2 Bed Flat, Single Let, London, SW1W 8DT, £1,100,000

Gatliff Road, Belgravia, SW1W 8DT - 3 months ago

Leasehold

BTL

~94 m²

+1 photos

ValuationUndervalued

Sold Prices	£440K - £4.3M
Sold Prices/m²	£8.4K/m² - £24.6K/m²

Square Metres	~93.90 m²
Price/m²	£11.7K/m²
Value Estimate	£1,191,325£1,191,325
BMV	8%

Cashflows

Cash In
Purchase Finance	MortgageMortgage
Deposit (25%)	£275,000£275,000
Stamp Duty & Legal Fees	£107,450£107,450
Total Cash In	£382,450£382,450

Cash Out
Rent Range	£1,950 - £22,750£1,950 - £22,750
Rent Estimate	£2,423
Running Costs/mo	£3,942£3,942
Cashflow/mo	£-1,519£-1,519
Cashflow/yr	£-18,229£-18,229
Gross Yield	3%3%

Local Sold Prices

50 sold prices from £440K to £4.3M, average is £775K. £8.4K/m² to £24.6K/m², average is £12.7K/m².

Price	Date	Distance	Address	Price/m²	m²	Beds	Type
£713K	04/21	0.21 mi	Flat A, 16, Sutherland Street, London, Greater London SW1V 4LA	-	-	2	Flat
£500K	02/21	0.22 mi	Flat 64, Gilbert House, Churchill Gardens, London, Greater London SW1V 3HW	-	-	2	Flat
£550K	03/23	0.22 mi	Flat 17, Sullivan House, Churchill Gardens, London, Greater London SW1V 3BP	-	-	2	Flat
£660K	06/23	0.24 mi	Basement Flat, 9, Cumberland Street, London, Greater London SW1V 4LS	-	-	2	Flat
£440K	04/21	0.26 mi	Flat 47, Chippendale House, Churchill Gardens, London, Greater London SW1V 3BU	-	-	2	Flat
£455K	02/23	0.26 mi	Flat 36, Chippendale House, Churchill Gardens, London, Greater London SW1V 3BU	-	-	2	Flat
£790K	05/21	0.26 mi	43a, Cumberland Street, London, Greater London SW1V 4LU	£12,804	62	2	Flat
£1.1M	02/21	0.29 mi	Flat 9, Venner House, Bourne Street, London, Greater London SW1W 8UR	-	-	2	Flat
£480K	02/23	0.3 mi	Flat 5, Wilkins House, Churchill Gardens, London, Greater London SW1V 3BY	-	-	2	Flat
£515K	10/20	0.31 mi	Flat 71, Lutyens House, Churchill Gardens, London, Greater London SW1V 3AD	-	-	2	Flat
£528K	01/21	0.31 mi	Flat 37, Lutyens House, Churchill Gardens, London, Greater London SW1V 3AB	-	-	2	Flat
£1.1M	06/21	0.31 mi	Second And Third Floor Flat, 73, Alderney Street, London, Greater London SW1V 4HH	-	-	2	Flat
£813.3K	09/23	0.31 mi	First Floor Flat, 73, Alderney Street, London, Greater London SW1V 4HH	£24,644	33	2	Flat
£1.3M	04/21	0.31 mi	69a, Gloucester Street, London, Greater London SW1V 4EA	£14,793	86	2	Flat
£656K	05/21	0.32 mi	Flat 5, Wedderburn House, Lower Sloane Street, London, Greater London SW1W 8BZ	-	-	2	Flat
£800K	04/23	0.33 mi	Basement Flat, 61, Gloucester Street, London, Greater London SW1V 4DZ	£11,268	71	2	Flat
£675K	02/23	0.33 mi	Flat 41, Semley House, Semley Place, London, Greater London SW1W 9QJ	-	-	2	Flat
£625K	01/24	0.33 mi	Semley House, Flat 43, Semley Place, London, Greater London SW1W 9QJ	£8,562	73	2	Flat
£560K	06/23	0.33 mi	Flat 37, Semley House, Semley Place, London, Greater London SW1W 9QJ	-	-	2	Flat
£950K	06/21	0.34 mi	55a, Cambridge Street, London, Greater London SW1V 4PS	£8,962	106	2	Flat
£475K	02/23	0.34 mi	Flat 8, Semley House, Semley Place, London, Greater London SW1W 9QJ	-	-	2	Flat
