3 Bed Flat, Single Let, London, W9 1TA, £1,375,000

Cropthorne Court, Maida Vale, London, W9 1TA - 2 views - a month ago

Leasehold

BTL

~93 m²

+9 photos

ValuationOvervalued

Sold Prices	£443.5K - £4.3M
Sold Prices/m²	£5.9K/m² - £19.5K/m²

Square Metres	~93 m²
Price/m²	£14.8K/m²
Value Estimate	£1,046,003£1,046,003

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£343,750£343,750
Stamp Duty & Legal Fees	£148,700£148,700
Total Cash In	£492,450£492,450

Cash Out
Rent Range	£3,250 - £10,617£3,250 - £10,617
Rent Estimate	£3,550
Running Costs/mo	£5,027£5,027
Cashflow/mo	£-1,477£-1,477
Cashflow/yr	£-17,722£-17,722
Gross Yield	3%3%

Local Sold Prices

50 sold prices from £443.5K to £4.3M, average is £1.1M. £5.9K/m² to £19.5K/m², average is £11.2K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£1.6M	07/21	0.04 mi	Flat 15, Vale Court, Maida Vale, London, Greater London W9 1RT	-	-	3	Flat
£645K	01/21	0.15 mi	179, Scott Ellis Gardens, London, Greater London NW8 9RS	£7,866	82	3	Flat
£4.3M	10/21	0.15 mi	8a, Melina Place, London, Greater London NW8 9SA	£19,545	220	3	Flat
£1.1M	08/21	0.17 mi	Flat 45, Grove Hall Court, Hall Road, London, Greater London NW8 9NY	-	-	3	Flat
£1.2M	10/23	0.17 mi	Flat 40, Grove Hall Court, Hall Road, London, Greater London NW8 9NY	-	-	3	Flat
£3.8M	01/21	0.21 mi	22, Randolph Crescent, London, Greater London W9 1DR	£15,753	239	3	Flat
£1.6M	06/23	0.22 mi	3b, Randolph Crescent, London, Greater London W9 1DP	£11,151	139	3	Flat
£1.0M	03/21	0.27 mi	Flat 83, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX	-	-	3	Flat
£1.2M	03/21	0.27 mi	Flat 33, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX	-	-	3	Flat
£2.2M	06/23	0.27 mi	Flat 53, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1LX	-	-	3	Flat
£1.3M	06/23	0.27 mi	26c, Clarendon Gardens, London, Greater London W9 1AZ	-	-	3	Flat
£1.8M	10/21	0.27 mi	Basement, 22, Clarendon Gardens, London, Greater London W9 1AZ	-	-	3	Flat
£1.1M	10/20	0.28 mi	Flat 403, Elm Tree Court, Elm Tree Road, London, Greater London NW8 9JT	-	-	3	Flat
£1.3M	03/24	0.28 mi	Century Court, Flat 25, Grove End Road, London, Greater London NW8 9LD	£11,195	113	3	Flat
£1.2M	07/23	0.28 mi	Flat 31, Century Court, Grove End Road, London, Greater London NW8 9LD	-	-	3	Flat
£825K	03/21	0.28 mi	First Floor Flat, 10, Clarendon Gardens, London, Greater London W9 1AY	£16,176	51	3	Flat
£2.4M	12/20	0.29 mi	Flat 75, South Lodge, Circus Road, London, Greater London NW8 9EU	-	-	3	Flat
£1.4M	09/21	0.29 mi	Third And Fourth Floor Flat, 149, Sutherland Avenue, London, Greater London W9 1ES	-	-	3	Flat
£1.6M	12/20	0.31 mi	Flat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL	-	-	3	Flat
£1.6M	12/20	0.31 mi	Flat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL	-	-	3	Flat
£1.1M	09/21	0.31 mi	Flat 176, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG	-	-	3	Flat
£1.1M	02/21	0.31 mi	Flat 144, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG	-	-	3	Flat
