157 JERSEY ROAD
Recent sale
£1.06M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
197 Jersey Road, Isleworth, TW7 4QJ
UPRN:100021569347Semi-Detached House5 bedsBuilt 1930-1949
FreeholdCouncil Tax: Band FEPC: C (74)
Data freshness:Listing· freshListing: fresh, refreshed 3d ago (2026-10-24T04:00:05.961683+00:00)EPC· 5mo agoEPC: stale, refreshed 5mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 2y agoRisk: stale, refreshed 2y ago (2024-12-31T00:00:00+00:00)Amenities· 1mo agoAmenities: ageing, refreshed 1mo ago (2026-09-23T00:00:00+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
Valuation estimateUpdated 3 days ago
£1,406,000
Estimated value
Range: £1.34M - £1.48M|Last sold: £1.23M (2021-04-09)
Estimate of £1.41M for this semi-detached house. 268 sales in TW7 in the last 12 months; median £480k.
Estimate confidence
High confidence
Value History
Current estimate
£1.41M
£1.34M - £1.48M - High confidence
Annualised (CAGR)
+1.82%
Over the full window
Peak estimate
£1.49M
Jan 2026
From peak
-5.76%
Drawdown from peak
AVM estimate (model)Repeat-sales index - TW7 district (quarterly)index YoY -5.41%
Growth by window
3m
+0.72%
6m
-5.45%
12m
+2.63%
24m
+1.01%
60m
+8.32%
Rental Market
Estimated rent (pcm)
£6,050
/ month
Gross yield
5.58%
Rent ÷ asking price
Net yield
3.86%
Assumes ~31% running costs (not this property's)
Vacancy trend
12-month change
Market Metrics
Median Area Price
£480k
TW7 sales, last 12 months
12m Price Growth
-
TW7 median, Land Registry
Days on Market
51d
TW7 average
Sales & Yield
3 metricsTransactions / 12m
268
TW7 sales
Area Gross Yield
4.82%
TW7 medians
Last Sold
£1.23M
2021-04-09
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£1,300,000
- SDLT standard£73,750
- SDLT BTL surcharge (5%)£65,000
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£1,440,850
Funding
- Deposit (25%)£325,000
- Mortgage (75% LTV)£975,000
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£465,850
Monthly Returns
- Monthly Rent (estimate)£6,050
- Mortgage Payment (IO)-£4,266
- Management (10%)-£605
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£1,079
Capital Returns
- 5yr Property Value£1,300,000
- 5yr Capital Gain (0.00% pa, historical)+£0
- 5yr Cumulative Rent (net)+£334,037
- Less mortgage interest-£255,960
- 5yr Total Return+£78,077
Modelled on the live asking price. Assumed, as in the PDF report: 25% deposit, 5.25% interest-only mortgage, management 10% of rent, insurance £40/mo, maintenance £60/mo, legal, survey and broker £2,100. Refurbishment, voids and letting fees are not costed.
5-Year Projection
| Year | Property Value | Equity | Cashflow (cumulative) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £1,300,000 | £325,000 | +£12,948 | +£12,948 | 2.8% |
| Year 2 | £1,300,000 | £325,000 | +£27,204 | +£27,204 | 5.8% |
| Year 3 | £1,300,000 | £325,000 | +£42,797 | +£42,797 | 9.2% |
| Year 4 | £1,300,000 | £325,000 | +£59,745 | +£59,745 | 12.8% |
| Year 5 | £1,300,000 | £325,000 | +£78,077 | +£78,077 | 16.8% |
Modelled on the live asking price. Capital growth 0.00% a year is the TW7 area's 5-year historical rate (Land Registry medians), not a forecast. Rent grows 2% a year (assumed); management is 10% of each year's rent. Mortgage held interest-only at 5.25% for 5 years. Refurbishment, voids and letting fees are not costed. ROI is on cash required (£465,850).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
195 JERSEY ROAD
Recent sale
£1.32M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
197 JERSEY ROAD
Recent sale
£1.23M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
183 JERSEY ROAD
Recent sale
£1.12M
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£35,301
Median earnings (local authority)
Signal
1,649
Population
Signal
1.4%
Households Deprived