3 Bed Flat, Single Let, London, SW6 1TN, £735,000

Lillie Road, Fulham, SW6 1TN - 1 views - 4 months ago

Leasehold

BTL

ROI: 2%

~110 m²

+9 photos

ValuationUndervalued

Sold Prices	£310K - £2.5M
Sold Prices/m²	£4.5K/m² - £13.1K/m²

Square Metres	~110.09 m²
Price/m²	£6.7K/m²
Value Estimate	£918,750£918,750
BMV	25%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£183,750£183,750
Stamp Duty & Legal Fees	£47,500£47,500
Total Cash In	£231,250£231,250

Cash Out
Rent Range	£2,947 - £9,750£2,947 - £9,750
Rent Estimate	£3,479
Running Costs/mo	£3,013£3,013
Cashflow/mo	£466£466
Cashflow/yr	£5,596£5,596
ROI	2%2%
Gross Yield	6%6%

Local Sold Prices

51 sold prices from £310K to £2.5M, average is £850K. £4.5K/m² to £13.1K/m², average is £9.4K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£875K	08/23	0.13 mi	52a, Tamworth Street, London, Greater London SW6 1LE	-	-	3	Flat
£735K	11/20	0.21 mi	46a, Chesson Road, London, Greater London W14 9QX	£9,800	75	3	Flat
£393K	10/23	0.22 mi	Flat B, 6, Archel Road, London, Greater London W14 9QH	-	-	3	Flat
£570K	09/21	0.28 mi	Flat 2, Kenneth Younger House, Clem Attlee Court, London, Greater London SW6 7SP	-	-	3	Flat
£840K	05/21	0.3 mi	76a, Bramber Road, London, Greater London W14 9PB	£9,032	93	3	Flat
£317.5K	06/21	0.32 mi	Ground Floor Flat, 38, Epirus Road, London, Greater London SW6 7UH	£4,536	70	3	Flat
£1.3M	09/21	0.33 mi	Flat 63, Kensington Mansions, Trebovir Road, London, Greater London SW5 9TD	-	-	3	Flat
£495K	09/23	0.34 mi	4, Gibbs Green, London, Greater London W14 9NA	-	-	3	Flat
£1.6M	09/23	0.36 mi	Flat 41, Kensington Mansions, Trebovir Road, London, Greater London SW5 9TQ	-	-	3	Flat
£637.5K	06/21	0.37 mi	Second Floor Flat, 161, Finborough Road, London, Greater London SW10 9AP	£10,625	60	3	Flat
£1.0M	02/23	0.38 mi	Flat 45a, Kensington Mansions, Trebovir Road, London, Greater London SW5 9TE	-	-	3	Flat
£1.4M	02/21	0.4 mi	Flat 5a, Herbert Court Mansions, Earls Court Square, London, Greater London SW5 9DH	-	-	3	Flat
£824.6K	11/20	0.41 mi	Flat 16, Spencer Mansions, Queens Club Gardens, London, Greater London W14 9TL	£8,773	94	3	Flat
£825K	02/21	0.41 mi	125, Mirabel Road, London, Greater London SW6 7EQ	£7,093	116	3	Flat
£490K	02/21	0.42 mi	First Floor Flat, 170, Ifield Road, London, Greater London SW10 9AF	£11,395	43	3	Flat
£1.0M	04/21	0.43 mi	Flat 13b, Richmond Mansions, Old Brompton Road, London, Greater London SW5 9HN	-	-	3	Flat
£770K	07/23	0.43 mi	Flat 14, Quain Mansions, Queens Club Gardens, London, Greater London W14 9TW	-	-	3	Flat
£892.5K	07/21	0.44 mi	Flat 2, Purcell Mansions, Queens Club Gardens, London, Greater London W14 9TP	-	-	3	Flat
£850K	06/23	0.46 mi	Flat 16, Owen Mansions, Queens Club Gardens, London, Greater London W14 9RS	-	-	3	Flat
£950K	09/21	0.47 mi	Flat 4, Palmerston Mansions, Queens Club Gardens, London, Greater London W14 9TS	-	-	3	Flat
£2.5M	01/23	0.47 mi	Flat 207, Coleherne Court, Redcliffe Gardens, London, Greater London SW5 0DT	-	-	3	Flat
