4 Bed Flat, Single Let, London, SW3 5LN, £2,950,000

Shrewsbury House, 42 Cheyne Walk, Chelsea, London, SW3 5LN - 2 months ago

BTL

~129 m²

+7 photos

ValuationOvervalued

Sold Prices	£800K - £16.7M
Sold Prices/m²	£8.5K/m² - £20.7K/m²

Square Metres	~129.26 m²
Price/m²	£22.8K/m²
Value Estimate	£1,549,895£1,549,895

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£737,500£737,500
Stamp Duty & Legal Fees	£354,950£354,950
Total Cash In	£1,092,450£1,092,450

Cash Out
Rent Range	£2,900 - £30,333£2,900 - £30,333
Rent Estimate	£3,869
Running Costs/mo	£10,013£10,013
Cashflow/mo	£-6,144£-6,144
Cashflow/yr	£-73,723£-73,723
Gross Yield	2%2%

Local Sold Prices

22 sold prices from £800K to £16.7M, average is £2.4M. £8.5K/m² to £20.7K/m², average is £12K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£4.2M	05/23	0.05 mi	Flat 6, Carlyle Mansions, Cheyne Walk, London, Greater London SW3 5LS	-	-	4	Flat
£1.6M	11/20	0.27 mi	Flat 81, Beaufort Mansions, Beaufort Street, London, Greater London SW3 5AF	-	-	4	Flat
£2.7M	09/21	0.58 mi	Flat 5, Grove Court, Drayton Gardens, London, Greater London SW10 9QY	-	-	4	Flat
£2.6M	02/23	0.58 mi	31, Evelyn Gardens, London, Greater London SW7 3BJ	-	-	4	Flat
£2.6M	09/21	0.6 mi	Flat 28, Drayton Court, Drayton Gardens, London, Greater London SW10 9RH	-	-	4	Flat
£3.0M	01/21	0.6 mi	Flat 39, Drayton Court, Drayton Gardens, London, Greater London SW10 9RH	-	-	4	Flat
£2.4M	02/21	0.6 mi	Flat 27, Drayton Court, Drayton Gardens, London, Greater London SW10 9RH	-	-	4	Flat
£1.2M	09/23	0.6 mi	Flat 22, Ashburnham Mansions, Ashburnham Road, London, Greater London SW10 0PA	-	-	4	Flat
£1.7M	10/23	0.62 mi	16, Burnaby Street, London, Greater London SW10 0PH	£13,462	127	4	Flat
£2.4M	03/21	0.7 mi	Flat 17, Admiral Court, Admiral Square, London, Greater London SW10 0UU	-	-	4	Flat
£2.5M	06/21	0.72 mi	Flat 42, Melton Court, Onslow Crescent, London, Greater London SW7 3JH	-	-	4	Flat
£2.5M	10/23	0.72 mi	Flat 47, Malvern Court, Onslow Square, London, Greater London SW7 3HY	-	-	4	Flat
£2.1M	09/23	0.72 mi	Flat 32, Malvern Court, Onslow Square, London, Greater London SW7 3HY	-	-	4	Flat
£2.3M	04/23	0.72 mi	Flat 41, Malvern Court, Onslow Square, London, Greater London SW7 3HY	-	-	4	Flat
£2.1M	09/23	0.73 mi	Flat 40, Melton Court, Onslow Crescent, London, Greater London SW7 3JQ	-	-	4	Flat
£5.3M	11/22	0.79 mi	2, Whittaker Street, London, Greater London SW1W 8JQ	-	-	4	Flat
£800K	08/23	0.81 mi	Ground Floor And Basement Flat, 42, Thurloe Square, London, Greater London SW7 2SR	-	-	4	Flat
£1.1M	06/23	0.85 mi	19, Frere Street, London, Greater London SW11 2JA	£8,496	127	4	Flat
£814.3K	11/22	0.85 mi	Ground Floor Flat, 60, Cadogan Square, London, Greater London SW1X 0EE	£10,520	77	4	Flat
£1.6M	11/23	0.86 mi	Flat 61, York Mansions, Prince Of Wales Drive, London, Greater London SW11 4BW	-	-	4	Flat
£4.5M	12/20	0.86 mi	Flat B, 8 - 9, Gledhow Gardens, London, Greater London SW5 0BL	£20,737	217	4	Flat
£16.7M	11/20	0.96 mi	Lower Ground And First Floor Maisonette, 37, Pont Street, London, Greater London SW1X 0BB	-	-	4	Flat

Local Rents

50 rents from £2.9K/mo to £30.3K/mo, average is £9.8K/mo.

