2 Bed Flat, Single Let, London, SW10 0EA, £520,000

Greaves Tower, World's End Estate, SW10 0EA - 3 months ago

Leasehold

BTL

ROI: 1%

~68 m²

+6 photos

ValuationUndervalued

Sold Prices	£292K - £1.6M
Sold Prices/m²	£5.1K/m² - £17.2K/m²

Square Metres	~68.11 m²
Price/m²	£7.6K/m²
Value Estimate	£624,000£624,000
BMV	20%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£130,000£130,000
Stamp Duty & Legal Fees	£30,300£30,300
Total Cash In	£160,300£160,300

Cash Out
Rent Range	£2,100 - £7,367£2,100 - £7,367
Rent Estimate	£2,250
Running Costs/mo	£2,095£2,095
Cashflow/mo	£155£155
Cashflow/yr	£1,860£1,860
ROI	1%1%
Gross Yield	5%5%

Local Sold Prices

50 sold prices from £292K to £1.6M, average is £835K. £5.1K/m² to £17.2K/m², average is £11.3K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£515K	08/23	0.01 mi	Flat 28, Greaves Tower, Worlds End Estate, London, Greater London SW10 0EA	-	-	2	Flat
£1.1M	02/23	0.07 mi	Flat 1, Cornwall Mansions, Cremorne Road, London, Greater London SW10 0PE	-	-	2	Flat
£1.0M	02/21	0.1 mi	31a, Cremorne Road, London, Greater London SW10 0NB	-	-	2	Flat
£505K	02/23	0.1 mi	Flat 35, Blantyre Tower, Worlds End Estate, London, Greater London SW10 0EH	-	-	2	Flat
£680K	05/23	0.13 mi	Flat 51, Nevill Court, Edith Terrace, London, Greater London SW10 0TL	-	-	2	Flat
£575K	06/21	0.13 mi	Flat 35, Nevill Court, Edith Terrace, London, Greater London SW10 0TL	-	-	2	Flat
£575K	04/23	0.13 mi	Flat 52, Nevill Court, Edith Terrace, London, Greater London SW10 0TL	-	-	2	Flat
£1.4M	07/23	0.13 mi	Flat F, 45 - 48, Gertrude Street, London, Greater London SW10 0JQ	£17,188	80	2	Flat
£1.4M	12/20	0.13 mi	Flat D, 46, Gertrude Street, London, Greater London SW10 0JQ	£15,489	92	2	Flat
£935K	11/20	0.14 mi	538c, Kings Road, London, Greater London SW10 0UB	-	-	2	Flat
£600K	02/21	0.15 mi	39b, Uverdale Road, London, Greater London SW10 0SN	-	-	2	Flat
£600K	06/21	0.18 mi	2, 38, Fernshaw Road, London, Greater London SW10 0TF	-	-	2	Flat
£515K	10/20	0.19 mi	First Floor Flat, 46, Gunter Grove, London, Greater London SW10 0UJ	£11,196	46	2	Flat
£915K	03/21	0.2 mi	36, Upcerne Road, London, Greater London SW10 0SQ	£11,024	83	2	Flat
£1.4M	02/23	0.2 mi	Flat 47, Mathison House, Coleridge Gardens, London, Greater London SW10 0RR	-	-	2	Flat
£292K	10/20	0.24 mi	7, Camera Place, London, Greater London SW10 0BH	£5,123	57	2	Flat
£1.4M	07/23	0.26 mi	Flat 32, Milliner House, Hortensia Road, London, Greater London SW10 0QB	-	-	2	Flat
£770K	03/21	0.26 mi	Flat 1, Milliner House, Hortensia Road, London, Greater London SW10 0QB	-	-	2	Flat
£1.1M	04/23	0.26 mi	Flat 10, Mathison House, Coleridge Gardens, London, Greater London SW10 0RR	-	-	2	Flat
£830K	03/21	0.26 mi	Flat 151, Elm Park Mansions, Park Walk, London, Greater London SW10 0AS	-	-	2	Flat
£740K	03/21	0.26 mi	Flat 68, Elm Park Mansions, Park Walk, London, Greater London SW10 0AP	-	-	2	Flat
