3 Bed Terraced House, Single Let, London, SW1E 6PL, £1,500,000





ValuationUndervalued
Cashflows
Cash In | |
Purchase Finance | MortgageMortgage |
Deposit (25%) | £375,000£375,000 |
Stamp Duty & Legal Fees | £167,450£167,450 |
Total Cash In | £542,450£542,450 |
| |
Cash Out | |
Rent Range | £3,683 - £45,002£3,683 - £45,002 |
Rent Estimate | £3,782 |
Running Costs/mo | £5,464£5,464 |
Cashflow/mo | £-1,682£-1,682 |
Cashflow/yr | £-20,183£-20,183 |
Gross Yield | 3%3% |
Local Sold Prices
50 sold prices from £1.1M to £26.5M, average is £3.2M. £4.9K/m² to £52.5K/m², average is £19.5K/m².
Price | Date | Distance | Address | Price/m² | m² | Beds | Type | |
£3.3M | 07/22 | 0.37 mi | 6, Eaton Row, London, Greater London SW1W 0JA | £39,157 | 83 | 3 | Terraced House | |
£5.2M | 07/22 | 0.4 mi | 12, Wilton Street, London, Greater London SW1X 7AF | - | - | 3 | Terraced House | |
£1.5M | 09/23 | 0.4 mi | 187, Vauxhall Bridge Road, London, Greater London SW1V 1ER | £13,239 | 116 | 3 | Terraced House | |
£2.2M | 12/23 | 0.41 mi | 21, Maunsel Street, London, Greater London SW1P 2QN | £17,396 | 125 | 3 | Terraced House | |
£1.2M | 03/21 | 0.44 mi | 197, Vauxhall Bridge Road, London, Greater London SW1V 1ER | £9,606 | 127 | 3 | Terraced House | |
£4.5M | 03/21 | 0.47 mi | 32, Groom Place, London, Greater London SW1X 7BA | £24,590 | 183 | 3 | Terraced House | |
£4.8M | 04/23 | 0.47 mi | 36, Groom Place, London, Greater London SW1X 7BA | £17,739 | 272 | 3 | Terraced House | |
£3.9M | 01/24 | 0.48 mi | 109, Eccleston Mews, London, Greater London SW1X 8AQ | £28,309 | 136 | 3 | Terraced House | |
£1.9M | 01/21 | 0.49 mi | 26, Eccleston Square Mews, London, Greater London SW1V 1QN | £12,581 | 155 | 3 | Terraced House | |
£1.6M | 06/22 | 0.5 mi | 23, Churton Street, London, Greater London SW1V 2LY | - | - | 3 | Terraced House | |
£4.5M | 06/23 | 0.5 mi | 5, Headfort Place, London, Greater London SW1X 7DE | £22,059 | 204 | 3 | Terraced House | |
£4.7M | 04/23 | 0.51 mi | 95, Ebury Street, London, Greater London SW1W 9QU | £18,980 | 245 | 3 | Terraced House | |
£3.6M | 02/21 | 0.52 mi | 30, Eaton Mews South, London, Greater London SW1W 9HR | £4,891 | 736 | 3 | Terraced House | |
£6.2M | 12/21 | 0.53 mi | 8, Belgrave Place, London, Greater London SW1X 8AJ | - | - | 3 | Semi-Detached House | |
£4.1M | 12/20 | 0.53 mi | 5, Ebury Mews, London, Greater London SW1W 9NX | £34,904 | 118 | 3 | Terraced House | |
£2.5M | 11/23 | 0.55 mi | 52, Ground And Lower Ground Floor Flat, Eaton Place, London, Greater London SW1X 8AL | - | - | 3 | House | |
£3.6M | 11/21 | 0.57 mi | 14, Lord North Street, London, Greater London SW1P 3LD | £21,491 | 168 | 3 | Terraced House | |
£2.1M | 05/21 | 0.58 mi | 25, Cambridge Street, London, Greater London SW1V 4PR | £11,475 | 183 | 3 | Terraced House | |
£2.3M | 12/20 | 0.58 mi | 49, Cambridge Street, London, Greater London SW1V 4PR | £10,714 | 210 | 3 | Terraced House | |
£3.2M | 01/23 | 0.58 mi | 21a, Brick Street, London, Greater London W1J 7DL | £52,459 | 61 | 3 | Terraced House | |
£1.9M | 06/21 | 0.61 mi | Flat 10, Tounson Court, Montaigne Close, London, Greater London SW1P 4AQ | - | - | 3 | Terraced House | |
£2.5M | 12/20 | 0.62 mi | 2, Gerald Road, London, Greater London SW1W 9EQ | - | - | 3 | Terraced House | |