£975K	05/23	0.31 mi	Flat 168, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NG	-	-	3	Flat
£1.8M	09/23	0.32 mi	Flat 9, Neville Court, Abbey Road, St Johns Wood, London, Greater London NW8 9DD	-	-	3	Flat
£1.3M	01/23	0.32 mi	178c, Randolph Avenue, London, Greater London W9 1PE	-	-	3	Flat
£1.4M	04/23	0.33 mi	Flat 60, St Johns Wood Court, St Johns Wood Road, London, Greater London NW8 8QS	-	-	3	Flat
£1.0M	12/20	0.33 mi	Flat 19, Biddulph Mansions, Elgin Avenue, London, Greater London W9 1HZ	£11,319	91	3	Flat
£1.1M	05/21	0.35 mi	Flat 240, Lauderdale Mansions, Lauderdale Road, London, Greater London W9 1NQ	-	-	3	Flat
£2.4M	03/21	0.35 mi	Flat A, 14, Maida Avenue, London, Greater London W2 1SR	-	-	3	Flat
£1.1M	03/23	0.36 mi	Flat 53, Castellain Mansions, Castellain Road, London, Greater London W9 1HE	-	-	3	Flat
£935K	01/21	0.38 mi	Flat 15, Elgin Mansions, Elgin Avenue, London, Greater London W9 1JG	£11,688	80	3	Flat
£895.2K	11/23	0.39 mi	Castellain Mansions, Flat 108, Castellain Road, London, Greater London W9 1HB	£10,059	89	3	Flat
£873K	02/23	0.39 mi	Flat 112, Castellain Mansions, Castellain Road, London, Greater London W9 1HB	-	-	3	Flat
£863K	06/21	0.42 mi	Flat 31, Delaware Mansions, Delaware Road, London, Greater London W9 2LH	-	-	3	Flat
£615K	09/21	0.43 mi	Flat 45, Tadema House, Penfold Street, London, Greater London NW8 8PN	-	-	3	Flat
£542.5K	01/21	0.43 mi	Flat 45, Lords View, St Johns Wood Road, London, Greater London NW8 7HQ	-	-	3	Flat
£570K	03/21	0.46 mi	72, John Aird Court, London, Greater London W2 1UZ	£6,786	84	3	Flat
£1.3M	09/23	0.47 mi	Flat 10, Abbey Court, Abbey Road, St Johns Wood, London, Greater London NW8 0AU	-	-	3	Flat
£1.1M	01/21	0.49 mi	Flat 46, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SH	-	-	3	Flat
£1.3M	02/21	0.49 mi	Flat 13, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SQ	-	-	3	Flat
£900K	03/21	0.49 mi	Flat 16, Morshead Mansions, Morshead Road, London, Greater London W9 1LE	-	-	3	Flat
£1.1M	04/23	0.49 mi	Flat 23, Morshead Mansions, Morshead Road, London, Greater London W9 1LE	-	-	3	Flat
£825K	03/23	0.51 mi	Flat 28, Elgood House, Wellington Road, St Johns Wood, London, Greater London NW8 9TG	-	-	3	Flat
£915K	05/21	0.51 mi	Flat 42, Morshead Mansions, Morshead Road, London, Greater London W9 1LF	-	-	3	Flat
£443.5K	04/21	0.53 mi	159, Lisson Grove, London, Greater London NW8 8EB	£5,913	75	3	Flat
£530K	06/21	0.54 mi	Flat 46, Fleming Court, St Marys Square, London, Greater London W2 1SE	-	-	3	Flat
£585K	01/21	0.54 mi	Flat 1, Fleming Court, St Marys Square, London, Greater London W2 1SE	-	-	3	Flat
£850K	05/21	0.54 mi	Flat 76, Morshead Mansions, Morshead Road, London, Greater London W9 1LG	-	-	3	Flat
£740K	12/20	0.55 mi	Flat 55, Greville Hall, Greville Place, London, Greater London NW6 5JT	-	-	3	Flat
£565K	02/21	0.55 mi	First Floor Flat, 106, Shirland Road, London, Greater London W9 2EQ	£11,300	50	3	Flat

Local Rents

50 rents from £3.3K/mo to £10.6K/mo, average is £5.5K/mo.

