10 NEWTON ROAD
Recent sale
£500k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
43 Newton Road, Isleworth, TW7 6QD
UPRN:100021571197Mid Terrace House3 bedsBuilt before 1900
FreeholdCouncil Tax: Band DEPC: D (57)
Data freshness:Listing· freshListing: fresh, refreshed 6d ago (2026-10-21T04:00:02.931607+00:00)Planning· 4mo agoPlanning: stale, refreshed 4mo ago (2026-07-10T08:43:32.496383+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 4 days ago
£772,000
Estimated value
Range: £734k - £811k|Last sold: £232k (2002-05-02)
Estimate of £772k for this mid terrace house. 268 sales in TW7 in the last 12 months; median £480k.
Estimate confidence
High confidence
Value History
Current estimate
£772k
£734k - £811k - High confidence
Annualised (CAGR)
+3.37%
Over the full window
Peak estimate
£795k
Jan 2022
From peak
-2.89%
Drawdown from peak
AVM estimate (model)Repeat-sales index - TW7 district (quarterly)index YoY -5.41%
Growth by window
3m
+2.80%
6m
+2.80%
12m
+2.25%
24m
+8.12%
60m
-0.39%
Rental Market
Estimated rent (pcm)
£3,500
/ month
Gross yield
5.42%
Rent ÷ asking price
Net yield
3.74%
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
£232k
2002-05-02
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£775,000
- SDLT standard£28,750
- SDLT BTL surcharge (5%)£38,750
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£844,600
Funding
- Deposit (25%)£193,750
- Mortgage (75% LTV)£581,250
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£263,350
Monthly Returns
- Monthly Rent (estimate)£3,500
- Mortgage Payment (IO)-£2,543
- Management (10%)-£350
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£507
Capital Returns
- 5yr Property Value£775,000
- 5yr Capital Gain (0.00% pa, historical)+£0
- 5yr Cumulative Rent (net)+£190,718
- Less mortgage interest-£152,580
- 5yr Total Return+£38,138
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 | £775,000 | £193,750 | +£6,084 | +£6,084 | 2.3% |
| Year 2 | £775,000 | £193,750 | +£12,924 | +£12,924 | 4.9% |
| Year 3 | £775,000 | £193,750 | +£20,537 | +£20,537 | 7.8% |
| Year 4 | £775,000 | £193,750 | +£28,940 | +£28,940 | 11.0% |
| Year 5 | £775,000 | £193,750 | +£38,138 | +£38,138 | 14.5% |
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 (£263,350).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
30 NEWTON ROAD
Recent sale
£685k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
7 NEWTON ROAD
Recent sale
£540k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
5 NEWTON ROAD
Recent sale
£640k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£35,301
Median earnings (local authority)
Signal
1,582
Population
Signal
1.2%
Households Deprived