Recent sale
MAPLIN COURT RAMPART TERRACE
£235k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
12 Maplin Court, Rampart Terrace, Shoeburyness, Southend-on-Sea, SS3 9AE
UPRN:100091290472Detached Property bedsBuilt -
LeaseholdCouncil Tax: -EPC: -AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 6d ago (2026-09-14T05:00:52.986403+00:00)Price Paid· 2mo agoPrice Paid: ageing, refreshed 2mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T08:29:35.942773+00:00)Risk· 3mo agoRisk: ageing, refreshed 3mo ago (2026-07-04T06:46:22.443816+00:00)Crime· 2mo agoCrime: ageing, refreshed 2mo ago (2026-08-02T05:17:47.239173+00:00)Connectivity· 3mo agoConnectivity: ageing, refreshed 3mo ago (2026-07-04T20:23:28.637306+00:00)Schools· 3mo agoSchools: ageing, refreshed 3mo ago (2026-07-07T02:37:19.861486+00:00)Amenities· 3mo agoAmenities: ageing, refreshed 3mo ago (2026-07-05T20:05:00.707256+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refresh
AI ValuationFairly ValuedUpdated yesterday
£315,000
Estimated value
Range: £284k - £347k|Last sold: £145k (2005-10-07)
Estimate of £315k for detached propertys in Southend-On-Sea. 268 transactions in the last 12 months; median £340k.
AI Confidence
-
Medium confidence
Value History
Current estimate
£315k
£284k - £347k - Medium confidence
Annualised (CAGR)
+3.23%
Over the full window
Peak estimate
£334k
Mar 2026
From peak
-5.69%
Drawdown from peak
AVM estimate (model)Repeat-sales index - SS3 district (quarterly)index YoY +8.72%
Growth by window
3m
-2.17%
6m
+14.96%
12m
+12.50%
24m
+12.10%
60m
+21.62%
Rental Market
Estimated rent (pcm)
£1,350
/ month
Gross yield
-
Net yield
13.86%
Vacancy trend
12-month change
Tenant profile
Market Metrics
--
Avg Area Price
£340k
--bed Detached Property
12m Price Growth
-
vs UK avg
Days on Market
93d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£315,000
- SDLT standard£5,750
- SDLT BTL surcharge (5%)£15,750
- Legal + Survey£15,000
- Refurb (light)£22,050
- Total All-In Cost£373,550
Funding
- Deposit (25%)£78,750
- Mortgage (75% LTV)£236,250
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£137,300
Monthly Returns
- Monthly Rent (est)£1,350
- Mortgage Payment (IO)-£1,034
- Management (10%)-£135
- Insurance-£107
- Maintenance-£131
- Monthly Cashflow-£57
Capital Returns
- 5yr Property Value£337,011
- 5yr Capital Gain (1.36% pa)+£22,011
- 5yr Cumulative Rent (net)+£58,620
- Less mortgage interest-£62,040
- 5yr Total Return+£18,591
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £319,284 | £83,034 | -£684 | +£3,600 | 2.6% |
| Year 2 | £323,626 | £87,376 | -£1,368 | +£7,258 | 5.3% |
| Year 3 | £328,028 | £91,778 | -£2,052 | +£10,976 | 8.0% |
| Year 4 | £332,489 | £96,239 | -£2,736 | +£14,753 | 10.7% |
| Year 5 | £337,011 | £100,761 | -£3,420 | +£18,591 | 13.5% |
Assumes 1.36% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£137,300).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
MAPLIN COURT RAMPART TERRACE
£262k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
MAPLIN COURT RAMPART TERRACE
£260k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
13 RAMPART TERRACE
£223k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£26,955
Median Income
Signal
1,895
Population
Signal
8.1 / 100
Deprivation