3 Bed Flat, Single Let, London, SW3 2JX, £1,100,000

BTL

~65 m²

+3 photos

ValuationOvervalued

Sold Prices	£185K - £14.3M
Sold Prices/m²	£6.3K/m² - £53.3K/m²

Square Metres	~65.03 m²
Price/m²	£16.9K/m²
Value Estimate	£1,038,674£1,038,674

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£275,000£275,000
Stamp Duty & Legal Fees	£85,450£85,450
Total Cash In	£360,450£360,450

Cash Out
Rent Range	£100 - £21,666£100 - £21,666
Rent Estimate	£3,500
Running Costs/mo	£4,158£4,158
Cashflow/mo	£-657£-657
Cashflow/yr	£-7,890£-7,890
Gross Yield	4%4%

Local Sold Prices

50 sold prices from £185K to £14.3M, average is £1.8M. £6.3K/m² to £53.3K/m², average is £15.9K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£760K	06/21	0.15 mi	39, Wiltshire Close, London, Greater London SW3 2NT	£9,870	77	3	Flat
£4.1M	08/23	0.16 mi	Flat 7, Empire House, Thurloe Place, South Kensington, London, Greater London SW7 2RU	-	-	3	Flat
£715K	06/21	0.17 mi	207, Wiltshire Close, London, Greater London SW3 2NZ	-	-	3	Flat
£4.9M	04/21	0.23 mi	Flat 3, 60, Pont Street, London, Greater London SW1X 0AE	£53,261	92	3	Flat
£185K	12/22	0.27 mi	Second Floor Flat, 12, Cadogan Square, London, Greater London SW1X 0JU	-	-	3	Flat
£1.3M	01/24	0.29 mi	Malvern Court, Flat 45, Onslow Square, London, Greater London SW7 3HY	£9,884	129	3	Flat
£1.8M	08/23	0.29 mi	Flat 28, Malvern Court, Onslow Square, London, Greater London SW7 3HY	-	-	3	Flat
£6.0M	03/21	0.31 mi	Fourth Floor, 105, Cadogan Gardens, London, Greater London SW3 2RF	-	-	3	Flat
£6.0M	08/23	0.31 mi	Ground Floor Flat, 105, Cadogan Gardens, London, Greater London SW3 2RF	£26,923	221	3	Flat
£1.8M	06/21	0.32 mi	12, Culford Gardens, London, Greater London SW3 2ST	-	-	3	Flat
£615K	06/21	0.36 mi	Flat 6, Melton Court, Onslow Crescent, London, Greater London SW7 3JQ	-	-	3	Flat
£1.6M	09/21	0.45 mi	Flat C, 72, Sydney Street, London, Greater London SW3 6NJ	-	-	3	Flat
£4.0M	11/23	0.48 mi	Knightsbridge Court, Flat 17, Sloane Street, London, Greater London SW1X 9LQ	£31,250	128	3	Flat
£1.2M	12/20	0.48 mi	20, Queensberry Mews West, London, Greater London SW7 2DY	£6,349	189	3	Flat
£1.7M	02/21	0.5 mi	Lower Maisonette, 54, Radnor Walk, London, Greater London SW3 4BN	-	-	3	Flat
£1.9M	01/23	0.52 mi	Flat 19, Greville House, Kinnerton Street, London, Greater London SW1X 8EY	-	-	3	Flat
£1.9M	12/21	0.53 mi	Flat 18, Greville House, Kinnerton Street, London, Greater London SW1X 8EY	-	-	3	Flat
£1.7M	03/21	0.53 mi	Flat E, 21, Cornwall Gardens, London, Greater London SW7 4AW	£13,372	129	3	Flat
£2.2M	09/21	0.54 mi	2, Tedworth Gardens, London, Greater London SW3 4DX	£16,794	131	3	Flat
£2.5M	06/21	0.56 mi	Flat 42a, Albert Court Central Block, Prince Consort Road, London, Greater London SW7 2BG	-	-	3	Flat
