 7965 7261

Tuscan Capital
Tuscan Capital

Bridging Finance

020 7846 9030

UK Bridging Loans Ltd
UK Bridging Loans Ltd

Bridging Finance

0116 366 6338

Ultimate Finance
Ultimate Finance

Bridging Finance

0800 121 7757

Property Location:

15 Black Horse Parade, High Road, Eastcote, Pinner, Hillingdon, HA5 2EN

  • BRRR Calculator - Estimate your potential returns after refurbishment and refinancing.

Building Suppliers in your area

Tradespersons in your area

Professionals in your area

More Auction Properties from:

Auction House London

Prop for sale
bottom of page