Rent	Date	Distance	Address	Beds	Type
£4,767	10/24	0 mi	Maida Vale, London, W9	3	Flat
£7,999	01/25	0.02 mi	-	3	Flat
£4,333	07/24	0.03 mi	Hall Road, St John's Wood, London, NW8	3	Flat
£10,617	06/24	0.04 mi	Hall Road, St John's Wood, London NW8 9RD	3	Flat
£10,617	06/24	0.04 mi	Hall Road, St John's Wood, NW8	3	Flat
£10,617	06/24	0.05 mi	Hall Road, St John's Wood, London, NW8	3	Detached House
£5,499	06/24	0.05 mi	Hall Road, London, NW8	3	Flat
£4,350	10/24	0.06 mi	-	3	Flat
£5,001	08/24	0.07 mi	63 Hamilton Terrace, St Johns Wood, London, NW8	3	Flat
£5,200	10/24	0.07 mi	Maida Vale, London, W9	3	Flat
£4,983	10/24	0.08 mi	Clarendon Court, Maida Vale, Maida Vale, W9	3	Flat
£5,612	10/24	0.08 mi	Clive Court, Maida Vale,London W9	3	Flat
£5,612	10/24	0.08 mi	Maida Vale W9	3	Flat
£3,600	02/25	0.09 mi	-	3	Flat
£5,000	07/24	0.1 mi	Hamilton Terrace, St John's Wood, NW8	3	Flat
£5,417	07/24	0.1 mi	Hamilton Terrace, London, NW8	3	Flat
£4,311	10/24	0.1 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,481	10/24	0.11 mi	Maida Vale, London	3	Flat
£5,482	10/24	0.11 mi	Clive Court, Maida Vale, London	3	Flat
£4,312	10/24	0.11 mi	Ciive Court Maida Vale W9	3	Flat
£4,600	03/25	0.11 mi	-	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£4,767	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£4,312	10/24	0.11 mi	504 Clive Court, Maida Vale, Maida Vale, W9	3	Flat
£4,311	10/24	0.11 mi	Maida Vale, London, W9	3	Flat
£4,312	10/24	0.11 mi	Maida Vale, London	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£5,611	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,200	10/24	0.11 mi	-	3	Flat
£3,600	12/24	0.11 mi	-	3	Flat
£3,250	11/24	0.11 mi	-	3	Flat
£3,500	02/25	0.11 mi	-	3	Flat
£3,683	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£5,763	10/24	0.11 mi	Clive Court, Maida Vale, Maida Vale, W9	3	Flat
£5,763	10/24	0.11 mi	Clive Court, Maida Vale, Maida Vale, W9	3	Flat
£4,312	10/24	0.11 mi	Clive Court, Maida Vale, Notting Hill, W9	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London	3	Flat
£5,612	10/24	0.11 mi	Maida vale, London	3	Flat
£5,612	10/24	0.11 mi	Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£5,611	10/24	0.11 mi	Clive Court, Maida Vale, London, W9	3	Flat
£5,612	10/24	0.11 mi	Clive Court, Maida Vale, W9	3	Flat
£4,550	04/25	0.11 mi	-	3	Flat
£5,612	10/24	0.12 mi	Clive Court, Maida Vale, W9	3	Flat

Local Area Statistics

Population in W9	37,72437,724
Population in London	4,771,9214,771,921
Town centre distance	3.21 miles away3.21 miles away
Nearest school	0.10 miles away0.10 miles away
Nearest train station	0.25 miles away0.25 miles away

Rental demand	Landlord's marketLandlord's market
Rental growth (12m)	-3%-3%
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	+12%+12%

Property History

Listed for £1,375,000

March 4, 2025

Floor Plans

Description

3 double bedrooms +
2 bathrooms +
Guest cloakroom +
1442 sq ft / 134 sq m +
Ground floor +
Resident's off-street parking first come first served +
24 hour porterage +
Live-in caretaker +

A well presented three double bedroom, two bathroom apartment (1442 sq ft / 134 sq m) situated on the ground floor of this prestigious block. The apartment comprises hallway leading to an reception room and intercommunicating dining room, separate luxury eat-in kitchen, two double bedrooms with fitted wardrobes, third double bedroom, family bathroom, shower room and guest cloakroom. Benefits include resident's off-street parking on a first come first served basis, 24 hour porterage and a live-in caretaker. The original architect of Cropthorne Court was Giles Gilbert Scott, who also designed Battersea Power Station and the iconic red telephone boxes we see today and the block is located walking distance from St John's Wood, Maida Vale and Warwick Avenue underground stations and the shops and cafés on Clifton Road in Little Venice.

Service charge: £4,700 per annum approx. In addition, reserve fund: £2,520 per annum approx.

Agent Details

Hanover, St John's Wood

020 3834 8772

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.