3 Bed Flat, Single Let, London, SW3 3LD, £1,625,000

Ranelagh House, Elystan Place, SW3 3LD - 3 months ago

Leasehold

BTL

~93 m²

+4 photos

ValuationOvervalued

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

Square Metres	~93 m²
Price/m²	£17.5K/m²
Value Estimate	£1,473,592£1,473,592

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£406,250£406,250
Stamp Duty & Legal Fees	£188,700£188,700
Total Cash In	£594,950£594,950

Cash Out
Rent Range	£3,500 - £31,633£3,500 - £31,633
Rent Estimate	£4,011
Running Costs/mo	£5,900£5,900
Cashflow/mo	£-1,889£-1,889
Cashflow/yr	£-22,672£-22,672
Gross Yield	3%3%

Local Sold Prices

50 sold prices from £185K to £6.0M, average is £1.7M. £6.3K/m² to £53.3K/m², average is £15.8K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£1.8M	06/21	0.15 mi	12, Culford Gardens, London, Greater London SW3 2ST	-	-	3	Flat
£760K	06/21	0.18 mi	39, Wiltshire Close, London, Greater London SW3 2NT	£9,870	77	3	Flat
£715K	06/21	0.18 mi	207, Wiltshire Close, London, Greater London SW3 2NZ	-	-	3	Flat
£1.7M	02/21	0.21 mi	Lower Maisonette, 54, Radnor Walk, London, Greater London SW3 4BN	-	-	3	Flat
£2.2M	09/21	0.24 mi	2, Tedworth Gardens, London, Greater London SW3 4DX	£16,794	131	3	Flat
£1.6M	09/21	0.29 mi	Flat C, 72, Sydney Street, London, Greater London SW3 6NJ	-	-	3	Flat
£2.1M	06/21	0.29 mi	9a, Tite Street, London, Greater London SW3 4JR	-	-	3	Flat
£1.0M	02/23	0.29 mi	9b, Tite Street, London, Greater London SW3 4JR	-	-	3	Flat
£6.0M	03/21	0.29 mi	Fourth Floor, 105, Cadogan Gardens, London, Greater London SW3 2RF	-	-	3	Flat
£6.0M	08/23	0.29 mi	Ground Floor Flat, 105, Cadogan Gardens, London, Greater London SW3 2RF	£26,923	221	3	Flat
£640K	01/21	0.31 mi	Flat 5, Chelsea Manor Court, Chelsea Manor Street, London, Greater London SW3 5SA	-	-	3	Flat
£2.9M	11/20	0.33 mi	Flat 19, Rossetti Garden Mansions, Flood Street, London, Greater London SW3 5QY	-	-	3	Flat
£2.4M	12/20	0.37 mi	Flat C, 11, Cheyne Place, London, Greater London SW3 4HH	-	-	3	Flat
£2.3M	06/21	0.39 mi	24, Cheyne Court, London, Greater London SW3 5TR	£15,845	142	3	Flat
£2.0M	10/23	0.39 mi	3, Cheyne Court, London, Greater London SW3 5TP	£16,949	118	3	Flat
£185K	12/22	0.39 mi	Second Floor Flat, 12, Cadogan Square, London, Greater London SW1X 0JU	-	-	3	Flat
£2.5M	10/23	0.4 mi	Flat 6, Rossetti Garden Mansions, Flood Street, London, Greater London SW3 5QY	-	-	3	Flat
£4.9M	04/21	0.45 mi	Flat 3, 60, Pont Street, London, Greater London SW1X 0AE	£53,261	92	3	Flat
£1.3M	01/24	0.47 mi	Malvern Court, Flat 45, Onslow Square, London, Greater London SW7 3HY	£9,884	129	3	Flat
£1.8M	08/23	0.47 mi	Flat 28, Malvern Court, Onslow Square, London, Greater London SW7 3HY	-	-	3	Flat
£4.1M	08/23	0.47 mi	Flat 7, Empire House, Thurloe Place, South Kensington, London, Greater London SW7 2RU	-	-	3	Flat