£670K	10/23	0.26 mi	Flat 125, Elm Park Mansions, Park Walk, London, Greater London SW10 0AR	-	-	2	Flat
£800K	01/24	0.26 mi	Flat 132, Elm Park Mansions, Park Walk, London, Greater London SW10 0AR	-	-	2	Flat
£905K	01/24	0.26 mi	Flat 27, Elm Park Mansions, Park Walk, London, Greater London SW10 0AW	-	-	2	Flat
£695K	07/23	0.26 mi	Flat 105, Elm Park Mansions, Park Walk, London, Greater London SW10 0AR	-	-	2	Flat
£840K	01/23	0.27 mi	Flat 29, Elm Park Mansions, Park Walk, London, Greater London SW10 0AW	-	-	2	Flat
£724K	04/23	0.27 mi	1a, Finborough Road, London, Greater London SW10 9DA	-	-	2	Flat
£1.5M	02/24	0.28 mi	Beaufort Mansions, Flat 60, Beaufort Street, London, Greater London SW3 5AF	£13,378	111	2	Flat
£800K	08/23	0.28 mi	9a, Redcliffe Place, London, Greater London SW10 9DB	£11,940	67	2	Flat
£1.3M	05/23	0.3 mi	Flat 8, Bailey House, Coleridge Gardens, London, Greater London SW10 0RG	-	-	2	Flat
£1.0M	11/21	0.31 mi	Flat 10, Beaufort House, Beaufort Street, London, Greater London SW3 5AD	£9,857	105	2	Flat
£362.1K	06/21	0.33 mi	Flat 2, King Charles House, Wandon Road, London, Greater London SW6 2JH	-	-	2	Flat
£875K	06/21	0.33 mi	38, The Quadrangle, London, Greater London SW10 0UG	£7,955	110	2	Flat
£1.4M	02/21	0.34 mi	Flat 4, Admiral Court, Admiral Square, London, Greater London SW10 0UU	-	-	2	Flat
£1.6M	08/21	0.34 mi	Flat 1, Admiral Court, Admiral Square, London, Greater London SW10 0UU	-	-	2	Flat
£350K	12/23	0.34 mi	9e, Thorney Crescent, London, Greater London SW11 3TR	£6,034	58	2	Flat
£880K	11/20	0.34 mi	Flat 4, Hollywood Court, Hollywood Road, London, Greater London SW10 9HR	-	-	2	Flat
£700K	08/23	0.35 mi	28d, Thorney Crescent, London, Greater London SW11 3TT	£11,864	59	2	Flat
£865K	06/21	0.35 mi	53, Carlyle Court, London, Greater London SW10 0UQ	£9,611	90	2	Flat
£812.5K	04/21	0.35 mi	Lower Ground Floor Flat, 1, Callow Street, London, Greater London SW3 6BJ	-	-	2	Flat
£900K	01/23	0.36 mi	40a, Finborough Road, London, Greater London SW10 9EG	-	-	2	Flat
£1.4M	01/23	0.36 mi	57, Ifield Road, London, Greater London SW10 9AX	-	-	2	Flat
£715K	06/21	0.36 mi	9g, Thorney Crescent, London, Greater London SW11 3TR	£11,464	62	2	Flat
£880K	03/21	0.38 mi	24, King's Quay, London, Greater London SW10 0UX	£9,778	90	2	Flat
£350K	07/23	0.39 mi	The Studio Flat, 106, Beaufort Street, London, Greater London SW3 6BU	-	-	2	Flat
£604.5K	10/23	0.39 mi	First Floor Flat, 104, Beaufort Street, London, Greater London SW3 6BU	£12,337	49	2	Flat
£1.1M	09/21	0.4 mi	22a, Redcliffe Road, London, Greater London SW10 9NP	£16,568	64	2	Flat
£460K	05/23	0.41 mi	Garden Flat, 42, Redcliffe Gardens, London, Greater London SW10 9HB	-	-	2	Flat
£880K	05/23	0.43 mi	69a, Ifield Road, London, Greater London SW10 9AU	£10,000	88	2	Flat
£1.4M	03/21	0.45 mi	50, Tregunter Road, London, Greater London SW10 9LB	£16,292	89	2	Flat

