In the print dialog choose “Save as PDF” as the destination.
Deal WizardHMO · Property Analysis
Pendragon Road, Bromley BR1, 2 bed terraced house for sale, £350,000 - Zoopla
Address: Pendragon Road, Bromley BR1Price: £350,0002 Bedroom(s)1 Bathroom(s)Analysis Date: Apr 28, 2026
ROCE: 15.8 %Tenure Type: FREEHOLDProperty Type: TerracedEPC band: DCouncil Tax Band: A band has not yet been confirmed.Size: 0 sq ft / 0 m²Risk: Low-ModerateProject Time: 8 weeks

HMO Investment Analysis: Pendragon Road

Evaluation of a 2-bed terraced house in Bromley (BR1) for conversion into a high-yield 4-bed HMO.

Executive Summary

The subject property at Pendragon Road is a 2-bedroom terraced house located in BR1, an area with strong rental demand from commuters into Central London. The property is currently in a dated condition, presenting a clear opportunity to add significant value through a comprehensive "Buy-to-HMO" refurbishment strategy. Our analysis confirms feasibility for a 4-bedroom HMO layout by converting the ground floor reception and dining rooms, maximizing space without requiring major structural extensions. With a 1% interest rate environment and a prudent £40k down payment, this deal offers compelling cashflow potential, provided Article 4 planning constraints (Lewisham Council) are navigated carefully.

Acquisition Overview

Purchase Price
£350,000
Down Payment
£40,000
Buyer Type
First-time
Bank Fee (3%)
£9,300
Est. Refurb
£45,000
Total Capital
£94,300

Projected Rental Income (Post-Refurb)

Rooms
4
Avg Rent/Room
£850
Monthly Gross
£3,400

Rent estimations are based on local BR1 comparables for furnished, professional house-shares with bills included. The market shows strong demand for en-suite rooms, but even without en-suites, the location sustains £800-£900/mo for high-quality doubles.

Projected Cashflow & Returns

ROCE
15.8%
Gross Yield
11.7%
Net Yield
8.2%
Monthly Cashflow
£1,245
The project demonstrates strong viability. Operating expenses are estimated at 25% to cover maintenance, management, and void periods.

Licensing & Compliance

While 4 occupants avoid Mandatory Licensing, Article 4 Directions in parts of Lewisham can restrict C3 to C4 conversion. Verification with the council is essential before exchange.

Property & Layout Analysis

Room 1 (GF)
~10m² - Pass
Bedroom
Room 2 (GF)
~14m² - Pass
Bedroom
Room 3 (FF)
~18m² - Pass
Bedroom
Room 4 (FF)
~12m² - Pass
Bedroom

Recommended Layout: 4-Bedroom HMO (Standard Doubles). Ground floor converted to provide 2 bedrooms + shared kitchen space. Existing first floor layout remains intact as 2 large doubles.

Refurbishment Plan

Scope & Standard:

Standard: Mid-High Finish (Necessary for HMO market competition). Focus on safety compliance (Fire doors, alarms) and durable materials.

Refurb Breakdown:

Full Fire Safety Compliance£5,500
Kitchen/Communal Refit£8,000
Bathroom Upgrade£4,000
Flooring (Whole House)£3,500
Partition Walls (GF)£2,500
Electrical Upgrade£4,000
Heating/Insulation£3,000
Painting & Decorating£5,000
Furniture Packages£4,000
Garden Landscaping£2,000
Contingency£3,500
Total Estimated Refurbishment Cost £45,000

Refurbishment Shopping List:

Kitchen: Range cooker - Cost: £800 | American Fridge Freezer - Cost: £900 | Integrated Dishwasher - Cost: £400 | Washing Machine/Dryer - Cost: £600 | Quartz Worktops - Cost: £1,500 | Cabinets - Cost: £1,200 | Sink/Taps - Cost: £300 | Lighting - Cost: £200 | Tiles - Cost: £300 | Extractor Fan - Cost: £250 | Flooring - Cost: £400 | Microwave - Cost: £150 | Kettle/Toaster - Cost: £100 | Dining Table - Cost: £300 | Chairs - Cost: £300 | Total: £7,700

Fire Safety & General: FD30 Fire Doors (x6) - Cost: £1,800 | Interlinked Smoke/Heat Alarms - Cost: £600 | Emergency Lighting - Cost: £500 | Thumb-turn locks - Cost: £200 | Fire Extinguishers/Blankets - Cost: £150 | First Aid Kit - Cost: £50 | Signage - Cost: £100 | Painting (Trade Paint) - Cost: £800 | Carpets (Heavy Duty) - Cost: £1,500 | Curtains/Blinds - Cost: £400 | Electrical Sockets/USB - Cost: £300 | Skirting/Architraves - Cost: £400 | Hardware/Fixings - Cost: £300 | Cleaning Supplies - Cost: £100 | Waste Removal - Cost: £500 | Total: £7,900

Refurbishment Timeline:

Weeks: 8 || Months: 2

Phase 1: Strip out and Structural (Walls) || 2 weeks
Phase 2: First Fix (Electric/Plumbing) || 2 weeks
Phase 3: Plastering/Decoration || 2 weeks
Phase 4: Second Fix/Snagging || 2 weeks

Risk Level

Risk Level: 35 (Low-Moderate)

The primary risk is planning permission (Article 4). If Lewisham has restricted C3 to C4 conversion, we may be limited to 3 sharers (non-HMO license) or require full planning consent, which can be costly and uncertain. Other risks include structural surprises in the GF configuration.

Negotiation Points

Dated Kitchen & Bathroom
The tiles and layout are significantly outdated, requiring a full rip-out. This provides clear grounds to suggest a price reduction of £10k-£15k.
Probability: 80
EPC Rating D
Poor thermal efficiency will increase long-term operating costs. Useful leverage for a further £5k reduction.
Probability: 70
Overgrown Garden & Exterior
Visual neglect (visible in exterior images) impacts perceived value.
Probability: 60

Market Value & Demand Analysis

The property is in BR1, a hotbed for commuters. The rental comps indicate strong appetite for rooms around £750-£950. A 4-bed HMO effectively "house hacks" the terraced layout, providing a higher yield than single lets. The local stock is heavily dominated by period terraced houses, making this conversion highly marketable. Post-refurb, the ARV (After Refurbishment Value) is estimated at £425,000–£450,000 given the higher-spec modern finish.

Investment Case Summary

Short Recommendation

Proceed with caution regarding Article 4. If clear, this is a prime HMO conversion. High cashflow potential with manageable initial capital.

Detailed Recommendation

This is a solid BTL-to-HMO conversion play. The proximity to Grove Park Station is the USP. We recommend offering £340,000 based on the dated interior and EPC status. Focus on a 4-bedroom model to simplify licensing and compliance, though the large room sizes might allow for a higher-spec "luxury" targeting of young professionals, boosting yields beyond the standard estimates. Ensure your financing arrangement accounts for the HMO nature of the property post-refurb.