7 Culyers Yard, 40 William Hunter Way, Brentwood, Essex, CM14 4WT
Marketed by:
Dedman Gray
103 The Broadway, Thorpe Bay, Southend-on-Sea SS1 3HQ, UK
01702 311111
Tenanted 1-bed leasehold apartment in Brentwood
7 Culyers Yard, 40 William Hunter Way, Brentwood, Essex, CM14 4WT
Unsold
£205,000+
• 1 Bedrooms
• Apartment
• Leasehold
• Tenanted
• B
Description
An attractive one-bedroom apartment forming part of a modern residential development, ideally situated close to Brentwood town centre and its excellent range of shopping, leisure and transport facilities. The property offers well-proportioned accommodation comprising an entrance hall, open-plan living/dining/kitchen area, one bedroom and a bathroom/WC. The property may appeal to owner-occupiers, first-time buyers and investors seeking a well-located apartment within easy reach of Brentwood's town centre and wider transport links.
Accommodation
Entrance Hall; Living/Dining/Kitchen - 30'6 X 9'2; Bedroom - 14'9 X 9'2; Bathroom/WC - 11'10 X 4'7
Location
Close to Brentwood town centre and its shopping, leisure and transport facilities, with wider transport links nearby.
Tenure / Property Information
Tenure |
Leasehold |
Lease |
A 125 year lease commenced on 1st July 2017 with 116 years remaining |
Occupancy |
Tenanted |
EPC |
B |
Investment Analysis
Same-development completed sales range from £245,000 to £350,000. A base GDV of £300,000 is used, but exact flat comparability, floor, size and condition are not evidenced.
Investment Snapshot
Guide Price |
£205,000 plus fees |
HB Estimated GDV |
£300,000 |
Estimated Monthly Rent |
£1,200 pcm |
Estimated Annual Rent |
£14,400 pa |
Gross Yield on Guide |
7% |
Gross Yield on Project Cost |
7% |
Strategy Recommendation
Potentially suitable as a long-term BTL at the guide, subject to verifying the tenancy, rent, service charge, ground rent and lease documents. Do not rely on the apparent GDV margin without full costs and inspection.
Works Required
No specific works are evidenced. Inspection and confirmation of the tenant’s condition, lease, service-charge position and management arrangements are required.
Rental & Market Context
HB Estimated Market Rent |
£1,200 pcm |
|
1 Bed Flats To Rent In Brentwood | OnTheMarket — 1 bed — — Advertised asking rent |
£1,200 pcm |
|
Flats To Rent In Cm14 | OnTheMarket — 1 bed — — Advertised asking rent |
£1,200 pcm |
|
1 Bed Flats To Rent In Hutton East | OnTheMarket — 1 bed — — Advertised asking rent |
£1,200 pcm |
Sold Comparables
The following completed sales were identified within approximately 5 miles:
|
Culyers Yard, 40, William Hunter Way, Brentwood, Brentwood, Cm14 4wt |
£350,000 |
|
Culyers Yard, 40, William Hunter Way, Brentwood, Brentwood, Cm14 4wt |
£300,000 |
|
Culyers Yard, 40, William Hunter Way, Brentwood, Brentwood, Cm14 4wt |
£245,000 |
|
Culyers Yard, 40, William Hunter Way, Brentwood, Brentwood, Cm14 4wt |
£306,000 |
|
Culyers Yard, 40, William Hunter Way, Brentwood, Brentwood, Cm14 4wt |
£340,000 |
Potential BRRR Position
Base Project Cost |
£205,000 |
Base GDV |
£300,000 |
75% Refinance |
£225,000 |
Indicative Cash Left In |
£-20,000 |
Equity Before Finance / Tax |
£95,000 |
Using the £300,000 base GDV, 75% refinancing indicates £225,000. Against the £205,000 purchase figure, this suggests £20,000 potential surplus before works, fees, finance and tax. No refurbishment allowance or buyer fees are supplied, and actual lending depends on valuation and tenancy evidence.
