In the print dialog choose “Save as PDF” as the destination.
Deal WizardFLIP · Property Analysis
Property analysis
Address: Eggleston Street, Rodley, LeedsPrice: £150,0002 Bedroom(s)1 Bathroom(s)Analysis Date: Aug 26, 2026
ROI: 23.4 %Tenure Type: FREEHOLDProperty Type: Semi DetachedSize: 650 sq ft / 60.4 m²Risk: Moderate-Low RiskProject Time: 4 weeks

FLIP Investment Analysis Report

Comprehensive pragmatical analysis for Eggleston Street, Rodley, Leeds, LS13 1JR, utilizing a focused FLIP strategy to evaluate acquisition viability, ARV, refurbishment economics, and return on investment.

Executive summary

Purchase Price
£150,000
Total Investment Cost
£174,349
ARV (Resale)
£220,000
Gross Profit
£40,851
ROI
23.4%

This 2-bedroom end-terrace property located in Rodley, Leeds (LS13) presents a compelling short-term FLIP opportunity. Offered via the Modern Method of Auction with an attractive starting price of £150,000, the property requires targeted remediation (specifically cellar damp treatment and minor cosmetic upgrades). Based on robust local comparables in the LS13 postcode, the predicted After Repair Value (ARV) stands at £220,000 (75th percentile). Factoring in all acquisition taxes, auction fees, holding costs, and a £9,000 refurbishment budget, the projected net profit is £40,851, yielding an attractive ROI of 23.4%.

Market Analysis & ARV

Market Value Analysis After Refurbishment

Predicting the correct After Repair Value (ARV) requires anchoring heavily to recent transactional evidence within the immediate LS13 postcode and surrounding hyper-local comparables. Recent sold properties such as 8 Fern Lea View (£210,000) and 28 Fieldway Avenue (£215,000), alongside active local listings such as Norwood Crescent, demonstrate consistent demand for well-presented 2-bedroom terrace homes. We explicitly avoid taking the absolute highest outlier or speculative asking prices; instead, we position our ARV at the robust 75th percentile of achieved local comparables, establishing a reliable exit target of £220,000. The property benefits from a stone-built facade, end-terrace positioning, a modern kitchen, and contemporary bathroom fittings. However, value is added through essential structural remediation of the cellar space—addressing moisture, sealing stonework, and converting a damp, under-utilized vault into a clean, functional multipurpose cellar room that enhances overall usable footprint and buyer appeal. Curb appeal improvements and fresh interior staging will ensure quick market absorption upon completion.

Financials & ROI

Acquisition & Upfront Costs

Purchase Price (Auction Start)£150,000
Stamp Duty (3% Surcharge)£4,500
Auction Buyer Fee & Pack£8,449
Refurbishment Budget£9,000
Solicitors (Buy & Sell)£2,000
Surveyor Report£400
Total Investment Cost£174,349

Exit & Profit Snapshot

Estimated Resale Value (ARV)£220,000
Sales Agent Fees (1.5%)£3,300
Holding / Mortgage Costs (3 mos)£1,500
Net Exit Proceeds£215,200
Gross Profit£40,851

Calculated ROI: Gross Profit (£40,851) ÷ Total Investment Cost (£174,349) × 100 = 23.4%.

Market Trends & Price Appreciation

The Leeds suburban market—particularly Rodley and surrounding Bramley/Stanningley corridors—shows resilient demand from first-time buyers and young professionals priced out of central Leeds. Properties offering stone character with modern interior finishes command premium interest and short selling timelines, typically securing offers within 4 to 6 weeks when accurately priced.

Seller Motivation & Opportunity

The property is listed via the Modern Method of Auction, which inherently signals a motivated vendor seeking speed, certainty, and a guaranteed exchange within 56 days. The auction route often discourages retail buyers who require mortgage chains or cannot secure the non-refundable reservation deposit upfront, creating an ideal window for a cash-ready or bridging-backed professional investor to negotiate effectively.

Risk Assessment

Overall Risk Level

Risk Level: 35 / 100 – Moderate-Low Risk

Risk Level Explanation

Risk is well-controlled due to the low entry price (£150k) and robust local comparable values exceeding £210k. Primary risks stem from auction deadlines, potential unseen cellar damp remediation depth, and holding cost overruns if the legal pack completion takes longer than 56 days.

