Flat 4, 25 Thornhill Road, Croydon, Surrey
Marketed by:
Auction House London
1a, 5 Hampstead Gate, London NW3 6AL, UK
020 7625 9007
Vacant One Bedroom Leasehold Flat, Croydon
Flat 4, 25 Thornhill Road, Croydon, Surrey
For Sale
£125,000+
• 1 Bedrooms
• Flat
• Leasehold
• Vacant
• Current Rating D
Description
A Vacant First Floor One Bedroom Flat. The property comprises a first floor one bedroom flat situated within a semi detached building arranged over ground and first floors.
Accommodation
First Floor: Reception Room with Open-Plan Kitchen; Bedroom; Bathroom
Location
The property is situated on a residential road close to local shops and amenities. The open spaces of Wilford Road Recreation Ground are within easy reach. Transport links are provided by West Croydon rail station.
Tenure / Property Information
Tenure |
Leasehold |
Lease |
The property is held on a 99 year lease from 29th September 2018, with approximately 91 years unexpired. |
Occupancy |
Vacant |
EPC |
Current Rating D |
Services |
Interested parties are requested to make their own enquiries to the relevant authorities as to the availability of services. |
Investment Analysis
Nearby sold leasehold flats on Thornhill Road range from £215,000 to £255,000. A £238,000 base GDV is used, subject to limited comparability evidence because size, condition and exact specification are not supplied.
Investment Snapshot
Guide Price |
£125,000+ (plus fees) |
HB Estimated GDV |
£238,000 |
Estimated Monthly Rent |
£1,500 pcm |
Estimated Annual Rent |
£18,000 pa |
Gross Yield on Guide |
14.4% |
Gross Yield on Project Cost |
14.2% |
Strategy Recommendation
Potentially attractive as a buy-to-let at the guide, subject to legal-pack review, leasehold costs, condition and rent validation. Avoid bidding beyond a separately calculated limit until unknown costs are confirmed.
Works Required
No specific works are evidenced. Confirm condition, compliance and any required works through inspection and the legal pack.
Rental & Market Context
HB Estimated Market Rent |
£1,500 pcm |
|
Houses to rent in Selhurst, SE25, Greater London — 1 bed — — Advertised asking rent |
£1,500 pcm |
Sold Comparables
The following completed sales were identified within approximately 5 miles:
|
5b, Thornhill Road, Croydon, Croydon, Cr0 2xz |
£255,000 |
|
5c, Thornhill Road, Croydon, Croydon, Cr0 2xz |
£215,000 |
|
9, Thornhill Road, Croydon, Croydon, Cr0 2xz |
£238,000 |
|
5b, Thornhill Road, Croydon, Croydon, Cr0 2xz |
£250,000 |
|
19, Thornhill Road, Croydon, Croydon, Cr0 2xz |
£230,000 |
Potential BRRR Position
Base Project Cost |
£126,800 |
Base GDV |
£238,000 |
75% Refinance |
£178,500 |
Indicative Cash Left In |
£-51,700 |
Equity Before Finance / Tax |
£111,200 |
At the guide plus the known admin charge, total cost is £126,800 before any works or additional charges. A 75% refinance of the £238,000 base GDV indicates £178,500, implying £51,700 more than this stated cost before finance, tax and unknown costs.
Buy-to-Let Analysis
Using the £1,500 pcm advertised asking rent, annual rent is £18,000. Gross yield is approximately 14.4% on the £125,000 guide and 14.2% including the known £1,800 admin charge. This excludes unknown service charges, lease costs, finance and other auction fees.
Flip Analysis
The base GDV is £238,000 against the guide and known admin charge, but refurbishment costs, selling costs and additional auction charges are not evidenced. A reliable flip surplus cannot therefore be calculated.
Investor Risks & Due Diligence
• Approximately 91 years remain on the lease; lease terms and future extension costs require review.
• The £1,500 pcm figure is an advertised asking rent, not achieved rent.
• Condition and refurbishment requirements are not evidenced.
• Service charge, ground rent and other leasehold costs are not supplied.
• Special conditions may create additional legal, search, seller-cost or transfer charges.
• Buyer premium and other auction fees are unknown.
Recommendation
Potentially attractive as a buy-to-let at the guide, subject to legal-pack review, leasehold costs, condition and rent validation. Avoid bidding beyond a separately calculated limit until unknown costs are confirmed.
Strategy Rating
HB Rating |
★★★★☆ |
Analysis Confidence
Confidence |
Low-Medium |
Sold comparables, one advertised rent, lease term and one known charge are supplied, but property size, condition, service charges, ground rent, buyer premium and other costs are missing.
Auction Details :
Auction House London
Auction Date :
11/11/26
Lot Number :
091
Property Location:
Flat 4, 25 Thornhill Road, Croydon, Surrey
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)











