In the print dialog choose “Save as PDF” as the destination.
Deal WizardFLIP · Property Analysis
165 Grange Road, Ilford, Essex IG1, 3 bed terraced house for sale, £270,000 - Zoopla
Address: 165 Grange Road, Ilford, Essex IG1Price: £270,0003 Bedroom(s)Analysis Date: Apr 24, 2026
ROI: 34.5 %Tenure Type: FREEHOLDProperty Type: TerracedEPC band: CSize: 882 sq ft / 82 m²Risk: ModerateProject Time: 8 weeks

FLIP Investment Analysis Report: 165 Grange Road, Ilford

This report analyzes the auction-based acquisition and subsequent refurbishment of 165 Grange Road, Ilford, focusing on generating a solid flip return.

Executive summary

Purchase Price (Est)
£300,000
Total Investment
£353,225
ARV (Resale)
£475,000
Gross Profit
£121,775
ROI
34.5%

This is a classic "value-add" project. The property is currently in a neglected state, which presents a significant opportunity to acquire via auction at a discount. By carrying out a full modernization (kitchen, bathroom, flooring, redecoration), we can lift the asset value to match the established 75th-percentile market prices for 3-bed terraced houses in the IG1 area. The ROI of 34.5% is robust, provided we adhere to strict cost controls.

Market Analysis & ARV

Market Value Analysis After Refurbishment

Based on comparable data for 3-bed terraced properties in Ilford (IG1), which consistently trade between £425k and £550k depending on finish, we are targeting a prudent ARV of £475,000. This is calculated using the 75th percentile of completed sales in the immediate vicinity (e.g., Richmond Road, Mortlake Road, and Eton Road comparables). The property currently suffers from being an "auction-standard" fixer-upper, which drastically suppresses its current value. A complete interior refurbishment will bridge this gap, bringing the property in line with modern buyer expectations.

Financials & ROI

Using the parameters: Buyer Type (First-time buyer), Down Payment (£40,000), Bank Fee (3%), and Interest Rate (1%), we have modeled the financials below. Note that ROI = Gross Profit ÷ Total Investment Cost × 100.

Total Investment Cost

Purchase Price (Auction Overbid)£300,000
Refurbishment Budget£35,000
Solicitors & Surveyor£2,500
Bank Fee (3% of loan)£7,800
Mortgage/Interest (6m)£1,300
Sales Agent Fees (1.5%)£6,625
Total Investment Cost£353,225

Exit & Profit

ARV£475,000
Total Cost£353,225
Gross Profit£121,775
ROI34.5%

Seller Motivation & Opportunity

The property is listed as a "Public Auction" lot. This is a clear indicator of a motivated seller, likely needing a quick exit, estate clearance, or a distressed disposal. There is zero emotional attachment here, which increases the likelihood of a successful, possibly below-guide, purchase if we are prepared to move on auction day.

Risk Assessment

Risk Level: 40 / 100 – Moderate

Risk Level Explanation

The primary risks are standard for auction flips: hidden structural issues (e.g., behind the outdated kitchen/fireplace) and the potential for the renovation budget to creep beyond £35k. However, the local market demand for 3-bed houses in IG1 is high, mitigating liquidity risk.

Property Characteristics & Risks

Potential for Additional Bedroom

While the footprint is 882 sq ft, attempting a 4th bedroom (loft conversion) is risky for a quick flip. Certainty is low (20%). Costs would likely exceed £40,000, eating into profit. We recommend sticking to a high-quality 3-bed layout.

Negotiation Strategy

Refurbishment Plan

Refurbishment Cost Estimate

Kitchen (New Fittings)£7,000 (Importance: 10)
Bathroom (Full Replace)£4,500 (Importance: 10)
Decorating (Full interior)£6,000 (Importance: 9)
Flooring (Laminate/Carpet)£4,000 (Importance: 8)
Garden/Curb Appeal£2,500 (Importance: 6)
Labour (Contractors)£11,000 (Importance: 10)
Total Budget£35,000

Refurbishment Shopping List

Modern kitchen suite, sanitaryware, LED downlights, neutral paint, laminate flooring, door handles, skirting, new radiators, boiler check/service, garden clearing tools, skip hire, tiling.

Estimated Refurbishment Time

Phase 1: Demo & Damp remediation (2 weeks)
Phase 2: First fix (Electric/Plumbing) (2 weeks)
Phase 3: Plastering & Decorating (2 weeks)
Phase 4: Flooring & Final Fixes (2 weeks)
Total: Weeks: 8 || Months: 2

Size of the property

Estimated Size882 sq ft (82 sq m)

Conclusion & Recommendation

Detailed Recommendation

This is a solid, bread-and-butter flip project. The property is well-located in a high-demand residential area. Because it is being sold at auction, the barrier to entry is high, but the profit potential is significant. The strategy is simple: clean up, modernise, and sell. Focus 80% of the budget on the kitchen, bathroom, and neutral decor. The property needs a facelift to bring it up to the standard of the local comparables. Do not overspend on structural changes; the current 3-bed layout is sufficient for the local family buyer demographic. If you can secure it at or near the guide price, the projected 34.5% ROI is highly achievable. Proceed with due diligence on the legal pack.

Short Recommendation

Strong Buy. A classic, low-risk, high-reward flip project. Excellent profit margin if purchased near guide price. Stick to cosmetic updates to maximize ROI.