£615K	06/21	0.52 mi	Flat 6, Melton Court, Onslow Crescent, London, Greater London SW7 3JQ	-	-	3	Flat
£2.0M	04/21	0.56 mi	8, Regency Terrace, London, Greater London SW7 3QW	£14,815	135	3	Flat
£2.8M	02/24	0.57 mi	138, Ebury Street, London, Greater London SW1W 9QQ	£21,351	129	3	Flat
£1.7M	03/21	0.59 mi	Flat E, 21, Cornwall Gardens, London, Greater London SW7 4AW	£13,372	129	3	Flat
£3.0M	01/23	0.61 mi	8a, Lowndes Place, London, Greater London SW1X 8DD	£21,533	137	3	Flat
£1.2M	12/20	0.67 mi	20, Queensberry Mews West, London, Greater London SW7 2DY	£6,349	189	3	Flat
£555K	06/21	0.68 mi	Flat F, 50, Cranley Gardens, London, Greater London SW7 3DE	£18,500	30	3	Flat
£1.9M	01/23	0.68 mi	Flat 19, Greville House, Kinnerton Street, London, Greater London SW1X 8EY	-	-	3	Flat
£1.9M	12/21	0.68 mi	Flat 18, Greville House, Kinnerton Street, London, Greater London SW1X 8EY	-	-	3	Flat
£4.0M	11/23	0.69 mi	Knightsbridge Court, Flat 17, Sloane Street, London, Greater London SW1X 9LQ	£31,250	128	3	Flat
£1.2M	06/21	0.7 mi	Flat 36, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AG	-	-	3	Flat
£1.0M	04/21	0.7 mi	Flat 122, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£1.6M	09/23	0.7 mi	Flat 126, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£970K	01/24	0.7 mi	Flat 124, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£1.5M	04/23	0.7 mi	Flat 69, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AF	-	-	3	Flat
£2.3M	06/23	0.73 mi	26, Eccleston Mews, London, Greater London SW1X 8AG	-	-	3	Flat
£600K	03/23	0.73 mi	Flat 8, Evesham House, Abbots Manor, London, Greater London SW1V 4JS	-	-	3	Flat
£2.3M	03/23	0.74 mi	Flat 22, Grove Court, Drayton Gardens, London, Greater London SW10 9QY	-	-	3	Flat
£1.8M	01/21	0.76 mi	Flat 10, Whaddon House, William Mews, London, Greater London SW1X 9HG	-	-	3	Flat
£1.1M	06/21	0.76 mi	15a, St Georges Drive, London, Greater London SW1V 4DJ	£9,813	107	3	Flat
£1.2M	04/21	0.76 mi	First & Second Floor Maisonette, 97, Winchester Street, London, Greater London SW1V 4NX	-	-	3	Flat
£1.3M	06/21	0.77 mi	Flat 8a, Drayton Court, Drayton Gardens, London, Greater London SW10 9RQ	-	-	3	Flat
£1.6M	01/21	0.82 mi	Flat 53, Albany Mansions, Albert Bridge Road, London, Greater London SW11 4PQ	-	-	3	Flat
£1.1M	05/23	0.82 mi	Flat 68, Albany Mansions, Albert Bridge Road, Battersea, London, Greater London SW11 4PQ	-	-	3	Flat
£825K	03/24	0.82 mi	Albany Mansions, Flat 70, Albert Bridge Road, Battersea, London, Greater London SW11 4PQ	£9,728	85	3	Flat
£1.5M	10/23	0.84 mi	32, Wilton Place, London, Greater London SW1X 8SH	-	-	3	Flat
£725K	10/20	0.86 mi	Flat 5, 62 - 64, Cumberland Street, London, Greater London SW1V 4LZ	£13,486	54	3	Flat
£2.5M	06/21	0.87 mi	Flat 42a, Albert Court Central Block, Prince Consort Road, London, Greater London SW7 2BG	-	-	3	Flat
£570K	06/21	0.87 mi	Flat 62, Nash House, Lupus Street, London, Greater London SW1V 3HQ	-	-	3	Flat

