2 Bed Flat, Single Let, London, SW3 2JY, £1,050,000

Walton Street, Chelsea, SW3 2JY - 2 months ago

BTL

~68 m²

+1 photos

ValuationUndervalued

Sold Prices	£500K - £7.8M
Sold Prices/m²	£8.4K/m² - £31.2K/m²

Square Metres	~68.11 m²
Price/m²	£15.4K/m²
Value Estimate	£1,121,212£1,121,212
BMV	7%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£262,500£262,500
Stamp Duty & Legal Fees	£102,450£102,450
Total Cash In	£364,950£364,950

Cash Out
Rent Range	£2,595 - £10,833£2,595 - £10,833
Rent Estimate	£2,850
Running Costs/mo	£3,871£3,871
Cashflow/mo	£-1,021£-1,021
Cashflow/yr	£-12,255£-12,255
Gross Yield	3%3%

Local Sold Prices

51 sold prices from £500K to £7.8M, average is £1.4M. £8.4K/m² to £31.2K/m², average is £16.6K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£605K	03/21	0.03 mi	14, Richards Place, London, Greater London SW3 2LA	£16,806	36	2	Flat
£2.9M	12/20	0.14 mi	Flat 4, Walton House, Walton Street, London, Greater London SW3 2JH	-	-	2	Flat
£592K	04/21	0.18 mi	21, Wiltshire Close, London, Greater London SW3 2NS	£11,608	51	2	Flat
£1.2M	07/23	0.19 mi	Flat B, 41, Lennox Gardens, London, Greater London SW1X 0DF	-	-	2	Flat
£1.2M	07/23	0.19 mi	Flat B, 41, Lennox Gardens, London, Greater London SW1X 0DF	-	-	2	Flat
£3.8M	01/23	0.2 mi	Flat D, 41, Lennox Gardens, London, Greater London SW1X 0DF	-	-	2	Flat
£1.2M	03/23	0.21 mi	Flat 77, Cranmer Court, Whiteheads Grove, London, Greater London SW3 3HH	-	-	2	Flat
£1.2M	06/21	0.22 mi	Flat 29, Thurloe Court, Fulham Road, London, Greater London SW3 6SB	-	-	2	Flat
£1.4M	09/21	0.22 mi	Flat 21, Thurloe Court, Fulham Road, London, Greater London SW3 6SB	-	-	2	Flat
£1.4M	05/21	0.23 mi	Flat 206, Cranmer Court, Whiteheads Grove, London, Greater London SW3 3HG	-	-	2	Flat
£1.7M	06/23	0.23 mi	Flat 53, Cranmer Court, Whiteheads Grove, London, Greater London SW3 3HW	-	-	2	Flat
£1.7M	08/23	0.23 mi	Flat 164, Cranmer Court, Whiteheads Grove, London, Greater London SW3 3HF	-	-	2	Flat
£1.5M	07/23	0.23 mi	Flat 237, Cranmer Court, Whiteheads Grove, London, Greater London SW3 3HD	-	-	2	Flat
£665K	04/23	0.25 mi	Flat 45, Pond House, Pond Place, London, Greater London SW3 6QS	-	-	2	Flat
£1.8M	04/21	0.28 mi	7a, Sydney Place, London, Greater London SW7 3NL	-	-	2	Flat
£1.3M	03/21	0.31 mi	Flat 1, Astell House, Astell Street, London, Greater London SW3 3RX	-	-	2	Flat
£1.5M	06/23	0.33 mi	28a, Ennismore Gardens, London, Greater London SW7 1AD	£11,628	129	2	Flat
£2.2M	02/21	0.33 mi	Flat 19, Culford Mansions, Culford Gardens, London, Greater London SW3 2SS	-	-	2	Flat
£1.5M	09/23	0.34 mi	Flat B, 2, Anderson Street, London, Greater London SW3 3LU	-	-	2	Flat
£2.2M	03/21	0.39 mi	Flat H, 8, Ennismore Gardens, London, Greater London SW7 1NL	-	-	2	Flat
£2.2M	01/23	0.39 mi	Flat 87, Whitelands House, Cheltenham Terrace, London, Greater London SW3 4RA	-	-	2	Flat
£1.3M	06/21	0.39 mi	Flat 90, Whitelands House, Cheltenham Terrace, London, Greater London SW3 4RA	-	-	2	Flat