Buy-to-Let Analysis
At the £205,000 guide, the advertised £1,200 pcm rent implies a 7.02% gross yield before costs. Ground rent and service charge total £2,200 annually, reducing income before other costs. Passing rent is not supplied, so the rental return is indicative only.
Flip Analysis
The base GDV of £300,000 exceeds the £205,000 guide by £95,000 before selling costs, works, acquisition costs, finance and tax. A reliable flip surplus cannot be established because these costs and a supported selling allowance are unavailable.
Investor Risks & Due Diligence
• Advertised rents are not achieved or passing rents.
• £1,900 annual service charge and £300 ground rent reduce net income.
• Buyer, administration, finance, tax and selling costs are not supplied.
• Exact flat comparability and condition are unconfirmed.
• Leasehold and tenancy documentation require verification.
Recommendation
Potentially suitable as a long-term BTL at the guide, subject to verifying the tenancy, rent, service charge, ground rent and lease documents. Do not rely on the apparent GDV margin without full costs and inspection.
Strategy Rating
HB Rating |
★★★☆☆ |
Analysis Confidence
Confidence |
Medium |
Completed sales and advertised rents are available, but exact comparable details, passing rent, condition, buyer fees and tenancy information are missing.
Auction Details :
Dedman Gray
Auction Date :
08/10/26
Lot Number :
041
Property Location:
7 Culyers Yard, 40 William Hunter Way, Brentwood, Essex, CM14 4WT
View our Property Calculators:
-
BRRR Calculator - Estimate your potential returns after refurbishment and refinancing.
-
Buy to Let Calculator - Calculate rental yield, cash flow and potential return.
-
Property Development Calculator - Assess development costs, GDV and potential profit.
-
Build Cost Calculator - Estimate refurbishment, extension and construction costs.
-
Bridging Finance Calculator - Estimate borrowing costs and potential finance requirements.
Building Suppliers in your area
Tradespersons in your area
Professionals in your area
More Auction Properties from:
Dedman Gray
Image | Property Title | Price | Postcode | Location | Auction Date | Status |
|---|---|---|---|---|---|---|
Land investment: a vacant freehold parcel of land | £110,000 | SS4 | Essex | 26/02/2025 | Sold Prior | |
Development opportunity: vacant freehold double fronted building | £325,000 | SS1 | Essex | 26/02/2025 | Sold Prior | |
Care home investment opportunity: a freehold vacant detached | £400,000 | SS8 | Essex | 26/02/2025 | Sold Prior | |
Buy to let/residential investment: a detached house with sea view | £275,000 | CO16 | Essex | 26/02/2025 | Sold Prior | |
REFURBISHMENT OPPORTUNITY: A VACANT DETACHED FREEHOLD BUNGALOW | £65,000 | CO16 | Essex | 12/06/2025 | Sold Prior | |
RESIDENTIAL/BUY TO LET INVESTMENT: FREEHOLD THREE BEDROOM HOUSE | £225,000 | SS1 | Essex | 12/06/2025 | Sold Prior | |
REFURBISHMENT OPPORTUNITY: THREE BEDROOM,TWO RECEPTION ROOM | £250,000 | SS2 | Essex | 12/06/2025 | Sold Prior | |
COMMERCIAL INVESTMENT/RE-DEVELOPMENT: A GRADE II LISTED BUILDING | £430,000 | CM8 | Essex | 12/06/2025 | Sold Prior | |
BUY TO LET OPPORTUNITY: FREEHOLD END TERRACED HOUSE | £170,000 | SS8 | Essex | 12/06/2025 | Sold Prior | |
BUY TO LET INVESTMENT: A ONE BEDROOM LEASEHOLD RETIREMENT FLAT | £45,000 | CM8 | Essex | 12/06/2025 | Sold Prior | |
RE-DEVELOPMENT/INVESTMENT: A FREEHOLD BUILDING IN THE HEART | £450,000 | CO1 | Essex | 12/06/2025 | Sold Prior | |
RESIDENTIAL/BUY TO LET INVESTMENT: MODERN TWO BEDROOM APARTMENT | Sold prior | SS1 | Essex | 12/06/2025 | Sold Prior |
.png)








