Example analysis

Oldchurch Gardens, Romford: a one bed flat that stacks

A £170,000 ground-floor flat with a £9,500 refurbishment, a modelled end value of £230,178 and a rent of £1,400 a month. A clean deal with no listing flags, published with every comparable and room cost behind it.

Asking price
£170,000
End value
£230,178
Refurbishment inc VAT
£9,526
Rent, post refurb
£1,400/mo

1 bedroom · Ground Flat · 507 sqft · EPC N/A — No EPC data available · RM7 0DJ

The valuation, and every comparable behind it

25 of 100 pulled comparables drove the valuation, with a matched median of £240,000. The price per square foot cross-check implies £225,108 for this floor area.

This valuation is based on 37 recently sold properties near this 1-bedroom Ground flat (507 sqft). We found 9 sold ground flats within 50 sqft of this property's size. Not enough upper-quartile comparables to isolate, so all tight-size sales were used. Confidence reduced accordingly. Key examples: Flat 28, Lux Building, Maxwell Road, 495 sqft, £220,000; Flat 110, Pulse Court, Maxwell Road, 527 sqft, £222,000; Flat 74, Pulse Court, Maxwell Road, 495 sqft, £230,000. Based on these comparables, a refurbished 1-bedroom ground flat (507 sqft) in this area is valued at £230,178. This is the median of the comparable evidence, the point at which half the comparable sales sit above and half below. Confidence: moderate. The purchase price is £170,000, which is £61,111 (26.4%) below this post-refurb valuation. This gap represents the potential uplift from purchasing below market value and refurbishing. The comparable sales confirm the market supports a higher price once the property is brought to a good standard. Median price per sqft of 21 comparable sales of the same property type x the 507 sqft floor area, high confidence. Comparable evidence spans £219,024 to £246,909 (middle half of comp-implied values). 4 outlier comps excluded before valuing. Premium withheld: modelled refurb of £9,526 is below the £10,000 threshold, so the valuation is not uplifted for a refurbished finish.
Sold comparables used in this valuation
AddressSoldPriceBedsTypeSqft£/sqftDistanceUsed
Flat 28, Lux Building, Maxwell Road, RM7 0FN2025-09-30£220,0001flat495£4440.26Yes
Flat 110, Pulse Court, Maxwell Road, RM7 0FG2025-11-21£222,0001flat527£4210.30Yes
Flat 74, Pulse Court, Maxwell Road, RM7 0FG2026-03-20£230,0001flat495£4650.31Yes
Flat 65, Arc Court, Maxwell Road, RM7 0FH2025-12-10£230,0001flat538£4280.23Yes
49, Wolseley Road, RM7 0BS2026-06-12£170,0001flat431£3940.15Yes
Flat 84, Image Court, Maxwell Road, RM7 0FL2024-09-25£230,0001flat495£4650.26Yes
Flat 116, Pulse Court, Maxwell Road, RM7 0FG2024-11-29£239,0001flat527£4540.32Yes
Flat 52, Arc Court, Maxwell Road, RM7 0FH2026-04-30£203,0002flat517£3930.23Yes
Flat 68, Priory Court, Wideford Drive, RM7 0FY2026-05-28£210,0002flat484£4340.24Yes
Flat 55, Wave Court, Maxwell Road, RM7 0FA2025-11-28£310,0001flat603£5140.30Yes
Flat 48, Image Court, Maxwell Road, RM7 0FJ2025-08-19£222,5001flat431£5160.26Yes
Flat 29, Image Court, Maxwell Road, RM7 0FJ2025-12-05£235,0002flat538£4370.26Yes
