3 Bed Flat, Single Let, London, SW10 9PA, £2,500,000

Elm Park Gardens, London, SW10 9PA - 2 months ago

Leasehold

BTL

~93 m²

+13 photos

ValuationOvervalued

Sold Prices	£490K - £2.9M
Sold Prices/m²	£6.3K/m² - £18.5K/m²

Square Metres	~93 m²
Price/m²	£26.9K/m²
Value Estimate	£1,088,778£1,088,778

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£625,000£625,000
Stamp Duty & Legal Fees	£287,450£287,450
Total Cash In	£912,450£912,450

Cash Out
Rent Range	£2,750 - £18,070£2,750 - £18,070
Rent Estimate	£3,525
Running Costs/mo	£8,538£8,538
Cashflow/mo	£-5,012£-5,012
Cashflow/yr	£-60,150£-60,150
Gross Yield	2%2%

Local Sold Prices

50 sold prices from £490K to £2.9M, average is £1.3M. £6.3K/m² to £18.5K/m², average is £11.7K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£2.3M	03/23	0.19 mi	Flat 22, Grove Court, Drayton Gardens, London, Greater London SW10 9QY	-	-	3	Flat
£2.0M	04/21	0.19 mi	8, Regency Terrace, London, Greater London SW7 3QW	£14,815	135	3	Flat
£1.3M	06/21	0.22 mi	Flat 8a, Drayton Court, Drayton Gardens, London, Greater London SW10 9RQ	-	-	3	Flat
£555K	06/21	0.24 mi	Flat F, 50, Cranley Gardens, London, Greater London SW7 3DE	£18,500	30	3	Flat
£1.2M	06/21	0.24 mi	Flat 36, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AG	-	-	3	Flat
£1.0M	04/21	0.24 mi	Flat 122, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£1.6M	09/23	0.24 mi	Flat 126, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£970K	01/24	0.24 mi	Flat 124, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AE	-	-	3	Flat
£1.5M	04/23	0.24 mi	Flat 69, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AF	-	-	3	Flat
£1.7M	03/21	0.3 mi	Flat E, 21, Cornwall Gardens, London, Greater London SW7 4AW	£13,372	129	3	Flat
£1.6M	01/21	0.32 mi	Flat 4, Clifton House, Hollywood Road, London, Greater London SW10 9XA	-	-	3	Flat
£1.6M	09/21	0.33 mi	Flat C, 72, Sydney Street, London, Greater London SW3 6NJ	-	-	3	Flat
£1.8M	06/23	0.35 mi	Flat 5, Fawcett Court, Fawcett Street, London, Greater London SW10 9HW	-	-	3	Flat
£983K	11/20	0.39 mi	Flat 3, Editha Mansions, Edith Grove, London, Greater London SW10 0NN	-	-	3	Flat
£1.5M	09/21	0.4 mi	Flat 3, Fernshaw Mansions, Fernshaw Road, London, Greater London SW10 0TD	-	-	3	Flat
£640K	01/21	0.41 mi	Flat 5, Chelsea Manor Court, Chelsea Manor Street, London, Greater London SW3 5SA	-	-	3	Flat
£1.3M	05/21	0.48 mi	Flat 4, Cornwall Mansions, Cremorne Road, London, Greater London SW10 0PE	£12,019	104	3	Flat
£700K	12/23	0.48 mi	Flat 16, Cornwall Mansions, Cremorne Road, London, Greater London SW10 0PE	-	-	3	Flat
£615K	06/21	0.48 mi	Flat 6, Melton Court, Onslow Crescent, London, Greater London SW7 3JQ	-	-	3	Flat
£1.1M	11/20	0.48 mi	Flat 41, Ashburnham Mansions, Ashburnham Road, London, Greater London SW10 0PB	£10,650	100	3	Flat
£2.9M	11/20	0.49 mi	Flat 19, Rossetti Garden Mansions, Flood Street, London, Greater London SW3 5QY	-	-	3	Flat
