Are you ready for the Renters' Rights Act? Learn more about the upcoming Renters' Right Act and what it could mean for landlords and tenants in our FAQ.Read FAQ

Estrella House

London, Greater London

£695,000

  • Four-bedroom HMO
  • Current net yield: 6.0%
  • Immediate income on completion
  • Strong rental income: £51,360 per annum
  • Modern finish throughout
  • Licence in place

For more information please contact our team:

0161 337 3890

Contact the TeamOpen Live Chat



Estrella House, London

Attractive Tenanted  HMO Investment | £695,000 | 4 Bedrooms | 6.0% Net Yield
Property Information
  • Address: 15 Estrella House, W11 4DE
  • Asking Price: £695,000
  • Property Type: First Floor Ex-Council Flat (HMO)
  • Bedrooms: 4
  • Tenure: Leasehold 87 years remaining on the lease
  • Year Built: 1965–1980
  • Condition: Immaculate – fully refurbished approximately 5 years ago
  • Utilities: Fully electric (no gas supply)
  • Recent Works: Approx. £20,000 major works completed, including new windows
  • Licence Type: Additional HMO Licence
  • Licence Reference: KAC-722814271950
  • Licence Validity: 31/07/2024 – 30/07/2029

The property has been finished to a high standard, with no visible surface pipework or electrics, offering a clean, modern living environment. It has been exceptionally well maintained by tenants and ownership alike.

Investment Information

Rental Income (PCM):

  • Room 1: £950
  • Room 2: £970
  • Room 3: £1,175
  • Room 4: £1,185
  • Total Monthly Income: £4,280
  • Total Annual Income: £51,360

Monthly Outgoings:

  • TV Licence: £14.95
  • Electricity: £164
  • Water: £74.33
  • Council Tax: £160
  • Service Charge: £325
  • Internet: £32
  • Total Monthly Costs: £770.28

Net Position:

  • Estimated Net Monthly Income: £3,509.72
  • Estimated Net Annual Income: £42,116.64
  • Net Yield: Circa 6%

The property has achieved approximately 98% occupancy over the past 5 years, demonstrating strong tenant demand and reliable income consistency.

Reasons to Invest
  • Turnkey Investment: Fully tenanted with tenants in situ generating immediate income
  • Proven Track Record: Consistently high occupancy and stable rental returns
  • Low Maintenance: Recently refurbished with significant capital works completed
  • Licensed HMO: Long-term licence secured until 2029
  • Strong Yield: Net yield of approximately 6% in a prime London location
  • Capital Growth Potential: Positioned in a highly desirable and appreciating area
  • Hands-Off Investment: Ideal for investors seeking low effort and long-term performance
Location Information

Situated in the heart of West London, Estrella House benefits from exceptional connectivity and lifestyle appeal. The property is within walking distance of:

  • Holland Park
  • Notting Hill
  • Shepherd’s Bush
  • Westway Shopping Centre

This vibrant and sought-after area attracts a steady stream of professional tenants, ensuring continued demand and long-term rental resilience.

Lettings & Management

LET PURE INVESTOR TAKE THE STRAIN AWAY ….. We offer a comprehensive lettings and property management service, ensuring our landlords benefit from a single point of contact for their entire portfolio. From London to Lancaster, from Cardiff to Colchester, we provide a fully managed service for landlords looking to minimise costs and maximise efficiency.

  • Fully managed lettings and property management service
  • Comprehensive coverage throughout England and Wales
  • One team, one fee across your full portfolio
  • Rental income protection available
  • Transfer your existing properties quickly and easily

If you would like to find out more about our lettings and property management service, or discover how much we could save you each month, please contact our team on Tel: 0161 337 3890.

Return on Capital Employed (ROCE) Calculator

Do you reside outside the UK?

Do you already own a property in the UK?

Property Price


Mortgaged

Cash Purchase

Deposit

£0.00

25%

£695,000.00

Sourcing Fees

£3,000.00

£3,000.00

Legal Fees

Stamp Duty

Cash Invested


Property Rent

Rental Per Month

£4,280.00

£4,280.00

Rental Income PA

£51,360.00

£51,360.00

£

Mortgage Details

Interest Only Rate

%

N/A

Mortgage Balance

N/A

Annual Interest Cost

N/A


Property Management

I would like this property managed on my behalf

Management Fee Rate

10%

Management Fee PA

£0.00

£0.00


Growth Assumptions

Capital Growth P/A

3.5%

Rental Growth P/A

5%

Year 1 - Return on Investment

Annual Gross Profit

£0.00

£0.00

ROCE Year 1

0%

0%

  • Show ROI Year 2 to Year 5

    Year 2 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 2

    0%

    0%

    Year 3 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 3

    0%

    0%

    Year 4 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 4

    0%

    0%

    Year 5 - Return on Investment

    Retnal Income

    £0.00

    £0.00

    Property Valuation

    £0.00

    £0.00

    Management Fee

    £0.00

    £0.00

    Gross Profit

    £0.00

    £0.00

    ROCE Year 5

    0%

    0%


Compounded ROI after 5 Years

Cash Invested

£0.00

£0.00

Interest Paid

£0.00

N/A

Rent Received

£0.00

£0.00

Management Fee Paid

£0.00

£0.00

Gross Profit

£0.00

£0.00

ROCE After 5 Years

0%

0%

Growth in Property Value

£0.00

£0.00


Overall Return on Investment

5 Year Combined Gross Profit + Growth in Property Value

£0.00

0%

£0.00

0%

Get in touch with the Pure Investor team today

If you would like further details about Pure Investor or any of our property investment opportunities, please contact us using the form below or call us directly.

    Email Newsletter

    Would you like to receive future updates from Pure Investor regarding investment opportunities and other services?

    Financial Services

    Are you interested in the best mortgage rates for this purchase? Simply tick the box below to hear back from Beespoke Mortgages, part of the Mortgage Advice Bureau, our award winning direct to client master mortgage brokers.

    Accounting Services

    Buying a tenanted property is one thing — keeping the profits is another. MWA Accounting help landlords structure purchases tax-efficiently and manage the compliance.

    (check all that apply)

    Get your Free, Instant Sales and Lettings Valuation

    Getting a sales or letting valuation is free, super quick and easy!

    Enter your postcode, select your address and our system will provide you with an instant valuation for your property.

    Property details

    Please enter your postcode below, then select your address from the list of addresses that are shown. *

    Get in touch, we're here to help.

    For further details about Pure Investor or any of our property investment opportunities speak to our team.

    SUBSCRIBE FOR OUR LATEST PROPERTY LAUNCHES AND UPDATES

    Subscribe