# 3 bedroom flat for rent (SW1X 0EA)

## Property Details

| Key | Value |
|-----|-------|
| Address | FLAT 1, 76 - 82, CADOGAN SQUARE, LONDON, LONDON, GREATER LONDON SW1X 0EA |
| Price | £13,000 pcm |
| Bedrooms | 3 |
| Last sold | £3,650,000 Feb 2008 |

## Description

SHORT LET:  A unique triplex property offering substantial living accommodation on Cadogan Square with own front door.

The property comprises: Large Reception : Fully Fitted Kitchen : 3 Bedrooms : 3 Bathrooms : Caretaker1 Large Reception : Fully Fitted Kitchen : 3 Bedrooms : 3 Bathrooms. Balcony overlooking Square.Cadogan Square is ideally situated for all the amenities offered by Sloane Street, Sloane Square and Knightsbridge.

## Property Photos

- ![Photo](/listings/photos/31958378/374634)
- ![Photo](/listings/photos/31958378/374635)

## Floorplans

- ![Floorplan 1](/listings/photos/31958378/374637) - Floorplan 1

## Rental Range

*ONS Price Index of Private Rents (Kensington and Chelsea). Low / Realistic / Optimistic = conservative / average / best case.*

- **Low:** £3,237/mo
- **Realistic:** £3,597/mo
- **Optimistic:** £3,957/mo

## LHA (Local Housing Allowance)

*VOA 30th percentile rent floor for Central London (Apr 2025 – Mar 2026).*

- **LHA floor (this property size):** £2,154/mo

## Rental Comparables

*Residential lets from OpenRent and Rightmove for the area (same bedroom count). Use to validate rent estimates. Student lets are excluded.*

| Title | Rent | Beds | Distance | As seen on |
|------|------|------|------|------|
| 3 Bed Penthouse, Beaufort Gardens, SW3 | £7,250/mo | 3 | 0.27 miles | OpenRent |

**Average rent: £7,250/mo (1 listing)**

## Rent-driven metrics

*Based on OpenRent comparables (median £7,250/mo).*

- **Gross yield:** 669.2%
- **Monthly cashflow:** £6,449/mo (75% LTV, 3.95% APR (5yr fixed), 25yr term)
- **Cash-on-cash ROI:** 2052.7%

*Gross yield = annual rent as % of price (no costs). Cashflow = rent − mortgage − 10% maintenance − £25/mo compliance; assumes 75% LTV, 3.95% APR (5yr fixed), 25yr term. ROI = annual profit ÷ cash in (deposit + 4% purchase costs).*

## Flood risk

- **Zone:** 1
- **Risk:** Low
- **Source:** Job (default Low)

[Check long-term flood risk (GOV.UK)](https://check-long-term-flood-risk.service.gov.uk/postcode)