£1.1M	11/20	0.41 mi	Flat 19, Eresby House, Rutland Gate, London, Greater London SW7 1BG	-	-	2	Flat
£1.7M	01/23	0.41 mi	Flat 44, Eresby House, Rutland Gate, London, Greater London SW7 1BG	-	-	2	Flat
£950K	05/21	0.41 mi	Flat 22, Britten House, Britten Street, London, Greater London SW3 3UB	-	-	2	Flat
£2.6M	11/23	0.42 mi	Kingston House South, Flat 70, Ennismore Gardens, London, Greater London SW7 1NG	£23,661	112	2	Flat
£1.4M	05/23	0.43 mi	First And Second Floor Flat, 20, Walpole Street, London, Greater London SW3 4QP	-	-	2	Flat
£2.0M	12/20	0.47 mi	Flat 46, Lincoln House, Basil Street, London, Greater London SW3 1AW	£20,597	95	2	Flat
£1.4M	05/23	0.48 mi	Flat 1, Kingston House East, Princes Gate, London, Greater London SW7 1LJ	-	-	2	Flat
£1.6M	12/22	0.5 mi	Flat 26, Knightsbridge Court, Sloane Street, London, Greater London SW1X 9LQ	-	-	2	Flat
£1.1M	06/23	0.51 mi	Flat 8, York House, Turks Row, London, Greater London SW3 4TH	-	-	2	Flat
£4.3M	04/23	0.51 mi	Basement And Ground Floor Premises, 100, Eaton Place, London, Greater London SW1X 8LW	-	-	2	Flat
£1.6M	06/21	0.52 mi	Flat 20, Greville House, Kinnerton Street, London, Greater London SW1X 8EY	-	-	2	Flat
£1.2M	10/23	0.52 mi	Greville House, Flat 23, Kinnerton Street, London, Greater London SW1X 8EY	£14,464	84	2	Flat
£1.2M	09/21	0.53 mi	Flat 54, Swan Court, Chelsea Manor Street, London, Greater London SW3 5RT	-	-	2	Flat
£1.3M	05/21	0.53 mi	Flat 113, Swan Court, Chelsea Manor Street, London, Greater London SW3 5RY	-	-	2	Flat
£915K	12/21	0.53 mi	Flat 67, Swan Court, Chelsea Manor Street, London, Greater London SW3 5RX	-	-	2	Flat
£500K	03/23	0.53 mi	Flat 91, Swan Court, Chelsea Manor Street, London, Greater London SW3 5RY	-	-	2	Flat
£1.3M	06/23	0.53 mi	Flat 96, Swan Court, Chelsea Manor Street, London, Greater London SW3 5RU	-	-	2	Flat
£850K	12/23	0.53 mi	Flat 4, Swan Court, Chelsea Manor Street, London, Greater London SW3 5RT	-	-	2	Flat
£800K	02/24	0.53 mi	65, Radnor Walk, London, Greater London SW3 4BT	£8,421	95	2	Flat
£1.4M	05/21	0.53 mi	Flat 14, Greville House, Kinnerton Street, London, Greater London SW1X 8EY	-	-	2	Flat
£1.3M	01/21	0.56 mi	First Floor Flat, 43, Tedworth Square, London, Greater London SW3 4DW	-	-	2	Flat
£656K	05/21	0.57 mi	Flat 5, Wedderburn House, Lower Sloane Street, London, Greater London SW1W 8BZ	-	-	2	Flat
£1.5M	02/21	0.57 mi	Flat 18, Whaddon House, William Mews, London, Greater London SW1X 9HG	-	-	2	Flat
£1.7M	08/23	0.59 mi	Upper Maisonette, 25, Redesdale Street, London, Greater London SW3 4BL	£17,784	97	2	Flat
£4.6M	05/23	0.59 mi	5, Elm Place, London, Greater London SW7 3QH	£31,190	147	2	Flat
£1.1M	09/23	0.61 mi	93a, Flood Street, London, Greater London SW3 5TB	£16,462	65	2	Flat
£1.4M	11/20	0.62 mi	Garden Maisonette, 105, Oakley Street, London, Greater London SW3 5NR	-	-	2	Flat
£1.8M	06/21	0.62 mi	2, Bowland Yard, London, Greater London SW1X 8EE	£13,462	130	2	Flat
£7.8M	03/21	0.62 mi	15, Wilton Place, London, Greater London SW1X 8RL	£22,238	353	2	Flat