£540K	05/23	0.34 mi	Flat 41, Ripley House, Churchill Gardens, London, Greater London SW1V 3AF	£8,438	64	2	Flat
£760K	09/23	0.36 mi	Ground Floor Flat, 110, Cambridge Street, London, Greater London SW1V 4QF	£17,273	44	2	Flat
£1.3M	04/23	0.36 mi	Second And Third Floor Maisonette, 110, Cambridge Street, London, Greater London SW1V 4QF	-	-	2	Flat
£860K	04/21	0.36 mi	118a, Cambridge Street, London, Greater London SW1V 4QF	£12,647	68	2	Flat
£640K	11/20	0.38 mi	Flat 40, Russell House, Cambridge Street, London, Greater London SW1V 4EQ	-	-	2	Flat
£1.1M	06/23	0.39 mi	Flat 8, York House, Turks Row, London, Greater London SW3 4TH	-	-	2	Flat
£1.1M	10/20	0.41 mi	Flat G, 23, Warwick Square, London, Greater London SW1V 2AB	£10,942	105	2	Flat
£537.5K	02/21	0.43 mi	Ground Floor Flat, 174, Cambridge Street, London, Greater London SW1V 4QE	£10,539	51	2	Flat
£796.2K	03/21	0.44 mi	First Floor Flat, 9, Eccleston Square, London, Greater London SW1V 1NP	£18,095	44	2	Flat
£645K	12/20	0.45 mi	Flat 24, Royal Belgrave House, Hugh Street, London, Greater London SW1V 1RR	-	-	2	Flat
£1.3M	09/23	0.45 mi	7a, Warwick Square, London, Greater London SW1V 2AA	£13,064	98	2	Flat
£925K	04/21	0.46 mi	9a, Gloucester Street, London, Greater London SW1V 2DB	£13,214	70	2	Flat
£520K	06/21	0.48 mi	Flat 52, Keats House, Churchill Gardens, London, Greater London SW1V 3HZ	-	-	2	Flat
£1.6M	12/20	0.48 mi	34a, Tite Street, London, Greater London SW3 4JA	£22,222	72	2	Flat
£750K	04/23	0.49 mi	64, Warwick Square, London, Greater London SW1V 2AL	-	-	2	Flat
£1.4M	05/23	0.51 mi	First And Second Floor Flat, 20, Walpole Street, London, Greater London SW3 4QP	-	-	2	Flat
£2.2M	01/23	0.52 mi	Flat 87, Whitelands House, Cheltenham Terrace, London, Greater London SW3 4RA	-	-	2	Flat
£1.3M	06/21	0.52 mi	Flat 90, Whitelands House, Cheltenham Terrace, London, Greater London SW3 4RA	-	-	2	Flat
£728K	10/23	0.54 mi	Flat 2, Clarion House, Moreton Place, London, Greater London SW1V 2NN	-	-	2	Flat
£830K	05/23	0.55 mi	Lower Ground Floor Flat, 88, Belgrave Road, London, Greater London SW1V 2BJ	£8,602	96	2	Flat
£2.2M	02/21	0.55 mi	Flat 19, Culford Mansions, Culford Gardens, London, Greater London SW3 2SS	-	-	2	Flat
£835K	09/21	0.56 mi	Basement Flat, 68, Claverton Street, London, Greater London SW1V 3AX	£12,463	67	2	Flat
£700K	02/24	0.56 mi	78, Ground Floor Flat, Claverton Street, London, Greater London SW1V 3AX	£12,727	55	2	Flat
£800K	11/20	0.56 mi	29a, Moreton Place, London, Greater London SW1V 2NL	£13,115	61	2	Flat
£1.3M	01/21	0.58 mi	First Floor Flat, 43, Tedworth Square, London, Greater London SW3 4DW	-	-	2	Flat
£1.5M	09/23	0.59 mi	Flat B, 2, Anderson Street, London, Greater London SW3 3LU	-	-	2	Flat
£4.3M	04/23	0.6 mi	Basement And Ground Floor Premises, 100, Eaton Place, London, Greater London SW1X 8LW	-	-	2	Flat
£685K	06/21	0.61 mi	Flat 39, Joseph Conrad House, Tachbrook Street, London, Greater London SW1V 2NF	-	-	2	Flat
£590K	11/20	0.61 mi	Flat 60, Joseph Conrad House, Tachbrook Street, London, Greater London SW1V 2NG	-	-	2	Flat

