"Focused Investments. Real Impact."

ON1 Capital
ON1 Capital
  • Home
  • About Us
  • Investment Strategy
  • Portolio
    • All Investments
    • Bridge Street, Stratford
    • Hartfield road
    • Denmark Terrace
    • Portman Gate
    • Chatsworth Road
  • Contact Us
  • Photo Gallery
  • More
    • Home
    • About Us
    • Investment Strategy
    • Portolio
      • All Investments
      • Bridge Street, Stratford
      • Hartfield road
      • Denmark Terrace
      • Portman Gate
      • Chatsworth Road
    • Contact Us
    • Photo Gallery
  • Home
  • About Us
  • Investment Strategy
  • Portolio
    • All Investments
    • Bridge Street, Stratford
    • Hartfield road
    • Denmark Terrace
    • Portman Gate
    • Chatsworth Road
  • Contact Us
  • Photo Gallery

KEY FACTS

CHATSWORTH - WILLESDEN

Freehold residential Value- Add. Gross Internal Area 3163Sq ft. Consists of 4 Flats of 1,2 & 3 Bedroom layouts.

Purchase date / Holding Period / Exit strategy

March 2023. Exit after 5 years. The property will be sold as a freehold fully rented, decorated and part-furnished.

Total Acquisition Cost / Leverage

£2.3m with 100% Equity. Total Costs include acquisition & renovation costs, taxes and fees and furniture 

Gross Development Value / Target return / Annual Rental Income/ IRR / Net EM

£2.65m / Profit on Cost: 15% / Net rental yield of 4.2% / IRR:15% / Net EM:1.2795

 Investor-level IRR post running costs and taxes over the period of 5 years. EM: Equity Multiplier 

ON1 Capital

17 Nottingham Street, Greater, London, UK

Copyright © 2025 ON1 Capital - All Rights Reserved.

This website uses cookies.

We use cookies to analyze website traffic and optimize your website experience. By accepting our use of cookies, your data will be aggregated with all other user data.

DeclineAccept