Local Rents

50 rents from £2.6K/mo to £10.8K/mo, average is £4.4K/mo.

Rent	Date	Distance	Address	Beds	Type
£3,000	02/25	0.04 mi	-	2	Flat
£3,250	04/25	0.05 mi	-	2	Flat
£7,583	09/24	0.09 mi	Egerton Gardens, London, SW3	2	Flat
£3,500	09/24	0.1 mi	-	2	Flat
£6,478	09/24	0.11 mi	Egerton Gardens Knightsbridge SW3	2	Flat
£3,350	09/24	0.11 mi	Draycott Avenue, London, SW3	2	Flat
£3,499	09/24	0.11 mi	-	2	Flat
£2,700	09/24	0.12 mi	Egerton Gardens, Chelsea, London, SW3	2	Flat
£8,017	09/24	0.13 mi	Egerton Place, Knightsbridge, London, SW3	2	Flat
£8,017	09/24	0.13 mi	Egerton Place London SW3	2	Flat
£3,900	09/24	0.14 mi	Fulham Road, London	2	Flat
£4,117	09/24	0.14 mi	Fulham Road, South Kensington, SW3	2	Flat
£3,750	03/25	0.14 mi	-	2	Flat
£8,017	09/24	0.14 mi	Egerton Place, Knightsbridge, London, SW3	2	Flat
£5,890	09/24	0.14 mi	Egerton Place, London, SW3 2EF, UK	2	Flat
£3,493	09/24	0.14 mi	Chelsea Cloisters, Sloane Avenue, London, SW3	2	Flat
£3,300	10/24	0.14 mi	-	2	Flat
£3,100	02/24	0.14 mi	-	2	Flat
£3,536	11/24	0.14 mi	-	2	Flat
£5,850	09/24	0.14 mi	-	2	Flat
£3,033	10/24	0.14 mi	-	2	Flat
£5,850	09/24	0.15 mi	Fulham Road, London	2	Flat
£6,175	09/24	0.15 mi	Egerton Gardens, Knightsbridge, London, SW3	2	Flat
£3,878	09/24	0.15 mi	Lennox Gardens, London, SW1X	2	Terraced House
£10,833	09/24	0.15 mi	Lennox Gardens, Knightsbridge, SW1X	2	Flat
£6,175	09/24	0.15 mi	Egerton Gardens, London, SW3	2	Flat
£4,333	09/24	0.15 mi	Egerton Terrace, Knightsbridge, London, SW3	2	Flat
£4,333	09/24	0.15 mi	Egerton Terrace, Knightsbridge, London, UK, SW3	2	Flat
£4,333	09/24	0.15 mi	Egerton Terrace, Knightsbridge, London, SW3	2	Flat
£6,175	09/24	0.15 mi	Egerton Gardens Chelsea SW3	2	Flat
£6,175	09/24	0.16 mi	Egerton Gardens, London	2	Flat
£4,333	09/24	0.16 mi	Egerton Terrace, London, SW3	2	Flat
£4,333	09/24	0.16 mi	Egerton Terrace, London, SW3	2	Flat
£7,605	09/24	0.16 mi	Ovington Square, Knightsbridge, London, SW3	2	Flat
£7,605	09/24	0.16 mi	Ovington Square, Knightsbridge, London, SW3	2	Flat
£7,605	09/24	0.16 mi	Ovington Square, Chelsea	2	Flat
£7,605	09/24	0.16 mi	Ovington Square, London, SW3	2	Flat
£4,333	09/24	0.16 mi	Egerton Terrace, Knightsbridge, SW3	2	Flat
£6,933	09/24	0.16 mi	Egerton Gardens Mews, London, SW3	2	Flat
£4,333	09/24	0.16 mi	Egerton Terrace, Knightsbridge, London SW3	2	Flat
£4,333	09/24	0.16 mi	Egerton Terrace, Knightsbridge, London SW3	2	Flat
£3,575	09/24	0.16 mi	Yeomans Row, London, SW3	2	Flat
£5,950	09/24	0.17 mi	-	2	Flat
£7,605	09/24	0.17 mi	Ovington Square, London	2	Flat
£6,933	09/24	0.17 mi	Egerton Gardens Mews, SW3	2	Terraced House
£6,933	09/24	0.17 mi	Egerton Gardens Mews, Knightsbridge, SW3	2	Terraced House
£7,605	09/24	0.17 mi	Ovington Square, London, SW3	2	Flat
£2,595	02/25	0.18 mi	-	2	Flat
£4,442	09/24	0.18 mi	Pelham Court, Fulham Road, Chelsea, London, SW3	2	Flat
£7,605	09/24	0.18 mi	Ovington Gardens, South Kensington	2	Flat

Local Area Statistics

Population in SW3	22,08622,086
Population in London	4,771,9214,771,921
Town centre distance	3.49 miles away3.49 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.32 miles away0.32 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

Price changed to £1,050,000

April 1, 2025

Listed for £1,150,000

February 19, 2025

Floor Plans

Description

Share Of Freehold +
First Floor +
Gated Development +
Porter +
Two Bedrooms +
Separate Kitchen +

A first floor apartment within a gated development. This property has a share of the freehold, two double bedrooms and would be an ideal pied-à-terre or long term investment.

The Marlborough is a sought after, gated development on the border of Chelsea and Knightsbridge, ideally located for all that the local area has to offer.

Tenure: Share Of Freehold
Council Tax Band: G

Information contained within this listing is for guidance only and should be checked and confirmed (prior to proceeding).

Agent Details

Dexters, Chelsea & Belgravia

020 7590 9510

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.

3 Bed House, Single Let, London, SW3 2HT

£4,150,000

2 months ago • 93 m²

Sold STC

2 Bed Flat, Single Let, London, SW3 2JZ

£720,000

5 months ago • 44 m²

4 Bed House, Single Let, London, SW3 2NH

£2,500,000

a month ago • 143 m²

4 Bed House, Single Let, London, SW3 2NG

£4,950,000

a month ago • 96 m²