3 Bed Flat, Single Let, London, SW3 2RE, £5,200,000

Cadogan Gardens, London, SW3, SW3 2RE - 9 months ago

Leasehold

BTL

~175 m²

+13 photos

ValuationOvervalued

Sold Prices	£185K - £6.0M
Sold Prices/m²	£6.3K/m² - £53.3K/m²

Square Metres	~175.10 m²
Price/m²	£29.7K/m²
Value Estimate	£2,580,304£2,580,304

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£1,300,000£1,300,000
Stamp Duty & Legal Fees	£796,450£796,450
Total Cash In	£2,096,450£2,096,450

Cash Out
Rent Range	£3,500 - £43,312£3,500 - £43,312
Rent Estimate	£3,914
Running Costs/mo	£17,053£17,053
Cashflow/mo	£-13,139£-13,139
Cashflow/yr	£-157,666£-157,666
Gross Yield	1%1%

Local Sold Prices

50 sold prices from £185K to £6.0M, average is £1.7M. £6.3K/m² to £53.3K/m², average is £14.8K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£6.0M	03/21	0.02 mi	Fourth Floor, 105, Cadogan Gardens, London, Greater London SW3 2RF	-	-	3	Flat
£6.0M	08/23	0.02 mi	Ground Floor Flat, 105, Cadogan Gardens, London, Greater London SW3 2RF	£26,923	221	3	Flat
£185K	12/22	0.14 mi	Second Floor Flat, 12, Cadogan Square, London, Greater London SW1X 0JU	-	-	3	Flat
£1.8M	06/21	0.15 mi	12, Culford Gardens, London, Greater London SW3 2ST	-	-	3	Flat
£715K	06/21	0.18 mi	207, Wiltshire Close, London, Greater London SW3 2NZ	-	-	3	Flat
£760K	06/21	0.22 mi	39, Wiltshire Close, London, Greater London SW3 2NT	£9,870	77	3	Flat
£4.9M	04/21	0.24 mi	Flat 3, 60, Pont Street, London, Greater London SW1X 0AE	£53,261	92	3	Flat
£3.0M	01/23	0.34 mi	8a, Lowndes Place, London, Greater London SW1X 8DD	£21,533	137	3	Flat
£1.9M	01/23	0.4 mi	Flat 19, Greville House, Kinnerton Street, London, Greater London SW1X 8EY	-	-	3	Flat
£2.8M	02/24	0.41 mi	138, Ebury Street, London, Greater London SW1W 9QQ	£21,351	129	3	Flat
£1.9M	12/21	0.41 mi	Flat 18, Greville House, Kinnerton Street, London, Greater London SW1X 8EY	-	-	3	Flat
£4.0M	11/23	0.44 mi	Knightsbridge Court, Flat 17, Sloane Street, London, Greater London SW1X 9LQ	£31,250	128	3	Flat
£4.1M	08/23	0.44 mi	Flat 7, Empire House, Thurloe Place, South Kensington, London, Greater London SW7 2RU	-	-	3	Flat
£2.3M	06/23	0.46 mi	26, Eccleston Mews, London, Greater London SW1X 8AG	-	-	3	Flat
£1.8M	01/21	0.48 mi	Flat 10, Whaddon House, William Mews, London, Greater London SW1X 9HG	-	-	3	Flat
£1.7M	02/21	0.49 mi	Lower Maisonette, 54, Radnor Walk, London, Greater London SW3 4BN	-	-	3	Flat
£2.2M	09/21	0.51 mi	2, Tedworth Gardens, London, Greater London SW3 4DX	£16,794	131	3	Flat
£2.1M	06/21	0.53 mi	9a, Tite Street, London, Greater London SW3 4JR	-	-	3	Flat
£1.0M	02/23	0.53 mi	9b, Tite Street, London, Greater London SW3 4JR	-	-	3	Flat
£1.6M	09/21	0.55 mi	Flat C, 72, Sydney Street, London, Greater London SW3 6NJ	-	-	3	Flat
£1.5M	10/23	0.56 mi	32, Wilton Place, London, Greater London SW1X 8SH	-	-	3	Flat
£1.3M	01/24	0.57 mi	Malvern Court, Flat 45, Onslow Square, London, Greater London SW7 3HY	£9,884	129	3	Flat
