Description
Freehold SPV sale of a six-floor mixed-use building at 365 Edgware Road with a basement & ground-floor restaurant plus five flats, offering £184,200 pa income and a 6.02% adjusted yield on £3.06 M total investment.
Description
Edgware Road property investment at 365 Edgware Road is a turnkey freehold opportunity structured as an SPV sale. The asset comprises:
- Basement & ground floor: fully let restaurant on a 20-year lease (5-year rent reviews) at £5,000 pcm
- First floor: one 2-bed flat and one studio
- Second & third floors: one 2-bed flat each
- Fourth floor: one studio
Together, the five flats can generate up to £124,200 pa, driving total potential income to £184,200 and delivering a 6.14% gross yield (6.02% after a 2% buyer’s fee). Currently, the restaurant and Unit 1 (2-bed) are occupied, yielding £88,800 pa; simultaneous lettings of the remaining units at market rents will unlock full income potential.
Moreover, the staggered tenancy schedule—ranging from renewals to pending ASTs—mitigates re-letting risk and smooths cash flow. For example, Unit 1 remains let until September 2025 at £2,400 pcm, while Studio 4’s new tenancy at £1,600 pcm kicks in August 2025. Consequently, active management should reduce vacancy below the current 51.8% and enhance net returns.
Furthermore, investors benefit from prime central London positioning: Edgware Road Station (Bakerloo, Circle, District, Hammersmith & City lines) lies moments away, while Paddington, Marylebone, and Hyde Park are within easy reach. Additionally, local bus routes and the City of Westminster’s retail-led regeneration plan reinforce tenant demand.
For comprehensive legal, planning & EPC documentation, download the Legal Pack. To explore similar opportunities, visit our Investment Portfolio, or book a viewing via the Auction Calendar (48 hrs notice required). Overall, this Edgware Road property investment combines stable income streams, capital growth potential, and a freehold SPV structure—making it a standout central London acquisition.
Income & Yield Analysis
Metric | Value |
---|---|
Asking Price | £3,000,000 |
Buyer’s Fee (2%) | £60,000 |
Total Investment | £3,060,000 |
Current Active Annual Income | £88,800 |
Potential Fully Let Annual Income | £184,200 |
Gross Yield (Fully Let) | 6.14% |
Adjusted Yield (Including Fee) | 6.02% |
Commercial Income (Restaurant) | £60,000 pa |
Residential Income (Flats/Studios) | £124,200 pa |
Current Vacancy Rate | 51.8% |
Income Distribution & Yield Dashboard

Figure 1: Income split, yield comparison, rent by unit type & 10-year income growth projection.
Location
365 Edgware Road sits in the City of Westminster, W2, with:
- Edgware Road Station: Bakerloo, Circle, District & Hammersmith & City lines (TFL)
- Multiple bus routes along Edgware Road (routes 6, 18, 27, 43, 98, N18)
- Nearby amenities: Hyde Park, Paddington Basin, Marylebone High Street
- Westminster planning portal: https://www.westminster.gov.uk/planning-building
Media Links
Internal & External Links
Internal Link Suggestion:
– Auction Calendar for upcoming viewing slots
- Restaurant guide & reviews: maps.app.goo.gl/dcPNa7NoDuBRYesv8
- London buy-to-let guidance: gov.uk/guidance/residential-property-development-finance
- Edgware Road transport: tfl.gov.uk/modes/tube/stations/edgware-road-bakerloo