£5.3M | 02/21 | 0.62 mi | 20, Gerald Road, London, Greater London SW1W 9EQ | - | - | 3 | Terraced House | |
£1.9M | 08/23 | 0.62 mi | 37, Alderney Street, London, Greater London SW1V 4HH | £13,612 | 140 | 3 | Terraced House | |
£5.3M | 08/23 | 0.63 mi | 11, Chester Row, London, Greater London SW1W 9JF | £20,265 | 264 | 3 | Terraced House | |
£3.3M | 04/23 | 0.63 mi | 58, Eaton Mews West, London, Greater London SW1W 9ET | - | - | 3 | Terraced House | |
£2.2M | 08/22 | 0.67 mi | 104, Denbigh Street, London, Greater London SW1V 2EX | £26,829 | 82 | 3 | Terraced House | |
£3.5M | 03/23 | 0.67 mi | 18, Ormond Yard, London, Greater London SW1Y 6JT | - | - | 3 | Terraced House | |
£6.1M | 02/22 | 0.67 mi | 5, Belgrave Mews West, London, Greater London SW1X 8HT | £23,691 | 256 | 3 | Terraced House | |
£26.5M | 07/22 | 0.68 mi | 63, Eaton Square, London, Greater London SW1W 9BQ | - | - | 3 | Terraced House | |
£2.7M | 07/22 | 0.69 mi | 2, Halkin Mews, London, Greater London SW1X 8JZ | £22,295 | 122 | 3 | Terraced House | |
£1.7M | 06/22 | 0.69 mi | 13, Cumberland Street, London, Greater London SW1V 4LS | - | - | 3 | Terraced House | |
£5.7M | 09/23 | 0.71 mi | 39, Eaton Terrace, London, Greater London SW1W 8TP | £23,370 | 245 | 3 | Terraced House | |
£2.6M | 06/21 | 0.72 mi | 4, Kinnerton Street, London, Greater London SW1X 8ES | £19,485 | 136 | 3 | Terraced House | |
£2.6M | 06/21 | 0.72 mi | 4, Kinnerton Street, London, Greater London SW1X 8ES | £19,485 | 136 | 3 | Terraced House | |
£4.8M | 12/23 | 0.74 mi | 19, Hays Mews, London, Greater London W1J 5PY | £31,250 | 152 | 3 | Terraced House | |
£4.8M | 05/22 | 0.74 mi | 16, Graham Terrace, London, Greater London SW1W 8JH | £27,269 | 176 | 3 | Terraced House | |
£1.9M | 12/20 | 0.74 mi | 31, Graham Terrace, London, Greater London SW1W 8JE | £14,029 | 139 | 3 | Terraced House | |
£4.2M | 02/23 | 0.74 mi | 31, Graham Terrace, London, Greater London SW1W 8JE | £30,522 | 139 | 3 | Terraced House | |
£1.2M | 11/22 | 0.75 mi | 34, Cadogan Lane, London, Greater London SW1X 9DX | £7,974 | 153 | 3 | Terraced House | |
£4.0M | 04/21 | 0.75 mi | 53, Chester Row, London, Greater London SW1W 8JL | £24,906 | 159 | 3 | Terraced House | |
£1.6M | 01/23 | 0.76 mi | 15, Ranelagh Grove, London, Greater London SW1W 8PA | £13,735 | 113 | 3 | Terraced House | |
£1.1M | 08/22 | 0.77 mi | 57, Sutherland Street, London, Greater London SW1V 4JY | £13,095 | 84 | 3 | Terraced House | |
£3.3M | 06/22 | 0.78 mi | 86, Bourne Street, London, Greater London SW1W 8HF | £38,372 | 86 | 3 | Terraced House | |
£2.5M | 06/21 | 0.78 mi | 45, William Mews, London, Greater London SW1X 9HQ | £19,380 | 129 | 3 | Terraced House | |
£3.4M | 08/22 | 0.79 mi | 64, Bourne Street, London, Greater London SW1W 8JD | - | - | 3 | Terraced House | |
£3.6M | 05/22 | 0.79 mi | 49, Bourne Street, London, Greater London SW1W 8JD | - | - | 3 | Terraced House | |
£1.2M | 09/21 | 0.79 mi | Flat 5, Bradbrook House, Studio Place, London, Greater London SW1X 8EL | - | - | 3 | Detached House | |
£2.8M | 03/21 | 0.79 mi | 50, Bourne Street, London, Greater London SW1W 8JD | - | - | 3 | Terraced House | |
£1.8M | 12/20 | 0.8 mi | 34, Westmoreland Terrace, London, Greater London SW1V 4AL | £10,460 | 174 | 3 | Terraced House |
Local Rents
50 rents from £3.7K/mo to £45K/mo, average is £6.5K/mo.