£1.8M	08/23	0.57 mi	Flat 28, Malvern Court, Onslow Square, London, Greater London SW7 3HY	-	-	3	Flat
£640K	01/21	0.59 mi	Flat 5, Chelsea Manor Court, Chelsea Manor Street, London, Greater London SW3 5SA	-	-	3	Flat
£2.9M	11/20	0.61 mi	Flat 19, Rossetti Garden Mansions, Flood Street, London, Greater London SW3 5QY	-	-	3	Flat
£2.4M	12/20	0.62 mi	Flat C, 11, Cheyne Place, London, Greater London SW3 4HH	-	-	3	Flat
£615K	06/21	0.63 mi	Flat 6, Melton Court, Onslow Crescent, London, Greater London SW7 3JQ	-	-	3	Flat
£1.1M	06/21	0.63 mi	15a, St Georges Drive, London, Greater London SW1V 4DJ	£9,813	107	3	Flat
£2.3M	06/21	0.65 mi	24, Cheyne Court, London, Greater London SW3 5TR	£15,845	142	3	Flat
£2.0M	10/23	0.65 mi	3, Cheyne Court, London, Greater London SW3 5TP	£16,949	118	3	Flat
£600K	03/23	0.66 mi	Flat 8, Evesham House, Abbots Manor, London, Greater London SW1V 4JS	-	-	3	Flat
£2.5M	10/23	0.67 mi	Flat 6, Rossetti Garden Mansions, Flood Street, London, Greater London SW3 5QY	-	-	3	Flat
£1.2M	04/21	0.67 mi	First & Second Floor Maisonette, 97, Winchester Street, London, Greater London SW1V 4NX	-	-	3	Flat
£1.4M	12/20	0.71 mi	28, Victoria Square, London, Greater London SW1W 0RB	£13,374	103	3	Flat
£2.0M	04/21	0.77 mi	8, Regency Terrace, London, Greater London SW7 3QW	£14,815	135	3	Flat
£1.7M	03/21	0.77 mi	Flat E, 21, Cornwall Gardens, London, Greater London SW7 4AW	£13,372	129	3	Flat
£1.2M	12/20	0.77 mi	20, Queensberry Mews West, London, Greater London SW7 2DY	£6,349	189	3	Flat
£1.1M	06/21	0.8 mi	Flat 2, Evelyn Mansions, Carlisle Place, London, Greater London SW1P 1NH	-	-	3	Flat
£1.1M	06/21	0.81 mi	70a, Warwick Way, London, Greater London SW1V 1RZ	£10,062	113	3	Flat
£725K	10/20	0.81 mi	Flat 5, 62 - 64, Cumberland Street, London, Greater London SW1V 4LZ	£13,486	54	3	Flat
£975K	10/23	0.81 mi	Flat 16, Rosscourt Mansions, Buckingham Palace Road, London, Greater London SW1W 0PR	-	-	3	Flat
£1.0M	08/23	0.81 mi	Flat 17, Rosscourt Mansions, Buckingham Palace Road, London, Greater London SW1W 0PR	-	-	3	Flat
£900K	01/23	0.81 mi	Flat 12, Rosscourt Mansions, Buckingham Palace Road, London, Greater London SW1W 0PR	-	-	3	Flat
£1.1M	02/21	0.82 mi	Flat D, 9, Warwick Square, London, Greater London SW1V 2AA	£14,658	73	3	Flat
£2.5M	06/21	0.82 mi	Flat 42a, Albert Court Central Block, Prince Consort Road, London, Greater London SW7 2BG	-	-	3	Flat
£2.5M	04/21	0.83 mi	Flat 71, Carlisle Mansions, Carlisle Place, London, Greater London SW1P 1HZ	-	-	3	Flat
£570K	06/21	0.84 mi	Flat 62, Nash House, Lupus Street, London, Greater London SW1V 3HQ	-	-	3	Flat
£1.7M	01/23	0.85 mi	Flat 8, Carlisle Mansions, Carlisle Place, London, Greater London SW1P 1HX	-	-	3	Flat
£595K	02/23	0.86 mi	Flat 62, Nash House, Lupus Street, London, Greater London SW1V 3HQ	-	-	3	Flat
£555K	06/21	0.88 mi	Flat F, 50, Cranley Gardens, London, Greater London SW7 3DE	£18,500	30	3	Flat

