London · HA9 9TA · 1-bed
Wilson Drive, Wembley, London, HA9
© OpenStreetMap · click to open in maps
Asking price
£115,000
Verdict
Worth a closer look — area data is mixed
What you could do with it
Estimated gross yields from current rental comps. Numbers are pre-cost — service, voids, mortgage, management still come off these.
Standard BTL
£459/mo
4.8% gross yield
Open-market tenant on a 12-month AST.
LHA / Section 8
Best fit£1,895/mo
19.8% gross yield
Council-paid tenant. Stable rent, longer tenancies, slight discount to market.
Council lease
£1,611/mo
16.8% gross yield
3–5 yr guaranteed-rent lease to a housing association. Hands-off.
Who is this for?
Quick read across the buyer personas. ✅ = good fit · ⚠ = workable with caveats · ❌ = look elsewhere.
Family home
Not the right shape for a family.
Standard BTL
4.8% gross — tight; works only with low costs / cheap finance.
Buy + rent later
Rent would cover most mortgage costs but you'd top up if it sat empty for a few months.
The numbers
England (SDLT) · 75% LTV mortgage at 5.5% over 25 years (capital repayment).
Stamp duty
First-time buyer
£0
Home mover
£0
2nd home / BTL
£5,750
Mortgage @ 75% LTV
- Loan
- £86,250
- Deposit
- £28,750
- Per month
- £530
Cash you'd need to walk in (deposit + investor SDLT, before legal/survey): £34,500
Should you pay this?
City-wide stats vary too much within the 1-bed homes segment to give you a confident £ comparison. A 1-bed home in a quieter postcode can sit £200k+ apart from one in a hot postcode just down the road.
Before bidding: walk the street, pull HM Land Registry sold prices for this postcode sector, and check what genuinely-similar homes have actually transacted at over the last 12 months.
What it'd rent for
£459/month4.79% gross yield
Based on 72,459 live rentals in London · 1-bed homes here average £1,227/mo.
Most landlords need 5%+ gross to break even after costs in this area, so this is tight as a fallback — worth running the numbers carefully.
Property features
- []
Loading nearby sold…
5-year price trend
Crime risk
Flood risk
Schools & Ofsted
Catchment area is the #1 driver of family-let demand and exit liquidity in the suburbs. Verify the local primary + secondary ratings before offering — an Outstanding catchment can add 5–10% to £/sqft; Inadequate is a permanent drag.
- All schools within 2 miles (DfE GIAS) — official register, last Ofsted, type
- Ofsted reports for HA9 9TA — full inspection reports + history
- Catchment visualiser (Locrating) — free-tier school-catchment map
Catchments aren't published nationally; many schools use distance-from-school as the deciding factor. The links above give you the official data; only the local authority can confirm a specific year's catchment boundary.
Area pulse
- Inside an Article 4 area — HMO conversion needs planning consent (don't assume you can split it).
Share this analysis
Want unlimited saved searches, the full investor breakdown, and the what-if calculator? Try Pro free for 3 days.