Local Rents

50 rents from £1.9K/mo to £22.8K/mo, average is £3.9K/mo.

Rent	Date	Distance	Address	Beds	Type
£4,745	09/24	0 mi	Moore House, Grosvenor Waterside, 2 Gatliff Road, London, SW1W	2	Flat
£4,758	09/24	0 mi	Moore House, Grosvenor Waterside, Gaitliff Road	2	Flat
£4,758	09/24	0.01 mi	Moore House, Grosvenor Waterside, 2 Gatliff Road, London, SW1W	2	Flat
£4,767	09/24	0.02 mi	Grosvenor Waterside, London	2	Flat
£3,445	09/24	0.02 mi	Gatliff Road, London	2	Flat
£3,445	09/24	0.02 mi	Gatliff Road, London	2	Flat
£3,100	02/25	0.02 mi	-	2	Flat
£4,758	09/24	0.03 mi	Grosvenor Waterside, 2 Gatliff Road, Chelsea, SW1W	2	Flat
£4,333	04/25	0.04 mi	-	2	Flat
£4,095	04/25	0.04 mi	-	2	Flat
£4,333	03/25	0.04 mi	-	2	Flat
£22,750	09/24	0.05 mi	Whistler Square, Chelsea Barracks, Belgravia, London, SW1W	2	Flat
£4,766	09/24	0.05 mi	Gatliff Road London SW1W	2	Flat
£4,758	09/24	0.05 mi	Grosvenor Waterside, Chelsea, SW1W	2	Flat
£4,758	09/24	0.05 mi	Gatliff Road London SW1W	2	Flat
£4,000	09/24	0.06 mi	Bramah House, London, SW1W	2	Flat
£3,445	09/24	0.06 mi	Gatliff Road, Pimlico, SW1W	2	Flat
£3,467	10/24	0.06 mi	-	2	Flat
£4,767	04/25	0.07 mi	-	2	Flat
£3,683	09/24	0.07 mi	Gatliff Road London SW1W	2	Flat
£3,987	09/24	0.07 mi	Gatliff Road Sloane Square SW1W	2	Flat
£3,987	09/24	0.07 mi	Hirst Court, Grosvenor Waterside, Gatliff Road, Chelsea, London, SW1W.	2	Flat
£4,767	09/24	0.1 mi	Bramah House, Grosvenor Waterside, 9 Gatliff Road, Chelsea, London, SW1W	2	Flat
£2,500	09/24	0.1 mi	Cheylesmore House, Ebury Bridge Road, SW1W	2	Flat
£3,445	09/24	0.13 mi	Gatliff Road, Belgravia, SW1W	2	Flat
£3,250	09/24	0.17 mi	St. Barnabas Street, Belgravia, SW1W	2	Flat
£5,417	09/24	0.18 mi	St Barnabas Street, Belgravia, SW1W	2	Terraced House
£3,467	09/24	0.18 mi	Ebury Apartments, Ebury Place, Pimlico SW1	2	Flat
£2,492	09/24	0.22 mi	Churchill Gardens, Westminster, London, SW1V	2	Flat
£2,557	09/24	0.22 mi	Gilbert House, Churchill Gardens, London, SW1V	2	Flat
£3,250	09/24	0.23 mi	St. Barnabas Street, London, SW1W	2	Flat
£3,142	09/24	0.24 mi	Pimlico Road London SW1W	2	Flat
£22,750	09/24	0.24 mi	Whistler Square, London	2	Flat
£6,500	12/24	0.24 mi	-	2	Flat
£4,225	09/24	0.25 mi	Buckingham Palace Road, London, SW1W	2	Flat
£3,597	12/24	0.25 mi	-	2	Flat
£3,787	02/25	0.25 mi	-	2	Flat
£21,450	09/24	0.26 mi	Whistler Square, Sloane Square, London, SW1W	2	Flat
£22,750	09/24	0.26 mi	Whistler Square, Chelsea Barracks, London, SW1W	2	Flat
£1,950	12/24	0.26 mi	-	2	Flat
£3,370	09/24	0.27 mi	Sussex Street, London, SW1V 4RW, UK	2	Flat
£2,578	09/24	0.27 mi	Alderney Street Pimlico SW1V	2	Flat
£2,500	04/25	0.27 mi	-	2	Flat
£2,600	02/25	0.27 mi	-	2	Flat
£2,525	09/24	0.27 mi	-	2	Flat
£2,400	10/24	0.27 mi	-	2	Flat
£2,400	10/24	0.27 mi	-	2	Flat
£9,997	09/24	0.28 mi	Centurion Building, 376 Queenstown Road, London, SW11	2	Flat
£4,117	09/24	0.28 mi	Pimlico Road, Belgravia, London, SW1W	2	Flat
£2,300	02/24	0.28 mi	-	2	Flat