Local Rents

50 rents from £3.5K/mo to £43.3K/mo, average is £10.8K/mo.

Rent	Date	Distance	Address	Beds	Type
£17,333	09/24	0.01 mi	Cadogan Square, Knightsbridge, SW1X	3	Flat
£5,417	09/24	0.02 mi	Cadogan Gardens, Chelsea, London, SW3	3	Flat
£7,800	09/24	0.02 mi	Cadogan Gardens, Knightsbridge, SW3	3	Flat
£19,283	09/24	0.05 mi	Cadogan Square, London, SW1X	3	Flat
£18,417	09/24	0.05 mi	Cadogan Square, London, SW1X	3	Flat
£10,833	09/24	0.05 mi	Cadogan Square, Knightsbridge, SW1X	3	Flat
£15,405	09/24	0.05 mi	Cadogan Square, London, SW1X	3	Flat
£4,750	09/24	0.09 mi	Cadogan Square, Knightsbridge, SW1	3	Flat
£16,445	09/24	0.09 mi	Sloane Street, Knightsbridge, London, SW1X	3	Flat
£9,967	09/24	0.09 mi	Moore Street, SW3	3	Flat
£5,850	09/24	0.09 mi	Cadogan Square, Knightsbridge, London, SW1X	3	Flat
£13,000	09/24	0.1 mi	Royal Court House, 162 Sloane Street, SW1X	3	Flat
£8,450	09/24	0.1 mi	Pavilion Road, Belgravia, London, SW1X	3	Flat
£16,445	09/24	0.1 mi	Sloane Street London SW1X	3	Flat
£16,445	09/24	0.1 mi	Sloane Street, London, SW1X	3	Flat
£5,850	09/24	0.1 mi	Cadogan Square, London, SW1X	3	Flat
£5,850	09/24	0.1 mi	Cadogan Square, London, SW1X	3	Flat
£4,117	09/24	0.11 mi	Cadogan Square, London, SW1X	3	Flat
£10,833	09/24	0.11 mi	Cadogan Square London SW1X	3	Flat
£23,617	09/24	0.11 mi	Pavilion Road, London, SW1X	3	Flat
£19,283	09/24	0.11 mi	Pavilion Road, London, SW1X	3	Flat
£4,117	09/24	0.12 mi	Cadogan Square, Knightsbridge, SW1X	3	Flat
£8,450	09/24	0.12 mi	Cadogan Place, Sloane Square, London, SW1X	3	Terraced House
£43,312	09/24	0.12 mi	Cadogan Square, Knightsbridge, London, SW1X	3	Flat
£5,850	09/24	0.12 mi	Cadogan Square, Knightsbridge, SW1X	3	Flat
£39,000	09/24	0.12 mi	Hyde Park Gate, SW7	3	Flat
£19,500	09/24	0.14 mi	Clabon Mews, Knightsbridge, SW1X	3	Flat
£10,833	09/24	0.14 mi	Cadogan Square, Chelsea, London, SW1X	3	Flat
£9,967	09/24	0.14 mi	Lennox Gardens, Knightsbridge	3	Flat
£5,997	09/24	0.14 mi	Culford Gardens, Chelsea	3	Flat
£9,967	09/24	0.15 mi	Lennox Gardens, London, SW1X	3	Flat
£5,997	09/24	0.15 mi	Rutland Court, 21-23 Draycott Place, Chelsea, London	3	Flat
£5,997	09/24	0.15 mi	Draycott Place, Chelsea	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, SW1X	3	Flat
£9,967	09/24	0.15 mi	Lennox Gardens, Knightsbridge, London, SW1X	3	Flat
£18,417	09/24	0.15 mi	Culford Gardens, London, SW3	3	Flat
£8,450	09/24	0.16 mi	Cadogan Place, Knightsbridge, London, SW1X	3	Flat
£10,617	09/24	0.17 mi	Lurgan Mansions, Lower Sloane Street, SW1W	3	Flat
£3,575	12/24	0.17 mi	-	3	Flat
£3,500	09/24	0.19 mi	Wiltshire Close, Chelsea, London, SW3	3	Flat
£20,583	09/24	0.2 mi	Denyer Street, Chelsea, London, SW3	3	Flat
£40,083	09/24	0.2 mi	Cadogan Square, London, SW1X	3	Flat
£36,617	09/24	0.2 mi	Cadogan Square, Knightsbridge, London, SW1X	3	Flat
£21,666	09/24	0.2 mi	Denyer Street	3	Flat
£19,283	09/24	0.2 mi	Denyer Street, London, SW3	3	Detached House
£19,500	09/24	0.22 mi	Chesham Street, Belgravia, London	3	Flat
£20,150	09/24	0.22 mi	Chesham Street, London	3	Flat
£12,978	09/24	0.22 mi	Cadogan Lane, London, SW1X	3	Flat
£12,133	09/24	0.22 mi	Lennox Gardens, London	3	Flat

Local Area Statistics

Population in SW1	52,47852,478
Town centre distance	3.32 miles away3.32 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.20 miles away0.20 miles away

Rental demand	Landlord's marketLandlord's market
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	-21%-21%

Property History

Price changed to £5,200,000

February 8, 2025

Listed for £5,450,000

July 5, 2024

Floor Plans

Description

South Facing Balcony +
Lift Access +
Access to Cadogan Square Gardens +
Leasehold +

This exceptional home is situated on the fourth floor (with lift) and boasts grand ceiling heights throughout with a south facing balcony from the double reception room with far reaching views over the rooftops of Chelsea.

The bedrooms are quietly located at the rear of the property as is the large eat-in kitchen. The flat is presented in good order and benefits from a share in the freehold. The property benefits from access to Cadogan square gardens.

Agent Details

Beauchamp Estates Ltd, Mayfair - Resale

020 3910 6582

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.