2 Bed Flat, Single Let, Leeds, LS12 5NP £97,500

Whitehall Road, Leeds, LS12 5NP - 2 views - 9 months ago
Sold STC
Leasehold
BTL
ROI: 8%
~68 m²
Property image

ValuationUndervalued

Sold Prices£58K - £158K
Sold Prices/m²£982/m² - £2.5K/m²

 

 

Square Metres

~68.11 m²
Price/m²£1.4K/m²

Value Estimate

£117,975
BMV21%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£24,375

Stamp Duty & Legal Fees

£6,075

Total Cash In

£30,450

 

 

Cash Out

 

Rent Range

£525 - £2,500

Rent Estimate

£650

Running Costs/mo

£455

Cashflow/mo

£195

Cashflow/yr

£2,344

ROI

8%

Gross Yield

8%

Local Sold Prices

49 sold prices from £58K to £158K, average is £95K. £982/m² to £2.5K/m², average is £2K/m².

Price
Date
Distance
Address
Beds
 
£93K01/250 mi310, Whitehall Road, Leeds, West Yorkshire LS12 5NP2
£75K12/230 mi320, Whitehall Road, Leeds, West Yorkshire LS12 5NP2
£92.5K11/210 mi342, Whitehall Road, Leeds, West Yorkshire LS12 5NP2
£100K11/240.01 mi67, Whitehall Green, Farnley, Leeds LS12 5LT2
£93K11/240.02 mi19, Whitehall Green, Leeds, West Yorkshire LS12 5LT2
£99K01/230.02 mi12, Whitehall Green, Leeds, West Yorkshire LS12 5LT2
£100K01/230.02 mi33, Whitehall Green, Leeds, West Yorkshire LS12 5LT2
£93K11/240.03 mi19, Whitehall Green, Farnley, Leeds LS12 5LT2
£100K04/250.04 mi7, Whitehall Green, Farnley, Leeds LS12 5LT2
£100K04/250.04 mi7, Whitehall Green, Farnley, Leeds LS12 5LT2
£95K02/250.06 mi8, Whitehall Croft, Farnley, Leeds LS12 5NJ2
£95K02/250.06 mi8, Whitehall Croft, Farnley, Leeds LS12 5NJ2
£90K01/240.07 mi11, Whitehall Drive, Leeds, West Yorkshire LS12 5LW2
£93K09/230.07 mi31, Whitehall Croft, Leeds, West Yorkshire LS12 5NJ2
£85K03/230.07 mi12, Whitehall Croft, Leeds, West Yorkshire LS12 5NJ2
£95K10/240.07 mi36, Whitehall Croft, Leeds, West Yorkshire LS12 5NJ2
£90K12/210.07 mi4, Whitehall Croft, Leeds, West Yorkshire LS12 5NJ2
£88K02/240.07 mi42, Whitehall Croft, Leeds, West Yorkshire LS12 5NJ2
£90K09/230.07 mi20, Whitehall Croft, Leeds, West Yorkshire LS12 5NJ2
£93K01/250.07 mi310, Whitehall Road, Leeds LS12 5NP2
£84K11/220.07 mi30, Whitehall Croft, Leeds, West Yorkshire LS12 5NJ2
£90K12/220.07 mi32, Whitehall Croft, Leeds, West Yorkshire LS12 5NJ2
£90K11/220.12 mi21, Branch Road, Lower Wortley, Leeds, West Yorkshire LS12 5NR2
£85K10/230.14 mi45, Cow Close Road, Leeds, West Yorkshire LS12 5NU2
£120K08/230.15 mi22, Iron Stone Drive, Leeds, West Yorkshire LS12 6LF2
£158K07/250.17 mi11, Forster Lofts, Forster Mews, Lower Wortley, Leeds LS12 4EP2
£130K07/210.18 mi89, Dunlop Avenue, Leeds, West Yorkshire LS12 6LE2
£140K09/240.19 mi3, Tingle View, Farnley, Leeds LS12 6LJ2
£79.1K10/240.19 mi8, Tingle View, Farnley, Leeds LS12 6LJ2
£135K11/240.2 mi16, Park Drive, Farnley, Leeds LS12 6JB2
£139K11/240.42 mi3, Rutland Court, Lower Wortley, Leeds LS12 6BU2
£135K11/240.48 mi5, Whitstable Mews, Lower Wortley, Leeds LS12 6BX2
£93.8K04/250.54 mi19, Langton Green, Lower Wortley, Leeds LS12 4EJ2
£90K10/210.54 mi19, Langton Green, Leeds, West Yorkshire LS12 4EJ2
£58K03/230.54 mi16, Langton Green, Leeds, West Yorkshire LS12 4EJ2
£116K06/250.75 mi8, Chestnut Gardens, Wortley, Leeds LS12 4LP2
£116K06/250.75 mi8, Chestnut Gardens, Wortley, Leeds LS12 4LP2
£110K09/230.79 mi25, Blue Hill Lane, Leeds, West Yorkshire LS12 4WD2
£116.3K09/230.81 mi18, Saxstead Rise, Leeds, West Yorkshire LS12 4ND2
£112K01/230.81 mi14, Saxstead Rise, Leeds, West Yorkshire LS12 4ND2
£116K09/230.81 mi36, Saxstead Rise, Leeds, West Yorkshire LS12 4ND2
£108K11/220.81 mi38, Saxstead Rise, Leeds, West Yorkshire LS12 4ND2
£65K04/230.82 mi14, Thornhill Place, Leeds, West Yorkshire LS12 4LQ2
£60K09/220.82 mi17, Hardrow Road, Leeds, West Yorkshire LS12 4BX2
£70K06/230.84 mi2, Privilege Street, Leeds, West Yorkshire LS12 4LN2
£120K06/230.96 mi22, Tavistock Close, Leeds, West Yorkshire LS12 4DJ2
£120K11/230.96 mi24, Tavistock Close, Leeds, West Yorkshire LS12 4DJ2
£105K12/220.96 mi19, Tavistock Mews, Leeds, West Yorkshire LS12 4DQ2
£114K11/220.97 mi17, Tavistock Mews, Leeds, West Yorkshire LS12 4DQ2