Flat 3, Alexander Court, Birkbeck Road, RM7 0QR2026-01-20£182,5001flat355£5140.21Yes
224a, Rush Green Road, RM7 0LA2025-07-24£272,5002flat570£4780.22Yes
Flat 24, Arc Court, Maxwell Road, RM7 0FH2025-11-10£310,0002flat603£5140.24Yes
Flat 31, Arc Court, Maxwell Road, RM7 0FH2024-09-27£310,0002flat603£5140.23Yes
107a, Dagenham Road, RM7 0DD2025-11-19£240,0002flat807£2970.11Yes
Flat 58, Image Court, Maxwell Road, RM7 0FL2026-02-23£285,0002flat678£4200.26Yes
Flat 14, Image Court, Maxwell Road, RM7 0FJ2025-11-21£287,0002flat667£4300.26Yes
Flat 23, Pulse Court, Maxwell Road, RM7 0FF2026-07-27£300,0002flat678£4420.31Yes
Flat 31, Lux Building, Maxwell Road, RM7 0FN2025-02-07£265,0002flat689£3850.26Yes
Flat 16, Lux Building, Maxwell Road, RM7 0FN2025-11-14£329,0002flat667£4930.26Yes
Flat 54, Image Court, Maxwell Road, RM7 0FJ2025-10-03£320,0002flat700£4570.26Yes
Flat 44, Lux Building, Maxwell Road, RM7 0FN2026-03-09£330,0002flat764£4320.26Yes
Flat 43, Lux Building, Maxwell Road, RM7 0FN2025-05-06£330,0002flat678£4870.26Yes
48, Grosvenor Road, RM7 0QT2026-03-06£292,0003flat646£4520.15No
Flat 101, Image Court, Maxwell Road, RM7 0FL2025-02-28£307,5002flat667£4610.26No
135, Rush Green Gardens, RM7 0NS2024-11-22£224,6262flat710£3160.29No
Flat 48, Arc Court, Maxwell Road, RM7 0FH2026-02-02£317,5002flat721£4400.23No
Flat 4, Wave Court, Maxwell Road, RM7 0FA2025-12-01£320,0002flat732£4370.29No
Flat 56, Pulse Court, Maxwell Road, RM7 0FF2026-03-20£290,0002flat743£3900.31No
Flat 92, Pulse Court, Maxwell Road, RM7 0FG2024-11-07£300,0002flat700£4290.31No
Flat 89, Pulse Court, Maxwell Road, RM7 0FG2026-03-06£284,0002flat775£3660.31No
Flat 111, Pulse Court, Maxwell Road, RM7 0FG2025-01-31£317,0002flat700£4530.32No
Flat 6, Lux Building, Maxwell Road, RM7 0FN2024-12-02£310,0002flat710£4370.26No
Flat 114, Pulse Court, Maxwell Road, RM7 0FG2025-01-17£262,5002flat753£3490.32No
9a, Grosvenor Road, RM7 0QU2025-12-19£325,0003flat753£4320.11No
94, Rush Green Gardens, RM7 0NP2024-12-18£210,0002flat710£2960.34No
Flat 17, Pulse Court, Maxwell Road, RM7 0FF2025-07-04£300,0002flat710£4230.31No
Flat 46, Chapel Court, 4, Crown Drive, RM7 0FT2026-05-15£287,5003flat732£3930.23No

The refurbishment, room by room

Total £9,526 including VAT: rooms £2,783, energy works £4,059, overheads £1,443, with a 15% contingency carried.

  • Kitchen10 costed items · £1,737
  • Bathroom10 costed items · £1,045

The rent, with its evidence

Market rent today £1,400/month (£1,313 to £1,439), post-refurbishment estimate £1,400/month, a stated premium of 0%, from 10 matched comparable lets. Confidence 86%.

10 comparable rental listings were identified near this property, matched on property type, bedroom count, and proximity, with 8 already let and confirming achievable rents in the current market. The comps indicate a median of £1400/month for properties of this type and size. Post-refurb rental estimate: £1400/month (£16800/year).
Run this on any listing
Paste a link, get the same evidence for your deal. Free analyses to start.
Analyse a property free

A real analysis from our own account, published unedited on 4 September 2026. Method: how every figure is produced.