43 KELLINO STREET
Recent sale
£381k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
5 Kellino Street, London, SW17 8SY
UPRN:100022658989Terrace Property4 bedsBuilt 1930-1949
FreeholdCouncil Tax: Band EEPC: C (72)
Data freshness:Listing· freshListing: fresh, refreshed today (2026-10-23T04:00:04.135672+00:00)Planning· freshPlanning: fresh, refreshed 6d ago (2026-10-17T06:37:51.689909+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)Crime· freshCrime: fresh, refreshed 6d ago (2026-10-17T11:20:03.253738+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 refreshCouncil Tax· 5mo agoCouncil Tax: stale, refreshed 5mo ago (2026-05-20T09:33:12.870431+00:00)
Valuation estimateUpdated today
£800,000
Estimated value
Range: £720k - £880k|Last sold: -- (-)
Estimate of £800k for this terrace property. 635 sales in SW17 in the last 12 months; median £585k.
Estimate confidence
Medium confidence
Value History
Current estimate
£800k
£720k - £880k - Medium confidence
Annualised (CAGR)
+1.30%
Over the full window
Peak estimate
£831k
Aug 2024
From peak
-3.73%
Drawdown from peak
AVM estimate (model)Repeat-sales index - SW17 district (quarterly)index YoY -6.72%
Growth by window
3m
-0.62%
6m
+3.49%
12m
+2.70%
24m
-3.61%
60m
-3.38%
Rental Market
Estimated rent (pcm)
£4,600
/ month
Gross yield
7.45%
Rent ÷ asking price
Net yield
5.16%
Assumes ~31% running costs (not this property's)
Vacancy trend
12-month change
Market Metrics
Median Area Price
£585k
SW17 sales, last 12 months
12m Price Growth
-
SW17 median, Land Registry
Days on Market
47d
SW17 average
Sales & Yield
3 metricsTransactions / 12m
635
SW17 sales
Area Gross Yield
5.24%
SW17 medians
Last Sold
-
-
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£741,000
- SDLT standard£27,050
- SDLT BTL surcharge (5%)£37,050
- Legal, survey + broker (assumed)£2,100
- RefurbishmentNot costed
- Total Cost (excl. refurb)£807,200
Funding
- Deposit (25%)£185,250
- Mortgage (75% LTV)£555,750
- Interest Rate (assumed)5.25%
- Mortgage TypeInterest Only
- Cash Required£251,450
Monthly Returns
- Monthly Rent (estimate)£4,600
- Mortgage Payment (IO)-£2,431
- Management (10%)-£460
- Insurance (assumed)-£40
- Maintenance (assumed)-£60
- Monthly Cashflow+£1,609
Capital Returns
- 5yr Property Value£747,320
- 5yr Capital Gain (0.17% pa, historical)+£6,320
- 5yr Cumulative Rent (net)+£252,535
- Less mortgage interest-£145,860
- 5yr Total Return+£112,995
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 | £742,260 | £186,510 | +£19,308 | +£20,568 | 8.2% |
| Year 2 | £743,522 | £187,772 | +£39,612 | +£42,134 | 16.8% |
| Year 3 | £744,786 | £189,036 | +£60,922 | +£64,708 | 25.7% |
| Year 4 | £746,052 | £190,302 | +£83,273 | +£88,324 | 35.1% |
| Year 5 | £747,320 | £191,570 | +£106,675 | +£112,995 | 44.9% |
Modelled on the live asking price. Capital growth 0.17% a year is the SW17 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 (£251,450).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
43 KELLINO STREET
Recent sale
£538k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
8 KELLINO STREET
Recent sale
£585k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
37 KELLINO STREET
Recent sale
£657k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£49,310
Median earnings (local authority)
Signal
1,694
Population
Signal
7.7%
Households Deprived