£500K	07/23	0.47 mi	19a, Burnthwaite Road, London, Greater London SW6 5BQ	-	-	3	Flat
£1.5M	04/23	0.47 mi	Flat 167, Coleherne Court, Redcliffe Gardens, London, Greater London SW5 0DX	-	-	3	Flat
£1.9M	01/21	0.47 mi	Flat 166, Coleherne Court, Redcliffe Gardens, London, Greater London SW5 0DX	-	-	3	Flat
£950K	11/21	0.48 mi	Flat 18, Owen Mansions, Queens Club Gardens, London, Greater London W14 9RS	£13,129	72	3	Flat
£850K	07/23	0.49 mi	Flat 6, Kenyon Mansions, Queens Club Gardens, London, Greater London W14 9RN	-	-	3	Flat
£1.1M	11/20	0.49 mi	Ground Floor Flat, 70, Redcliffe Gardens, London, Greater London SW10 9HE	£12,651	83	3	Flat
£745K	07/23	0.49 mi	20a, Musard Road, London, Greater London W6 8NW	-	-	3	Flat
£443K	06/23	0.49 mi	46b, Musard Road, London, Greater London W6 8NW	-	-	3	Flat
£443K	06/23	0.49 mi	46b, Musard Road, London, Greater London W6 8NW	-	-	3	Flat
£745K	03/21	0.49 mi	Flat 2, Johnson Mansions, Queens Club Gardens, London, Greater London W14 9SJ	-	-	3	Flat
£700K	06/21	0.5 mi	Flat 5, Jessel Mansions, Queens Club Gardens, London, Greater London W14 9SH	-	-	3	Flat
£465K	01/21	0.51 mi	Flat 29, Pelham House, Mornington Avenue, London, Greater London W14 8SP	-	-	3	Flat
£622.5K	12/20	0.53 mi	9, Kinnoul Road, London, Greater London W6 8NG	-	-	3	Flat
£999K	02/21	0.54 mi	Flat 20, Warwick Mansions, Cromwell Crescent, London, Greater London SW5 9QR	-	-	3	Flat
£750K	07/23	0.54 mi	13, Avonmore Gardens, London, Greater London W14 8RU	£9,375	80	3	Flat
£1.8M	10/23	0.56 mi	Flat 17, Coleherne Court, The Little Boltons, London, Greater London SW5 0DL	-	-	3	Flat
£500K	08/23	0.6 mi	Flat C, 38, Hogarth Road, London, Greater London SW5 0PU	-	-	3	Flat
£310K	06/23	0.62 mi	Ground Floor Flat, 49, Avonmore Road, London, Greater London W14 8RT	£6,596	47	3	Flat
£1.2M	09/23	0.62 mi	Flat 33, North End House, Fitzjames Avenue, London, Greater London W14 0RT	-	-	3	Flat
£720K	05/21	0.64 mi	3, St Peters Terrace, London, Greater London SW6 7JT	-	-	3	Flat
£1.0M	05/23	0.64 mi	49, Orbain Road, Fulham, London, Greater London SW6 7JZ	-	-	3	Flat
£1.4M	04/21	0.65 mi	Flat 67, North End House, Fitzjames Avenue, London, Greater London W14 0RX	-	-	3	Flat
£625K	12/20	0.65 mi	49, St Peters Terrace, London, Greater London SW6 7JS	£7,022	89	3	Flat
£1.6M	10/20	0.66 mi	Flat 100, North End House, Fitzjames Avenue, London, Greater London W14 0RY	-	-	3	Flat
£1.8M	06/23	0.66 mi	Flat 5, Fawcett Court, Fawcett Street, London, Greater London SW10 9HW	-	-	3	Flat
£815K	08/23	0.67 mi	33, Fitzgeorge Avenue, London, Greater London W14 0SZ	-	-	3	Flat
£1.0M	01/21	0.67 mi	47, Fitzjames Avenue, London, Greater London W14 0RR	£8,320	125	3	Flat
£885K	03/23	0.68 mi	Flat 20, Welbeck Court, Addison Bridge Place, London, Greater London W14 8XW	-	-	3	Flat
£1.5M	03/21	0.69 mi	12a, Fitzjames Avenue, London, Greater London W14 0RP	£9,868	152	3	Flat
£1.6M	10/21	0.69 mi	7, Fitzgeorge Avenue, London, Greater London W14 0SY	£12,844	123	3	Flat

