top of page

Flat 4, 25 Thornhill Road, Croydon, Surrey

Marketed by:

Auction House London

Auction House London

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

020 7625 9007

For Sale

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
2024-08-16 · Flat/Maisonette · Leasehold

£255,000

5c, Thornhill Road, Croydon, Croydon, Cr0 2xz
2022-02-22 · Flat/Maisonette · Leasehold

£215,000

9, Thornhill Road, Croydon, Croydon, Cr0 2xz
2022-02-04 · Flat/Maisonette · Leasehold

£238,000

5b, Thornhill Road, Croydon, Croydon, Cr0 2xz
2020-03-26 · Flat/Maisonette · Leasehold

£250,000

19, Thornhill Road, Croydon, Croydon, Cr0 2xz
2019-08-13 · Flat/Maisonette · Leasehold

£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

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:

Flat 4, 25 Thornhill Road, Croydon, Surrey

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

Building Suppliers in your area

Tradespersons in your area

Professionals in your area

B&Q
B&Q
DIY Stores

Tel:

020 8649 5600
Benchmarx Kitchens & Joinery
Benchmarx Croydon
Kitchens

Tel:

020 8689 5948
CCF
CCF Croydon
Drylining Products

Tel:

02086 656113
Howdens
Howdens
Kitchens

Tel:

020 8680 2377
Jewson
Jewson Croydon (Beddington Lane)
Builders Merchant

Tel:

0208 6892121

More Auction Properties from:

Auction House London

Prop for sale
bottom of page