£1.7M	02/21	0.5 mi	Lower Maisonette, 54, Radnor Walk, London, Greater London SW3 4BN	-	-	3	Flat
£865K	09/21	0.5 mi	Flat 37d, Cremorne Mansions, Cremorne Road, London, Greater London SW10 0ND	-	-	3	Flat
£1.0M	02/21	0.5 mi	Flat 17, Hudson House, Hortensia Road, London, Greater London SW10 0QR	-	-	3	Flat
£950K	10/23	0.5 mi	Flat 9, Hudson House, Hortensia Road, London, Greater London SW10 0QR	-	-	3	Flat
£1.3M	01/24	0.51 mi	Malvern Court, Flat 45, Onslow Square, London, Greater London SW7 3HY	£9,884	129	3	Flat
£1.8M	08/23	0.51 mi	Flat 28, Malvern Court, Onslow Square, London, Greater London SW7 3HY	-	-	3	Flat
£1.1M	11/20	0.52 mi	Ground Floor Flat, 70, Redcliffe Gardens, London, Greater London SW10 9HE	£12,651	83	3	Flat
£1.8M	10/23	0.52 mi	Flat 17, Coleherne Court, The Little Boltons, London, Greater London SW5 0DL	-	-	3	Flat
£2.5M	10/23	0.53 mi	Flat 6, Rossetti Garden Mansions, Flood Street, London, Greater London SW3 5QY	-	-	3	Flat
£2.2M	09/21	0.53 mi	2, Tedworth Gardens, London, Greater London SW3 4DX	£16,794	131	3	Flat
£1.2M	12/20	0.54 mi	20, Queensberry Mews West, London, Greater London SW7 2DY	£6,349	189	3	Flat
£2.3M	06/21	0.55 mi	24, Cheyne Court, London, Greater London SW3 5TR	£15,845	142	3	Flat
£2.0M	10/23	0.55 mi	3, Cheyne Court, London, Greater London SW3 5TP	£16,949	118	3	Flat
£1.1M	03/23	0.56 mi	6d, Thorney Crescent, London, Greater London SW11 3TR	£8,846	130	3	Flat
£2.5M	01/23	0.57 mi	Flat 207, Coleherne Court, Redcliffe Gardens, London, Greater London SW5 0DT	-	-	3	Flat
£490K	02/21	0.58 mi	First Floor Flat, 170, Ifield Road, London, Greater London SW10 9AF	£11,395	43	3	Flat
£2.4M	12/20	0.58 mi	Flat C, 11, Cheyne Place, London, Greater London SW3 4HH	-	-	3	Flat
£1.9M	01/21	0.6 mi	Flat 166, Coleherne Court, Redcliffe Gardens, London, Greater London SW5 0DX	-	-	3	Flat
£1.5M	04/23	0.6 mi	Flat 167, Coleherne Court, Redcliffe Gardens, London, Greater London SW5 0DX	-	-	3	Flat
£2.1M	06/21	0.63 mi	9a, Tite Street, London, Greater London SW3 4JR	-	-	3	Flat
£1.0M	02/23	0.63 mi	9b, Tite Street, London, Greater London SW3 4JR	-	-	3	Flat
£637.5K	06/21	0.65 mi	Second Floor Flat, 161, Finborough Road, London, Greater London SW10 9AP	£10,625	60	3	Flat
£1.0M	04/21	0.66 mi	Flat 13b, Richmond Mansions, Old Brompton Road, London, Greater London SW5 9HN	-	-	3	Flat
£760K	06/21	0.66 mi	39, Wiltshire Close, London, Greater London SW3 2NT	£9,870	77	3	Flat
£715K	06/21	0.7 mi	207, Wiltshire Close, London, Greater London SW3 2NZ	-	-	3	Flat
£1.6M	01/21	0.71 mi	Flat 53, Albany Mansions, Albert Bridge Road, London, Greater London SW11 4PQ	-	-	3	Flat
£1.1M	05/23	0.71 mi	Flat 68, Albany Mansions, Albert Bridge Road, Battersea, London, Greater London SW11 4PQ	-	-	3	Flat
£825K	03/24	0.71 mi	Albany Mansions, Flat 70, Albert Bridge Road, Battersea, London, Greater London SW11 4PQ	£9,728	85	3	Flat
£1.4M	02/21	0.71 mi	Flat 5a, Herbert Court Mansions, Earls Court Square, London, Greater London SW5 9DH	-	-	3	Flat