Local Rents

50 rents from £2.9K/mo to £9.8K/mo, average is £5.1K/mo.

Rent	Date	Distance	Address	Beds	Type
£3,792	09/24	0.1 mi	Ariana Apartments, London	3	Flat
£3,100	04/25	0.1 mi	-	3	Flat
£5,700	09/24	0.11 mi	Lillie Square, London, SW6	3	Flat
£3,792	09/24	0.12 mi	Lillie Road, Fulham	3	Flat
£3,792	02/24	0.12 mi	-	3	Flat
£3,792	09/24	0.13 mi	Lillie Road, Fulham, London, SW6	3	Flat
£5,417	09/24	0.15 mi	-	3	Terraced House
£4,590	01/25	0.16 mi	-	3	Flat
£4,500	09/24	0.18 mi	-	3	Flat
£4,500	02/24	0.18 mi	-	3	Flat
£4,500	02/24	0.18 mi	-	3	Flat
£5,500	09/24	0.18 mi	-	3	Flat
£5,500	09/24	0.18 mi	Lillie Square, London, SW6	3	Flat
£5,179	09/24	0.19 mi	Lillie Square, London, SW6	3	Flat
£5,850	09/24	0.19 mi	Columbia Gardens, London, SW6	3	Flat
£5,612	09/24	0.19 mi	Columbia Gardens, Earls Court, London, SW6	3	Flat
£4,983	10/24	0.19 mi	-	3	Flat
£5,100	11/24	0.2 mi	-	3	Flat
£6,500	01/25	0.2 mi	-	3	Flat
£5,900	01/25	0.2 mi	-	3	Flat
£5,900	03/25	0.2 mi	-	3	Flat
£3,800	10/24	0.2 mi	-	3	Flat
£3,500	10/24	0.21 mi	Archel Road, West Kensington, W14	3	Flat
£7,000	03/25	0.21 mi	-	3	Flat
£5,500	02/24	0.22 mi	-	3	Flat
£8,333	09/24	0.22 mi	-	3	Flat
£9,100	09/24	0.22 mi	Lillie Square, Fulham, SW6	3	Flat
£5,633	09/24	0.24 mi	Lillie Square, London, SW6	3	Flat
£5,200	09/24	0.24 mi	Lillie Square, LONDON	3	Flat
£5,850	09/24	0.26 mi	Lillie Square, London, SW6	3	Flat
£5,850	09/24	0.26 mi	Lillie Square, Earl's Court, London, SW6	3	Flat
£3,750	10/24	0.27 mi	-	3	Terraced House
£3,747	10/24	0.27 mi	-	3	Flat
£4,250	10/24	0.28 mi	Lanfrey Place, West Kensington	3	Flat
£3,207	09/24	0.29 mi	Haldane Road, Fulham Broadway, London, SW6	3	Terraced House
£4,498	09/24	0.29 mi	Philbeach Gardens, Earls Court, SW5	3	Flat
£4,498	09/24	0.29 mi	Philbeach Gardens, London, SW5	3	Terraced House
£3,497	09/24	0.3 mi	Tournay Road, Fulham	3	Flat
£2,947	09/24	0.3 mi	Farm Lane, Fulham	3	Flat
£4,500	03/25	0.32 mi	-	3	Flat
£9,750	09/24	0.32 mi	Farm Lane, Fulham, London, SW6	3	Flat
£9,750	09/24	0.32 mi	Landau Apartments, Fulham, SW6	3	Flat
£8,667	09/24	0.32 mi	Farm Lane, London, SW6	3	Flat
£3,850	02/25	0.34 mi	-	3	Flat
£3,497	09/24	0.34 mi	Philbeach Gardens, Earls Court, London, SW5	3	Flat
£3,684	09/24	0.35 mi	Penywern Road, Earls Court, London, SW5	3	Flat
£5,179	09/24	0.35 mi	Nevern Square, London, SW5	3	Flat
£5,200	09/24	0.35 mi	Nevern Square, London, SW5	3	Flat
£5,250	09/24	0.36 mi	Earls Court Square London SW5	3	Flat
£5,417	09/24	0.36 mi	NEVERN MANSIONS, NEVERN SQUARE, London, SW5	3	Flat

Local Area Statistics

Population in SW6	64,99464,994
Population in London	4,771,9214,771,921
Town centre distance	4.96 miles away4.96 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.19 miles away0.19 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	-20%-20%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	+3%+3%

Property History

Price changed to £735,000

January 19, 2025

Listed for £750,000

December 19, 2024

Floor Plans

Description

Two Double Bedrooms +
Close to West Brompton +
Well Finished Throughout +
Period Conversion +
Private Garden +
Own Front Door +

A spacious, two double bedroom garden flat moments away from West Brompton station.

Agent Details

Beaufort Green, Fulham and Parsons Green

020 4572 1372

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.

2 Bed Flat, Single Let, London, SW6 1TN

£1,000,000

1 views • 5 months ago • 68 m²

2 Bed Flat, Single Let, London, SW6 1TN

£1,000,000

3 views • 9 months ago • 68 m²

4 Bed House, Single Let, London, W14 9PJ

£950,000

4 views • 2 months ago • 129 m²

3 Bed Flat, Single Let, London, SW6 1RJ

£850,000

6 months ago • 93 m²

3 Bed Flat, Single Let, London, SW6 1TN, £735,000

ValuationUndervalued

CashflowsOpen in Analyser

Local Sold PricesDownload Show map

Local RentsDownload Show map

Links

Local Area Statistics

Property History

Floor Plans

Description

Agent Details

Next Steps?

Similar Properties

2 Bed Flat, Single Let, London, SW6 1TN

2 Bed Flat, Single Let, London, SW6 1TN

4 Bed House, Single Let, London, W14 9PJ

3 Bed Flat, Single Let, London, SW6 1RJ

Cashflows

Local Sold Prices

Local Rents