Local Rents

50 rents from £3.5K/mo to £31.6K/mo, average is £8.2K/mo.

Rent	Date	Distance	Address	Beds	Type
£6,500	09/24	0 mi	Ranelegh House, Eylstan Place, Chelsea, SW3	3	Flat
£6,500	09/24	0 mi	Ranelagh House, London, SW3	3	Flat
£6,500	09/24	0 mi	-	3	Flat
£6,500	09/24	0 mi	Elystan Place, Chelsea	3	Flat
£6,500	09/24	0.01 mi	Ranelagh House, Chelsea, London SW3	3	Flat
£4,750	09/24	0.06 mi	Charles II Place, Kings Road, Chelsea, London, SW3	3	Terraced House
£4,950	09/24	0.08 mi	Draycott Avenue,	3	Flat
£15,167	09/24	0.1 mi	Cheltenham Terrace, Sloane Square, London, SW3	3	Flat
£3,575	12/24	0.11 mi	-	3	Flat
£5,417	09/24	0.13 mi	Shrewsbury House, Cheyne Walk, SW3	3	Flat
£5,997	09/24	0.14 mi	Rutland Court, 21-23 Draycott Place, Chelsea, London	3	Flat
£5,997	09/24	0.14 mi	Draycott Place, Chelsea	3	Flat
£4,750	09/24	0.15 mi	Charles II Place, London, SW3	3	Flat
£18,417	09/24	0.15 mi	Culford Gardens, London, SW3	3	Flat
£5,997	09/24	0.15 mi	Culford Gardens, Chelsea	3	Flat
£4,749	09/24	0.17 mi	Charles II Place, London, SW3	3	Terraced House
£8,333	10/24	0.18 mi	-	3	Terraced House
£3,500	09/24	0.19 mi	Wiltshire Close, Chelsea, London, SW3	3	Flat
£4,767	09/24	0.2 mi	Draycott Avenue SW3	3	Flat
£20,583	09/24	0.24 mi	Denyer Street, Chelsea, London, SW3	3	Flat
£19,283	09/24	0.24 mi	Denyer Street, London, SW3	3	Detached House
£21,666	09/24	0.24 mi	Denyer Street	3	Flat
£9,967	09/24	0.25 mi	Moore Street, SW3	3	Flat
£17,333	09/24	0.26 mi	Franklins Row, London, SW3	3	Flat
£10,617	09/24	0.27 mi	Lurgan Mansions, Lower Sloane Street, SW1W	3	Flat
£8,017	09/24	0.28 mi	Ormonde Gate, Chelsea, London, SW3	3	Flat
£5,417	09/24	0.28 mi	Christchurch Street, SW3	3	Terraced House
£17,333	09/24	0.29 mi	Cadogan Square, Knightsbridge, SW1X	3	Flat
£6,045	09/24	0.29 mi	Tite Street, London, SW3	3	Flat
£15,405	09/24	0.29 mi	Cadogan Square, London, SW1X	3	Flat
£6,998	09/24	0.29 mi	Sloane Gardens, Chelsea, SW1W	3	Flat
£5,417	09/24	0.3 mi	Cadogan Gardens, Chelsea, London, SW3	3	Flat
£7,800	09/24	0.3 mi	Cadogan Gardens, Knightsbridge, SW3	3	Flat
£9,642	09/24	0.3 mi	First Street, Chelsea, London	3	Terraced House
£9,967	09/24	0.3 mi	Lennox Gardens Knightsbridge SW1X	3	Flat
£9,967	09/24	0.3 mi	Lennox Gardens, Knightsbridge	3	Flat
£9,967	09/24	0.3 mi	Lennox Gardens, Knightsbridge, London, SW1X	3	Flat
£9,967	09/24	0.3 mi	Lennox Gardens, London, SW1X	3	Flat
£9,967	09/24	0.3 mi	Lennox Gardens, Knightsbridge, SW1X	3	Flat
£8,667	09/24	0.32 mi	Cale Street, Chelsea, London, SW3	3	Detached House
£10,833	09/24	0.33 mi	Cadogan Square, Knightsbridge, SW1X	3	Flat
£16,445	09/24	0.33 mi	Sloane Street, London, SW1X	3	Flat
£19,283	09/24	0.33 mi	Cadogan Square, London, SW1X	3	Flat
£18,417	09/24	0.33 mi	Cadogan Square, London, SW1X	3	Flat
£31,633	10/24	0.33 mi	Imperial House W8	3	Flat
£4,750	09/24	0.33 mi	Cadogan Square, Knightsbridge, SW1	3	Flat
£10,833	09/24	0.34 mi	Cadogan Square London SW1X	3	Flat
£4,117	09/24	0.34 mi	Cadogan Square, London, SW1X	3	Flat
£16,445	09/24	0.34 mi	Sloane Street, Knightsbridge, London, SW1X	3	Flat
£3,835	09/24	0.34 mi	Brompton Road, Chelsea, London, SW3	3	Flat

Local Area Statistics

Population in SW3	22,08622,086
Population in London	4,771,9214,771,921
Town centre distance	3.59 miles away3.59 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.33 miles away0.33 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 £1,625,000

January 17, 2025

Floor Plans

Description

Leasehold - approx. 142 Years remaining +
Service Charge - approx. £8,000 p.a. +
Reserve Fund Contribution - approx. £6,000 p.a +
Ground Rent - Peppercorn +
EPC - Rating C +
Council Tax (RBKC) - Band G +
24/25 - £2,514.97 +
Live-In Building Manager +
Lift +
Sloane Square 500m +

Superb location in Chelsea

A delightful and spacious apartment with three double bedrooms (all en-suite) as well as a guest WC, utility room and storage cupboard.

With direct access to the ever popular Kings Road this property benefits from great natural light and would make for an ideally located family home or pied a terre.

Furthermore the property looks out onto a vertical wall garden, designed by Daniel Bell, creating a really lovely vista from the living room and main bedroom.

The 1960's building is renowned in the architectural world for its ground-breaking 3D 'jigsaw' design.

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.