Local Rents

50 rents from £2.8K/mo to £18.1K/mo, average is £8.5K/mo.

Rent	Date	Distance	Address	Beds	Type
£9,750	09/24	0.04 mi	Elm Park Road, Chelsea, SW3	3	Flat
£7,150	09/24	0.08 mi	Beaufort Street London SW3	3	Flat
£5,633	09/24	0.11 mi	Henniker Mews, Chelsea, London, SW3	3	Flat
£6,933	09/24	0.13 mi	Kings Road Chelsea SW3	3	Flat
£6,933	09/24	0.13 mi	Kings Road, Chelsea, London, SW3	3	Flat
£5,997	09/24	0.14 mi	Henniker Mews, Chelsea	3	Flat
£5,997	09/24	0.14 mi	Henniker Mews, Chelsea	3	Flat
£3,850	09/24	0.14 mi	Kings Road, London	3	Flat
£3,500	04/25	0.17 mi	-	3	Flat
£3,900	09/24	0.18 mi	-	3	Flat
£9,512	09/24	0.21 mi	Pullman Court, 65 Drayton Gardens, SW10	3	Flat
£10,833	09/24	0.21 mi	Drayton Gardens, Chelsea SW10	3	Flat
£5,742	09/24	0.22 mi	Waldron House, 57-63 Old Church Street, Chelsea, London, SW3	3	Flat
£9,512	09/24	0.22 mi	Drayton Gardens, London, SW10	3	Flat
£5,612	09/24	0.22 mi	Cranley Mews, South Kensington, London, SW7	3	Flat
£9,512	09/24	0.22 mi	Drayton Gardens, South Kensington	3	Flat
£17,117	09/24	0.23 mi	Rose Square, London, SW3	3	Flat
£18,070	09/24	0.23 mi	Rose Square, London, SW3	3	Flat
£4,333	09/24	0.24 mi	Kings Road, London, SW10	3	Flat
£4,983	09/24	0.24 mi	Drayton Gardens, Chelsea SW10	3	Flat
£10,508	09/24	0.24 mi	Beaufort Gardens, London, SW3.	3	Flat
£5,850	09/24	0.24 mi	Ellesmere Court, Chelsea SW10	3	Flat
£7,258	09/24	0.24 mi	Bramerton Street, Chelsea, London, SW3	3	Flat
£3,500	02/24	0.25 mi	-	3	Flat
£3,900	09/24	0.25 mi	-	3	Flat
£9,533	09/24	0.27 mi	Roland Way, South Kensington, London, SW7	3	Terraced House
£5,612	09/24	0.28 mi	Cranley Mews, South Kensington, London, SW7	3	Terraced House
£8,333	11/24	0.3 mi	-	3	Terraced House
£17,117	09/24	0.31 mi	Rose Square, Fulham Road, London, SW3	3	Flat
£17,117	09/24	0.31 mi	Rose Square, The Bromptons, Chelsea SW3	3	Flat
£9,512	09/24	0.31 mi	Cranley Gardens, London	3	Flat
£8,558	09/24	0.32 mi	Cranley Gardens, South Kensington, London, SW7	3	Flat
£2,750	09/24	0.32 mi	-	3	Flat
£8,558	09/24	0.32 mi	Cranley Gardens, South Kensington	3	Flat
£8,558	09/24	0.32 mi	Cranley Gardens, South Kensington, London, SW7	3	Flat
£8,558	09/24	0.32 mi	Onslow Gardens, London	3	Flat
£8,558	09/24	0.32 mi	Onslow Gardens, London	3	Flat
£8,558	09/24	0.33 mi	Cranley Gardens, South Kensington, London, SW7	3	Flat
£7,800	04/25	0.33 mi	-	3	Semi-Detached House
£8,667	09/24	0.34 mi	Cale Street, Chelsea, London, SW3	3	Detached House
£4,500	09/24	0.34 mi	-	3	Terraced House
£8,558	09/24	0.34 mi	Onslow Gardens, South Kensington, London, SW7	3	Flat
£8,558	09/24	0.34 mi	Onslow Gardens, London, SW7	3	Flat
£8,750	09/24	0.35 mi	Onslow Gardens , South Kensington, London,	3	Flat
£8,450	09/24	0.35 mi	Margaretta Terrace, London, SW3	3	Flat
£5,850	09/24	0.35 mi	Fawcett Street Chelsea London	3	Flat
£8,558	09/24	0.36 mi	Onslow Gardens, South Kensington, London, SW7	3	Flat
£8,558	09/24	0.36 mi	Onslow Gardens, London	3	Flat
£8,558	09/24	0.36 mi	Onslow Gardens, South Kensington	3	Flat
£6,900	09/24	0.38 mi	Brechin Place, South Kensington	3	Flat

Local Area Statistics

Population in SW10	18,51018,510
Population in London	4,771,9214,771,921
Town centre distance	4.18 miles away4.18 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.52 miles away0.52 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 £2,500,000

February 14, 2025

Floor Plans

Description

3 bedrooms +
1 reception room +
3 bathrooms +
Lift +
Period +
Communal Garden +
Mansion Blocks +
Town/City +
Upper Floor +
Lateral +

This fantastic apartment is located on the third floor (with lift) and hosts well-balanced accommodation.

The bright reception room has plenty of space for living and dining and benefits from having three large windows, which flood the room with light. A gas fire acts as a focal point for the room.

There are three double bedrooms, all with fitted wardrobes. Two of the bedrooms have en suite bathrooms and there is a third family bathroom.

This apartment is located in Chelsea, part of the Royal Borough of Kensington and Chelsea.

Adjacent, the vibrant Kings Road provides a broad selection of luxury and boutique shops, restaurants and bars. The Fulham Road is also conveniently located, with its array of supermarkets and cafes.

The Thames path provides excellent walking, jogging and cycling routes along the Chelsea Embankment and there are plenty of green spaces within easy reach including Battersea Park with its lakeside café and wide range of sporting facilities.

Gloucester Road and South Kensington Underground Stations (Piccadilly, District and Circle Lines) are 0.6 miles away, with Sloane Square Underground Station (District and Circle Lines) 1.1 miles away.

Fulham Road and Kings Road are served by a regular bus service.

*All distances are approximate.

Agent Details

Knight Frank, Chelsea

020 3835 3918

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.