Rent | Date | Distance | Address | Beds | Type | |
£6,283 | 09/24 | 0.02 mi | The View, Palace Street, London, SW1E | 3 | Flat | |
£4,750 | 09/24 | 0.03 mi | Wilfred Street, London | 3 | Flat | |
£6,283 | 09/24 | 0.04 mi | Palace Street, Westminster, SW1E | 3 | Flat | |
£5,000 | 09/24 | 0.04 mi | Palace Street, Westminster, SW1E | 3 | Flat | |
£6,283 | 09/24 | 0.05 mi | Palace Street, Victoria, London | 3 | Flat | |
£30,333 | 09/24 | 0.09 mi | Buckingham Gate, London, SW1E | 3 | Flat | |
£32,000 | 09/24 | 0.1 mi | Buckingham Gate, London, SW1E | 3 | Flat | |
£20,583 | 09/24 | 0.1 mi | Buckingham Gate, St James's, SW1 | 3 | Flat | |
£28,000 | 09/24 | 0.1 mi | Buckingham Gate, Westminster, SW1E | 3 | Terraced House | |
£21,667 | 09/24 | 0.1 mi | Buckingham Gate, Westminster, SW1E | 3 | Terraced House | |
£30,333 | 09/24 | 0.1 mi | Buckingham Gate, London, SW1E | 3 | Flat | |
£23,833 | 09/24 | 0.1 mi | Buckingham Gate, London, SW1E | 3 | Flat | |
£28,002 | 09/24 | 0.11 mi | Buckingham Gate, Westminster, SW1 | 3 | Flat | |
£32,002 | 09/24 | 0.11 mi | Buckingham Gate, St James's, SW1 | 3 | Flat | |
£5,417 | 09/24 | 0.13 mi | - | 3 | Flat | |
£5,200 | 09/24 | 0.13 mi | - | 3 | Flat | |
£12,848 | 09/24 | 0.16 mi | Ashley Gardens, Ambrosden Avenue, SW1P | 3 | Terraced House | |
£12,848 | 09/24 | 0.16 mi | Ashley Gardens, Ambrosden Avenue, Westminster, London, SW1P | 3 | Flat | |
£12,848 | 09/24 | 0.16 mi | Ashley Gardens, Ambrosden Avenue, London, SW1P | 3 | Flat | |
£7,150 | 09/24 | 0.17 mi | The Nova Building, 87 Buckingham Palace Road, Victoria, London, SW1W | 3 | Flat | |
£8,883 | 09/24 | 0.18 mi | Buckingham Gate Westminster SW1E | 3 | Flat | |
£6,929 | 09/24 | 0.2 mi | Buckingham Palace Road, London, SW1W | 3 | Flat | |
£6,933 | 09/24 | 0.2 mi | - | 3 | Flat | |
£9,750 | 09/24 | 0.21 mi | Nova, 87 Buckingham Palace Road, Westminster, London, SW1W | 3 | Flat | |
£3,750 | 09/24 | 0.22 mi | Vauxhall Bridge Road, Victoria, SW1V | 3 | Flat | |
£5,633 | 09/24 | 0.23 mi | 8 Artillery Row, London, SW1P | 3 | Flat | |
£12,848 | 09/24 | 0.23 mi | Ashley Gardens, Westminster | 3 | Flat | |
£12,848 | 09/24 | 0.23 mi | Ashley Gardens, Ambrosden Avenue, London, SW1P | 3 | Flat | |
£3,748 | 09/24 | 0.24 mi | Vauxhall Bridge Road, SW1, Victoria | 3 | Flat | |
£6,500 | 09/24 | 0.24 mi | 75 Victoria Street, Victoria, Victoria, SW1H | 3 | Flat | |
£5,995 | 09/24 | 0.27 mi | Artillery Mansions, 75 Victoria Street, London, SW1H | 3 | Flat | |
£5,499 | 09/24 | 0.27 mi | Vauxhall Bridge Road, Victoria, SW1V | 3 | Flat | |