Property Characteristics & Risks

Potential for Additional Bedroom

Evaluating layout reconfiguration to add a third bedroom is unviable without a major structural extension or loft conversion. The existing footprint (approx. 650 sq ft) comprises two well-proportioned bedrooms and a compact layout.

Certainty of Adding Bedroom1% (Impossible without major extension) Estimated Value Added£0 (Not recommended) Riskiness (1-100)95 – Extremely Risky

Recommendation: Do not attempt to add a bedroom. Retain the 2-bedroom layout, focus capital on flawless cosmetic presentation and cellar remediation to maximise profit efficiently.

Negotiation Strategy

Leverage auction dynamics and inspection findings to secure a favorable acquisition below peak valuation.

Auction Entry Price vs Market Discount£10,000–£15,000 (Prob: 85)
Cellar Damp Remediation & Tanking Costs£5,000–£7,000 (Prob: 80)
Cash/Fast-Track 28-Day Completion Leverage£5,000 (Prob: 90)
Modern Method of Auction Fee Burden Offset£4,000 (Prob: 75)

Note on Visual Evidence: In the cellar photograph depicting exposed stone walls, damp staining, efflorescence, and stored debris, there is clear evidence of moisture ingress that directly supports price negotiation to cover professional damp-proofing and tanking works.

Refurbishment Plan

Refurbishment Cost Estimate

Refurb Breakdown (Most to Least Important)

Cellar Damp / Tanking (Importance: 10)£3,500
Decorating & Walls (Importance: 9)£1,800
Flooring Upgrades (Importance: 8)£1,500
Kitchen Polish (Importance: 6)£800
Bathroom Refresh (Importance: 5)£600
Curb Appeal (Importance: 4)£500
General Labour (Outsourced)£1,300
Overall Refurbishment Cost (overallCost)£9,000

Refurbishment Type: Pragmatic / Mid-range FLIP specification focused on structural integrity (cellar) and high-end aesthetic presentation.

Refurbishment Shopping List

Worker Tasks & Costs

Cellar Tanking & Damp Proofing Specialist - Cost:£2,200
Professional Painter & Decorator - Cost:£1,400
Flooring Installation Specialist - Cost:£750
Electrician (Lighting & Testing) - Cost:£650
Plumber (Tap & Fixture Updates) - Cost:£450
Joiner (Skirting & Doors) - Cost:£600
Cellar Debris Clearance & Waste Removal - Cost:£400
External Masonry Cleaning & Painting - Cost:£450
Kitchen Hardware Refit & Sealing - Cost:£350
Bathroom Fixture Siliconing & Polish - Cost:£300
Property Deep Clean Pre-Sale - Cost:£250
Project Management & Coordination - Cost:£1,200

Estimated Refurbishment Time

Weeks: 4 || Months: 1

Phase 1: Cellar Clearance, Tanking & Damp Proofing || 2 weeks
Phase 2: First Fix Electrical, Plaster Patching & Decorating || 1 week
Phase 3: Flooring, Kitchen/Bathroom Polish & Exterior Touch-ups || 1 week

Size of the Property

Estimated Floor Area650 sq ft (60.4 sqm) Confidence LevelHigh (Based on standard 2-bed end-terrace layout in LS13)

Conclusion & Recommendation

Short Recommendation

Strongly recommended for FLIP. Acquisition at £150k with a £9k targeted refurb yields an ARV of £220k, generating £40,851 gross profit and a 23.4% ROI within a 3-month turnaround.

Detailed Recommendation

The investment opportunity at Eggleston Street represents a textbook short-term FLIP project for an active property investor. The property's current layout offers two well-sized bedrooms, a spacious lounge, and a modern kitchen. The primary technical hurdle—cellar dampness—is fully accounted for in our £9,000 refurbishment budget, which allocates professional tanking and damp remediation funds. By acquiring through the Modern Method of Auction at £150,000, we capitalize on motivated vendor dynamics and bypass retail competition. Total all-in capital deployed (including 3% stamp duty, auction fees, legal, survey, holding costs, and refurbishment) totals £174,349. With comparable local sales securely sitting at or above £210,000 to £225,000, our conservative ARV of £220,000 (75th percentile) is highly achievable upon completion of the works. The resulting gross profit of £40,851 delivers an exceptional 23.4% ROI. Execution risk is mitigated by utilizing experienced local contractors for cellar tanking and maintaining a strict 4-week project timeline. Exit via open-market resale targeting first-time buyers will ensure rapid liquidity.