15 Black Horse Parade, High Road, Eastcote, Pinner, Hillingdon, HA5 2EN
Marketed by:
Auction House London
1a, 5 Hampstead Gate, London NW3 6AL, UK
020 7625 9007
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 |
£217,000 |
|
10, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en |
£176,000 |
|
12, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en |
£120,000 |
|
20, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en |
£177,000 |
|
13, Black Horse Parade, Eastcote, Pinner, Hillingdon, Ha5 2en |
£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
Property Location:
15 Black Horse Parade, High Road, Eastcote, Pinner, Hillingdon, HA5 2EN
View our Property Calculators:
-
BRRR Calculator - Estimate your potential returns after refurbishment and refinancing.
-
Buy to Let Calculator - Calculate rental yield, cash flow and potential return.
-
Property Development Calculator - Assess development costs, GDV and potential profit.
-
Build Cost Calculator - Estimate refurbishment, extension and construction costs.
-
Bridging Finance Calculator - Estimate borrowing costs and potential finance requirements.
.png)