Local Area Statistics

Population in SW1	52,47852,478
Town centre distance	3.40 miles away3.40 miles away
Nearest school	0.20 miles away0.20 miles away
Nearest train station	0.44 miles away0.44 miles away

Rental demand	Landlord's marketLandlord's market
Sales demand	Buyer's marketBuyer's market
Capital growth (5yrs)	-21%-21%

Property History

Price changed to £1,100,000

March 24, 2025

Price changed to £1,250,000

February 12, 2025

Listed for £1,350,000

January 21, 2025

Floor Plans

Description

Two Bedrooms +
Porter +
Excellent Condition +
Large Reception Room +
Gym & Spa +
Lift +

A beautifully refurbished apartment measuring over 1000sqft located on the second floor within a private development. This property has two double bedrooms, two bathrooms and secure parking.

Grosvenor Waterside is a secure development that offers a gym, spa and treatment room. Sloane Square, Chelsea Barracks and Pavilion Road are all moments away.

Tenure: Leasehold
Service Charge: £9,846
Council Tax Band: F

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.

2 Bed Flat, Single Let, London, SW1W 8QN

£1,380,000

2 months ago • 86 m²

4 Bed House, Single Let, London, SW1W 8QD

£3,750,000

a month ago • 201 m²

2 Bed Flat, Single Let, London, SW1W 8QN

£1,500,000

2 views • a month ago • 70 m²

3 Bed Flat, Single Let, SW1W 8QD

£2,250,000

2 views • 19 days ago • 55 m²

2 Bed Flat, Single Let, London, SW1W 8DT, £1,100,000

ValuationUndervalued

CashflowsOpen in Analyser

Local Sold PricesDownload Show map

Local RentsDownload Show map

Links

Local Area Statistics

Property History

Floor Plans

Description

Agent Details

Next Steps?

Similar Properties

2 Bed Flat, Single Let, London, SW1W 8QN

4 Bed House, Single Let, London, SW1W 8QD

2 Bed Flat, Single Let, London, SW1W 8QN

3 Bed Flat, Single Let, SW1W 8QD

Cashflows

Local Sold Prices

Local Rents