Local Rents

50 rents from £525/mo to £2.5K/mo, average is £795/mo.

Rent
Date
Distance
Address
Beds
 
£75005/250 miWhitehall Road, Lower Wortley2
£79508/250.01 miWhitehall Green, Leeds, West Yorkshire, LS122
£77509/250.02 miWhitehall Green, Leeds, LS12 5LT2
£75007/250.02 miWhitehall Green, Leeds, West Yorkshire, LS122
£67508/250.02 miWhitehall Green, Leeds, West Yorkshire, LS122
£70005/240.02 miWhitehall Green, Leeds, West Yorkshire2
£97505/250.04 miBangor Terrace, Leeds, LS122
£95006/250.04 mi-2
£67505/240.04 miWhitehall Road, Farnley, Leeds2
£69508/250.05 miBangor Terrace, Leeds, West Yorkshire, LS122
£79505/240.06 miWhitehall Road, Lower Wortley2
£75008/250.07 mi-2
£95008/250.07 miWhitehall Croft, Lower Wortley2
£52508/250.07 miWhitehall Croft, Wortley, Ls122
£67508/250.07 miWhitehall Croft, Lower Wortley2
£75005/250.07 mi-2
£84511/250.07 miWhitehall Croft, Leeds, LS12 5NJ2
£60008/250.07 miWhitehall Drive, Lower Wortley2
£67508/250.07 miWhitehall Drive, Leeds, West Yorkshire2
£75005/240.07 miWhitehall Drive, Leeds, West Yorkshire2
£52508/250.09 miBangor Street, Leeds, West Yorkshire, LS122
£69509/250.1 miBranch Street, Wortley, Leeds2
£75006/240.1 miBangor Street, Lower Wortley, Leeds, LS12 5PN2
£82505/240.12 miLytham Place, Leeds2
£75008/250.12 miWhitehall Court2
£95011/250.14 miLytham Grove Leeds LS122
£90008/250.15 mi-2
£1,10008/250.17 miForster Lofts, Forster Mews, Lower Wortley, Leeds2
£95011/250.17 miKirkdale Crescent, Leeds2
£79508/250.18 miForster Mews, Leeds, LS122
£53007/250.18 miLeeds, LS122
£85011/250.2 miBlackpool Grove, Leeds, West Yorkshire, LS122
£69505/240.2 miSteel Green, New Farnley, Leeds2
£80002/250.23 mi-2
£80011/250.23 miTingle View, Leeds, West Yorkshire, LS122
£79505/250.24 miCobden Grove Leeds LS12 5PA2
£79506/250.24 miCobden Grove Leeds LS12 5PA2
£79506/250.24 miCobden Grove Leeds LS12 5PA2
£79507/250.24 miCobden Grove Leeds LS12 5PA2
£80008/250.27 miCobden Avenue, Lower Wortley, Leeds2
£74509/250.27 miCobden Avenue, Lower Wortley, Leeds2
£1,25005/240.27 miFawcett Lane, Leeds2
£2,50010/250.27 mi-2
£88005/250.28 mi-2
£1,10002/250.28 mi-2
£88005/250.29 mi-2
£72509/250.29 mi-2
£1,25006/250.3 miThe Stables, Cliff Oaks , , 2
£1,49508/250.3 miCliff Oak House, Wortley2
£1,10006/240.3 miE Cliff House, 8 Cliff Oaks, Fawcett Lane, Leeds, West Yorkshire2