Rent	Date	Distance	Address	Beds	Type
£5,417	09/24	0.01 mi	Cheyne Walk, Chelsea, SW3	3	Flat
£5,417	09/24	0.01 mi	Shrewsbury House, Cheyne Walk, Chelsea, SW3	3	Flat
£16,250	09/24	0.03 mi	Cheyne Row, London, SW3	4	Terraced House
£8,450	09/24	0.13 mi	Margaretta Terrace, London, SW3	3	Flat
£10,833	09/24	0.14 mi	Petyt Place Chelsea London	6	Detached House
£10,500	09/24	0.14 mi	Glebe Place, Chelsea	4	Terraced House
£10,617	09/24	0.14 mi	Oakley Gardens, Chelsea, London, SW3	3	Terraced House
£10,617	09/24	0.15 mi	Oakley Gardens, London, SW3	3	Terraced House
£7,258	09/24	0.16 mi	Bramerton Street, Chelsea, London, SW3	3	Flat
£10,833	09/24	0.17 mi	Margaretta Terrace, Chelsea, London	5	Flat
£10,617	09/24	0.17 mi	Margaretta Terrace, Chelsea, London, SW3	4	Terraced House
£5,742	09/24	0.17 mi	Waldron House, 57-63 Old Church Street, Chelsea, London, SW3	3	Flat
£25,783	09/24	0.18 mi	Chelsea Manor Street, London, SW3	4	Flat
£4,500	09/24	0.18 mi	-	3	Terraced House
£10,508	09/24	0.18 mi	Beaufort Gardens, London, SW3.	3	Flat
£18,000	09/24	0.2 mi	Waterside Point, 2 Anhalt Road, SW11	5	Flat
£18,000	09/24	0.2 mi	Waterside Point, Anhalt Street, Battersea, London, SW11	5	Flat
£17,996	09/24	0.2 mi	Anhalt Road, SW11	4	Flat
£18,000	09/24	0.2 mi	Anhalt Road London SW11	5	Flat
£7,800	09/24	0.2 mi	Anhalt Road, SW11	3	Flat
£6,413	09/24	0.2 mi	Anhalt Road, Battersea	3	Flat
£6,413	09/24	0.2 mi	Anhalt Road, Battersea	3	Flat
£21,450	09/24	0.21 mi	Flood Street, Chelsea	7	Flat
£19,002	09/24	0.21 mi	Waterside Point, Anhalt Road, Battersea Park, London, SW11	5	Flat
£6,890	09/24	0.21 mi	Waterside Point, Battersea, London, SW11	3	Flat
£5,200	09/24	0.21 mi	Flood Street, Chelsea, London, SW3	3	Flat
£7,778	09/24	0.23 mi	Cheyne Court, London, SW3	3	Flat
£3,500	02/24	0.26 mi	-	3	Flat
£3,900	09/24	0.26 mi	-	3	Flat
£6,933	09/24	0.26 mi	Kings Road, Chelsea, London, SW3	3	Flat
£6,933	09/24	0.26 mi	Kings Road Chelsea SW3	3	Flat
£21,450	09/24	0.28 mi	Flood Street, Chelsea, London	5	Terraced House
£12,780	09/24	0.28 mi	Parkgate, London, SW11	4	Flat
£11,917	09/24	0.29 mi	Bishops Wharf House, Battersea, London	4	Flat
£14,083	09/24	0.29 mi	Shawfield Street, London, SW3	6	Terraced House
£3,850	09/24	0.3 mi	Kings Road, London	3	Flat
£15,167	09/24	0.31 mi	Manresa Road, SW3	6	Flat
£7,583	09/24	0.32 mi	Sydney Street, Chelsea, London, SW3	6	Flat
£5,417	09/24	0.32 mi	Christchurch Street, SW3	3	Terraced House
£29,250	09/24	0.32 mi	Mulberry Walk, London	4	Flat
£30,333	09/24	0.33 mi	Radnor Walk, London, SW3	4	Detached House
£4,100	03/25	0.35 mi	-	3	Terraced House
£2,900	02/25	0.36 mi	-	3	Flat
£6,045	09/24	0.36 mi	Tite Street, London, SW3	3	Flat
£9,750	09/24	0.36 mi	Elm Park Road, Chelsea, SW3	3	Flat
£9,750	09/24	0.37 mi	Dilke Street, Chelsea, SW3	3	Terraced House
£3,900	09/24	0.37 mi	-	3	Flat
£10,812	09/24	0.37 mi	Smith Terrace, London	5	Terraced House
£11,917	09/24	0.37 mi	Ralston Street, Chelsea SW3	4	Flat
£8,333	10/24	0.37 mi	-	3	Terraced House

Local Area Statistics

Population in SW3	22,08622,086
Population in London	4,771,9214,771,921
Town centre distance	4.10 miles away4.10 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.75 miles away0.75 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 £2,950,000

February 24, 2025

Floor Plans

Description

A wonderful four bedroom lateral flat, on the 2nd floor, with a lift in the well run and portered Shrewsbury House.

This triple aspect property has four bedrooms, the principal with a dual aspect and ensuite shower room, two further bedrooms sharing a bathroom and a fourth bedroom with an en-suite shower room. To the front is a generous reception room with a balcony overlooking the river Thames. To the rear of the property is a dining room and kitchen overlooking the communal garden. The property has a Share in the Freehold.

Shrewsbury House has a day porter, communal Hot water and Heating, communal garden and off street parking.

Agent Details

John D Wood & Co. Sales, Chelsea Green

020 3835 4101

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.