£2.0M	04/21	0.56 mi	8, Regency Terrace, London, Greater London SW7 3QW	£14,815	135	3	Flat
£640K	01/21	0.57 mi	Flat 5, Chelsea Manor Court, Chelsea Manor Street, London, Greater London SW3 5SA	-	-	3	Flat
£3.0M	01/23	0.57 mi	8a, Lowndes Place, London, Greater London SW1X 8DD	£21,533	137	3	Flat
£1.8M	01/21	0.58 mi	Flat 10, Whaddon House, William Mews, London, Greater London SW1X 9HG	-	-	3	Flat
£2.1M	06/21	0.61 mi	9a, Tite Street, London, Greater London SW3 4JR	-	-	3	Flat
£1.0M	02/23	0.61 mi	9b, Tite Street, London, Greater London SW3 4JR	-	-	3	Flat
£2.9M	11/20	0.62 mi	Flat 19, Rossetti Garden Mansions, Flood Street, London, Greater London SW3 5QY	-	-	3	Flat
£555K	06/21	0.65 mi	Flat F, 50, Cranley Gardens, London, Greater London SW7 3DE	£18,500	30	3	Flat
£1.5M	10/23	0.67 mi	32, Wilton Place, London, Greater London SW1X 8SH	-	-	3	Flat
£2.4M	12/20	0.68 mi	Flat C, 11, Cheyne Place, London, Greater London SW3 4HH	-	-	3	Flat
£2.3M	06/21	0.69 mi	24, Cheyne Court, London, Greater London SW3 5TR	£15,845	142	3	Flat
£2.0M	10/23	0.69 mi	3, Cheyne Court, London, Greater London SW3 5TP	£16,949	118	3	Flat
£2.8M	02/24	0.7 mi	138, Ebury Street, London, Greater London SW1W 9QQ	£21,351	129	3	Flat
£2.5M	10/23	0.7 mi	Flat 6, Rossetti Garden Mansions, Flood Street, London, Greater London SW3 5QY	-	-	3	Flat
£2.3M	06/23	0.7 mi	26, Eccleston Mews, London, Greater London SW1X 8AG	-	-	3	Flat
£2.3M	03/23	0.74 mi	Flat 22, Grove Court, Drayton Gardens, London, Greater London SW10 9QY	-	-	3	Flat
£1.3M	06/21	0.77 mi	Flat 8a, Drayton Court, Drayton Gardens, London, Greater London SW10 9RQ	-	-	3	Flat
£1.2M	06/21	0.87 mi	Flat 36, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AG	-	-	3	Flat
£1.0M	04/21	0.87 mi	Flat 122, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£1.6M	09/23	0.87 mi	Flat 126, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£970K	01/24	0.87 mi	Flat 124, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£1.5M	04/23	0.87 mi	Flat 69, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AF	-	-	3	Flat
£1.9M	09/23	0.88 mi	33a, Emperors Gate, London, Greater London SW7 4JA	£12,715	151	3	Flat
£1.1M	05/23	0.91 mi	Basement Flat, 43, Cornwall Gardens, London, Greater London SW7 4AA	£15,972	72	3	Flat
£1.1M	06/21	0.92 mi	15a, St Georges Drive, London, Greater London SW1V 4DJ	£9,813	107	3	Flat
£14.3M	02/24	0.93 mi	10, Cottesmore Gardens, London, Greater London W8 5PR	-	-	3	Flat
£600K	03/23	0.94 mi	Flat 8, Evesham House, Abbots Manor, London, Greater London SW1V 4JS	-	-	3	Flat
£2.7M	07/23	0.96 mi	51, Cornwall Gardens, London, Greater London SW7 4BG	-	-	3	Flat
£1.2M	04/21	0.96 mi	First & Second Floor Maisonette, 97, Winchester Street, London, Greater London SW1V 4NX	-	-	3	Flat
£1.4M	12/20	0.97 mi	28, Victoria Square, London, Greater London SW1W 0RB	£13,374	103	3	Flat