Local Rents

51 rents from £2.1K/mo to £7.4K/mo, average is £2.8K/mo.

Rent	Date	Distance	Address	Beds	Type
£2,495	01/25	0.02 mi	-	2	Flat
£2,750	09/24	0.04 mi	-	2	Flat
£2,250	09/24	0.04 mi	Edith Grove, Chelsea	2	Flat
£5,499	09/24	0.04 mi	Claydon House, Waterfront Drive, London, SW10	2	Flat
£2,700	12/24	0.04 mi	-	2	Flat
£2,700	12/24	0.04 mi	-	2	Flat
£3,450	11/24	0.05 mi	-	2	Flat
£2,600	09/24	0.05 mi	Edith Grove, Chelsea, London, SW10	2	Flat
£2,847	09/24	0.05 mi	Edith Grove, London, SW10	2	Flat
£2,496	09/24	0.05 mi	Edith Grove, Chelsea, SW10	2	Flat
£2,500	09/24	0.05 mi	Edith Grove, Chelsea	2	Flat
£3,350	09/24	0.05 mi	Edith Grove, London, SW10	2	Flat
£3,300	09/24	0.06 mi	-	2	Flat
£2,400	04/25	0.07 mi	-	2	Flat
£2,167	09/24	0.1 mi	Edith Grove, Chelsea, London, SW10	2	Flat
£2,700	02/25	0.1 mi	-	2	Flat
£2,100	02/24	0.1 mi	-	2	Flat
£2,350	11/24	0.1 mi	-	2	Flat
£2,650	10/24	0.1 mi	-	2	Flat
£2,650	10/24	0.1 mi	-	2	Flat
£2,695	12/24	0.1 mi	-	2	Flat
£2,695	01/25	0.1 mi	-	2	Flat
£2,500	12/24	0.1 mi	-	2	Flat
£2,250	10/24	0.11 mi	-	2	Flat
£2,299	02/25	0.11 mi	-	2	Flat
£2,995	02/24	0.11 mi	-	2	Flat
£3,000	09/24	0.11 mi	-	2	Flat
£6,716	09/24	0.12 mi	Chelsea Wharf, Lots Road, SW10	2	Flat
£2,999	09/24	0.13 mi	Edith Terrace, Chelsea, SW10	2	Flat
£6,717	09/24	0.14 mi	Chelsea Wharf Residences, SW10	2	Flat
£6,716	09/24	0.15 mi	Lots Road, London, SW10	2	Flat
£6,933	09/24	0.15 mi	Chelsea Wharf Residences, SW10	2	Flat
£3,500	09/24	0.15 mi	-	2	Flat
£3,575	09/24	0.15 mi	Cheyne Walk, SW3	2	Flat
£2,450	02/25	0.17 mi	-	2	Flat
£6,717	09/24	0.17 mi	Chelsea Wharf, 15 Lots Road, SW10	2	Flat
£6,933	09/24	0.17 mi	Chelsea Wharf, 15 Lots Road, SW10	2	Flat
£3,500	12/24	0.18 mi	-	2	Flat
£3,400	01/25	0.18 mi	-	2	Flat
£3,917	09/24	0.18 mi	Edith Grove, London, SW10	2	Flat
£2,495	01/25	0.18 mi	-	2	Flat
£2,495	01/25	0.18 mi	-	2	Flat
£2,795	01/25	0.18 mi	-	2	Flat
£2,925	09/24	0.19 mi	Tadema Road, Chelsea, London, SW10	2	Terraced House
£3,467	09/24	0.19 mi	Gunter Grove, Chelsea, London, SW10	2	Flat
£2,708	09/24	0.19 mi	Edith Grove, Chelsea SW10	2	Flat
£7,367	09/24	0.19 mi	Chelsea Wharf, 15 Lots Road, SW10	2	Flat
£2,900	09/24	0.2 mi	Edith Grove, London, SW10	2	Flat
£2,900	09/24	0.2 mi	Edith Grove, London	2	Flat
£3,917	09/24	0.2 mi	Edith Grove, Chelsea SW10	2	Flat
£2,750	11/24	0.2 mi	-	2	Flat

Local Area Statistics

Population in SW10	18,51018,510
Population in London	4,771,9214,771,921
Town centre distance	4.56 miles away4.56 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.44 miles away0.44 miles away

Rental demand	Balanced marketBalanced market
Rental growth (12m)	+8%+8%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	-17%-17%

Property History

Listed for £520,000

January 20, 2025

Floor Plans

Description

River views +
Good transport links +
Rental yield over 5% +
Low service charge +

This stylish 2-bedroom apartment situated in a prime location, just moments from the River Thames and Stamford Bridge Stadium. The property comprises of large entrance hallway, open plan reception and kitchen area with access to a balcony with amazing view. The kitchen is fully fitted with plenty of storage facilities. 2 double bedrooms, good size bathroom and a toilet, good storage.

Location
Worlds End Estate is perfectly located to the Kings Road that offers a wonderful variety of restaurants, bars, pubs, shopping and is also in close proximity to the River Thames.

Transport
Excellent transport links to Sloane Square, South Kensington, Fulham Broadway and Imperial Wharf

Service Charges: £2000 per annum (based on most recent year)
Ground Rent: £150 per annum
Leasehold: 89 Years Remaining
Council Tax Band: C Current Price Per Year £998.29
The apartment is suitable for buy to let investor. Rental Yield is over 5%

Agent Details

Century 21 Reality, Morden

020 3984 9630

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, SW18 1AZ

£425,000

1 views • 2 months ago • 68 m²

2 Bed Flat, Single Let, London, SW10 0NH

£695,000

9 views • 5 months ago • 68 m²

2 Bed Flat, Single Let, London, SW10 0NH

£687,000

2 views • a month ago • 68 m²

2 Bed Flat, Single Let, London, SW10 0PE

£950,000

2 views • 6 months ago • 68 m²

2 Bed Flat, Single Let, London, SW10 0EA, £520,000

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, SW18 1AZ

2 Bed Flat, Single Let, London, SW10 0NH

2 Bed Flat, Single Let, London, SW10 0NH

2 Bed Flat, Single Let, London, SW10 0PE

Cashflows

Local Sold Prices

Local Rents