Recent sale
10 NEWTON ROAD
£500k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly AVM sale-value estimate Monthly -6 live signals 25% deposit · IO BTL · Interest Only
4 matches ![Comparable: 10 NEWTON ROAD]()
![Comparable: 30 NEWTON ROAD]()
![Comparable: 7 NEWTON ROAD]()
![Comparable: 5 NEWTON ROAD]()
3 signals 0 levers
26 Newton Road, Isleworth, TW7 6QD
UPRN:100021571181End Terrace House3 bedsBuilt 1900-1929
FreeholdCouncil Tax: -EPC: E (47)AI-Powered Intelligence
Data freshness:Price Paid· 1mo agoPrice Paid: ageing, refreshed 1mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 4mo agoPlanning: stale, refreshed 4mo ago (2026-05-20T08:42:25.627741+00:00)Ownership· freshOwnership: fresh, refreshed yesterday (2026-09-10T23:00:25.422984+00:00)EPC· 4mo agoEPC: stale, refreshed 4mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 2mo agoRisk: ageing, refreshed 2mo ago (2026-07-04T06:46:22.443816+00:00)Crime· 4mo agoCrime: stale, refreshed 4mo ago (2026-05-20T10:58:39.129138+00:00)Connectivity· 2mo agoConnectivity: ageing, refreshed 2mo ago (2026-07-04T20:23:28.637306+00:00)Schools· 1mo agoSchools: ageing, refreshed 1mo ago (2026-08-06T05:47:47.615511+00:00)Amenities· 2mo agoAmenities: ageing, refreshed 2mo ago (2026-07-05T20:05:00.707256+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated yesterday
£736,000
Estimated value
Range: £699k - £773k|Last sold: £578k (2014-07-01)
Estimate of £736k for end terrace houses in Isleworth. 239 transactions in the last 12 months; median £485k.
AI Confidence
-
High confidence
Value History
Current estimate
£736k
£699k - £773k - High confidence
Annualised (CAGR)
+1.39%
Over the full window
Peak estimate
£765k
Aug 2023
From peak
-3.79%
Drawdown from peak
AVM estimate (model)Repeat-sales index - TW7 district (quarterly)index YoY -5.41%
Growth by window
3m
-1.21%
6m
+0.82%
12m
-1.60%
24m
+0.82%
60m
+3.23%
Rental Market
Estimated rent (pcm)
£3,300
/ month
Gross yield
4.10%
Net yield
3.48%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£485k
3-bed End Terrace House
12m Price Growth
-
vs UK avg
Days on Market
37d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£736,000
- SDLT standard£26,800
- SDLT BTL surcharge (5%)£36,800
- Legal + Survey£15,000
- Refurb (light)£51,520
- Total All-In Cost£866,120
Funding
- Deposit (25%)£184,000
- Mortgage (75% LTV)£552,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£314,120
Monthly Returns
- Monthly Rent (est)£3,300
- Mortgage Payment (IO)-£2,415
- Management (10%)-£330
- Insurance-£149
- Maintenance-£307
- Monthly Cashflow+£99
Capital Returns
- 5yr Property Value£736,000
- 5yr Capital Gain (0.00% pa)+£0
- 5yr Cumulative Rent (net)+£150,840
- Less mortgage interest-£144,900
- 5yr Total Return+£5,940
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £736,000 | £184,000 | +£1,188 | +£1,188 | 0.4% |
| Year 2 | £736,000 | £184,000 | +£2,376 | +£2,376 | 0.8% |
| Year 3 | £736,000 | £184,000 | +£3,564 | +£3,564 | 1.1% |
| Year 4 | £736,000 | £184,000 | +£4,752 | +£4,752 | 1.5% |
| Year 5 | £736,000 | £184,000 | +£5,940 | +£5,940 | 1.9% |
Assumes 0.00% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£314,120).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
30 NEWTON ROAD
£685k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
7 NEWTON ROAD
£540k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
5 NEWTON ROAD
£640k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£38,422
Median Income
Signal
1,582
Population
Signal
1.2 / 100
Deprivation