Local Area Statistics

Population in LS12

40,736

Population in Leeds

635,166

Town centre distance

2.31 miles away

Nearest school

0.10 miles away

Nearest train station

1.07 miles away

 

 

Rental demand

Landlord's market

Rental growth (12m)

+85%

Sales demand

Balanced market

Capital growth (5yrs)

+37%

Property History

Listed for £97,500

February 27, 2025

Description

  • Two Bedrooms +
  • En-Suite Shower Room +
  • First Floor +
  • Off Street Parking +
  • Kitchen/Diner +
  • Great Location +
  • Electric Heating +
  • EPC Rating: D +
  • Council Tax Band: B +

Offered to the market with NO ONWARD CHAIN, this well presented modern accommodation is this spacious FIRST FLOOR APARTMENT. Being ideally suited to a first time buyer or investor alike and having electric heating, modern fittings and on-site parking the property is well placed for easy access to Leeds City centre, the Motorway network and local transport links. Briefly comprising of: Entrance Hallway with security intercom, spacious Lounge, fully fitted kitchen/diner, Master bedroom with en-suite shower room, second double bedroom, modern house bathroom with three piece white suite and shower. Pleasant communal gardens and parking. Currently tenanted at £800PCM until June 2025.
Communal Entrance
Having security intercom system and secure personal mail box.
Private Entrance Hall
Being of a good size having electric panel heater, storage cupboard housing hot water cylinder.
Lounge
Spacious living room with two uPVC double glazed window. Wall mounted electric heater.
Kitchen/Diner
Fitted with a range of wall, base and drawer units with work surfaces and attractive tiled splashbacks. Inset single drainer stainless steel sink unit with mixer tap, integrated stainless steel oven, electric hob and extractor hood over, space for fridge and space for washing machine and uPVC double glazed window. Dining area.
Bedroom 1
Double bedroom with uPVC double glazed window. Wall mounted electric heater.
En-Suite Shower Room
Fitted with a three piece white suite comprising; shower cubicle, wash basin and WC. Tiled walls. uPVC double glazed window.
Bedroom 2
Second double bedroom with uPVC double glazed window. Wall mounted electric heater.
Bathroom
Fitted with a three piece white suite comprising; bath with shower above, WC and wash hand basin. Tiled walls. uPVC double glazed window.
Tenure
Leasehold - 125 years from September 2005.
Ground rent - £270.00 per annum
Service Charge
Service charge - £518.96 per six months

Agent Details

Adair Paxton, Leeds City Centre

0113 519 1844

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