Local Rents

50 rents from £100/mo to £21.7K/mo, average is £9.7K/mo.

Rent	Date	Distance	Address	Beds	Type
£9,642	09/24	0.06 mi	First Street, Chelsea, London	3	Terraced House
£21,666	09/24	0.1 mi	Denyer Street	3	Flat
£19,283	09/24	0.11 mi	Denyer Street, London, SW3	3	Detached House
£20,583	09/24	0.11 mi	Denyer Street, Chelsea, London, SW3	3	Flat
£9,503	09/24	0.11 mi	Egerton Gardens, Chelsea, London, SW3	3	Flat
£9,728	09/24	0.12 mi	Egerton Gardens, London	3	Flat
£4,767	09/24	0.13 mi	Draycott Avenue SW3	3	Flat
£3,835	09/24	0.13 mi	Crompton Court, 276 Brompton Road, London, SW3	3	Flat
£4,117	09/24	0.13 mi	Brompton Road, London, SW3	3	Flat
£5,750	09/24	0.13 mi	3 bedroom property in Egerton Place, Knightsbridge, London	3	Flat
£8,450	09/24	0.13 mi	Egerton Place, London, SW3	3	Flat
£3,835	09/24	0.13 mi	Crompton Court 276 Brompton Road SW3	3	Flat
£9,728	09/24	0.14 mi	Egerton Gardens, London, SW3	3	Flat
£9,728	09/24	0.14 mi	Egerton Gardens, London, SW3	3	Flat
£9,728	09/24	0.14 mi	Egerton Gardens, Knightsbridge, SW3	3	Flat
£10,812	09/24	0.14 mi	Egerton Gardens, London, South Kensington, SW3	3	Flat
£9,728	09/24	0.14 mi	Egerton Gardens, Knightsbridge	3	Flat
£9,728	09/24	0.14 mi	47 Egerton Gardens, South Kensington, London, SW3	3	Flat
£5,750	09/24	0.14 mi	Egerton Place, Knightsbridge, SW3	3	Terraced House
£10,833	09/24	0.14 mi	Egerton Place, Chelsea, SW3	3	Flat
£3,835	09/24	0.15 mi	Brompton Road, Chelsea, London, SW3	3	Flat
£12,133	09/24	0.15 mi	Lennox Gardens, London	3	Flat
£9,967	09/24	0.15 mi	Lennox Gardens Knightsbridge SW1X	3	Flat
£9,967	09/24	0.15 mi	Lennox Gardens, Knightsbridge, London, SW1X	3	Flat
£9,967	09/24	0.15 mi	Lennox Gardens, Knightsbridge, SW1X	3	Flat
£3,500	09/24	0.15 mi	Wiltshire Close, Chelsea, London, SW3	3	Flat
£12,133	09/24	0.15 mi	Empire House, Knightsbridge, SW7	3	Flat
£9,967	09/24	0.15 mi	Lennox Gardens, London, SW1X	3	Flat
£8,233	09/24	0.15 mi	Egerton Gardens, London, SW3	3	Flat
£8,233	09/24	0.16 mi	Egerton Gardens, London, SW3	3	Flat
£8,233	09/24	0.16 mi	Egerton Gardens, Knightsbridge, London, SW3	3	Flat
£8,233	09/24	0.16 mi	Egerton Gardens, Knightsbridge, London, SW3	3	Flat
£10,183	09/24	0.16 mi	Alexander Place,London,SW7	3	Flat
£9,967	09/24	0.16 mi	Lennox Gardens, Knightsbridge	3	Flat
£100	01/25	0.16 mi	-	3	Terraced House
£15,600	09/24	0.17 mi	Cheval Place, London, SW7	3	Terraced House
£15,600	09/24	0.17 mi	Cheval Place, London, SW7	3	Terraced House
£9,967	09/24	0.2 mi	Moore Street, SW3	3	Flat
£19,500	09/24	0.22 mi	Clabon Mews, Knightsbridge, SW1X	3	Flat
£10,833	09/24	0.22 mi	Cadogan Square, Chelsea, London, SW1X	3	Flat
£3,000	02/25	0.22 mi	-	3	Flat
£10,833	09/24	0.22 mi	Cadogan Square London SW1X	3	Flat
£5,634	09/24	0.22 mi	Beaufort Gardens, Knightsbridge, London, SW3	3	Flat
£4,117	09/24	0.23 mi	Cadogan Square, London, SW1X	3	Flat
£10,508	09/24	0.23 mi	Beaufort Gardens, Knightsbridge, London, SW3	3	Terraced House
£5,417	09/24	0.23 mi	Shrewsbury House, Cheyne Walk, SW3	3	Flat
£10,508	09/24	0.23 mi	Beaufort Gardens, London	3	Flat
£10,508	09/24	0.23 mi	Beaufort Gardens, Knightsbridge, SW3	3	Flat
£10,508	09/24	0.23 mi	Beaufort Gardens, London, SW3	3	Flat
£10,508	09/24	0.23 mi	Beaufort Gardens, Knightsbridge	3	Flat

Local Area Statistics

Population in SW3	22,08622,086
Population in London	4,771,9214,771,921
Town centre distance	3.49 miles away3.49 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.32 miles away0.32 miles away

Rental demand	Balanced marketBalanced market
Rental growth (12m)	-16%-16%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	-9%-9%

Property History

Listed for £1,100,000

April 29, 2024

Floor Plans

Description

Share of Freehold - Lease 966 Years Remaining +
Ground Rent - Peppercorn +
Service Charge - Approx. £3,075 PA +
Sinking Fund - Approx. £2,300 PA +
Council Tax (RBKC) - Band G +
24/25 - £2,514.97 +
EPC Rating - D +
4th Floor (No Lift) +
Secure Gated Development +
Day Porter +

Top of the World on Walton

A bright and charming flat situated on the 4th floor (no lift) of a popular and well managed development on Walton Street, just round the corner from Knightsbridge, Sloane Square and South Kensington.

Whether looking for a main home or a superbly located pied a terre, this property has two or three bedrooms and great potential.

We love it and am sure you will too!

Viewing recommended.

Agent Details

STANLEY PROPERTY LONDON, Chelsea

020 3909 8962

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪

Similar Properties

Like this property? Maybe you'll like these ones close by too.

3 Bed House, Single Let, London, SW3 2HT

£4,150,000

2 months ago • 93 m²

Sold STC

2 Bed Flat, Single Let, London, SW3 2JZ

£720,000

5 months ago • 44 m²

4 Bed House, Single Let, London, SW3 2NH

£2,500,000

a month ago • 143 m²

4 Bed House, Single Let, London, SW3 2NG

£4,950,000

a month ago • 96 m²