£3,878 | 09/24 | 0.27 mi | Victoria Street, Westminster, SW1H | 3 | Flat | |
£6,500 | 09/24 | 0.27 mi | Victoria Street, London, SW1H | 3 | Flat | |
£6,500 | 09/24 | 0.27 mi | Carlisle Mansions, Victoria, SW1P | 3 | Flat | |
£5,308 | 09/24 | 0.28 mi | Ashley Gardens, Emery Hill Street, Westminster, London, SW1P | 3 | Flat | |
£10,508 | 09/24 | 0.28 mi | Beaufort Gardens, Knightsbridge, London, SW3 | 3 | Flat | |
£12,350 | 09/24 | 0.29 mi | Victoria Street, St James's Park, Westminster, London, SW1H | 3 | Flat | |
£10,000 | 09/24 | 0.3 mi | Apartment 703, Victoria Street, London | 3 | Flat | |
£3,683 | 09/24 | 0.3 mi | Vauxhall Bridge Road, London, SW1V | 3 | Flat | |
£4,494 | 09/24 | 0.3 mi | Greencoat Place, Westminster | 3 | Flat | |
£4,485 | 09/24 | 0.3 mi | Greencoat Place, Westminster | 3 | Flat | |
£3,683 | 09/24 | 0.31 mi | Vauxhall Bridge Road, Victoria, SW1V | 3 | Terraced House | |
£4,671 | 09/24 | 0.31 mi | Greencoat Place, London, SW1P | 3 | Flat | |
£4,485 | 09/24 | 0.31 mi | Greencoat Place, Westminster, SW1P | 3 | Flat | |
£4,485 | 09/24 | 0.31 mi | Greencoat Place London SW1P | 3 | Flat | |
£4,485 | 09/24 | 0.32 mi | Greencoat Place, Westminster, London, SW1P | 3 | Flat | |
£5,000 | 09/24 | 0.33 mi | Gillingham Street, Westminster, SW1V | 3 | Terraced House | |
£45,002 | 09/24 | 0.34 mi | Broadway, Central London, Westminster, SW1H | 3 | Flat | |
£5,200 | 09/24 | 0.36 mi | 20 Gillingham Street, London, SW1V | 3 | Flat |
Property History
Listed for £1,500,000
March 18, 2025
Floor Plans

Description
Freehold terraced house located in the heart of Westminster Three-bedroom house located on a sought-after residential street in the heart of Westminster, 0.3 miles from St. James’s Park, Buckingham Palace, and Green Park.
Set over lower ground, ground, first, second, and third floors, offering 1,514 sq. ft. of accommodation.
Reception spaces are spread across the ground and lower ground floors, with a living room, kitchen, dining room, as well as a garden courtyard.
There are three bedrooms and two further bathrooms on the upper floors, along with an additional terrace. The property offers period features and character, with scope to refurbish and create a beautiful home. Wilfred Street is 0.2 miles from Victoria station for the Victoria, Circle and District Lines as well as the overground train station. St James Park is 0.3 miles for the Circle and District Lines.
Similar Properties
Like this property? Maybe you'll like these ones close by too.