Recent sale
MAPLIN COURT RAMPART TERRACE
£235k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
4 Maplin Court, Rampart Terrace, Shoeburyness, Southend-on-Sea, SS3 9AE
UPRN:100091290464Flat/Maisonette0 bedsBuilt -
LeaseholdCouncil Tax: -EPC: -AI-Powered Intelligence
Data freshness: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
£264,000
Estimated value
Range: £238k - £290k|Last sold: £135k (2009-02-04)
Estimate of £264k for flat/maisonettes in Essex. 268 transactions in the last 12 months; median £340k.
AI Confidence
-
Medium confidence
Value History
Current estimate
£264k
£238k - £290k - Medium confidence
Annualised (CAGR)
+0.89%
Over the full window
Peak estimate
£292k
Sep 2022
From peak
-9.59%
Drawdown from peak
AVM estimate (model)Repeat-sales index - SS3 district (quarterly)index YoY +8.72%
Growth by window
3m
+0.76%
6m
-3.65%
12m
-6.05%
24m
-8.01%
60m
+5.60%
Rental Market
Estimated rent (pcm)
£1,450
/ month
Gross yield
-
Net yield
15.58%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£340k
0-bed Flat/Maisonette
12m Price Growth
-
vs UK avg
Days on Market
93d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£264,000
- SDLT standard£3,200
- SDLT BTL surcharge (5%)£13,200
- Legal + Survey£15,000
- Refurb (light)£18,480
- Total All-In Cost£313,880
Funding
- Deposit (25%)£66,000
- Mortgage (75% LTV)£198,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£115,880
Monthly Returns
- Monthly Rent (est)£1,450
- Mortgage Payment (IO)-£866
- Management (10%)-£145
- Insurance-£101
- Maintenance-£110
- Monthly Cashflow+£228
Capital Returns
- 5yr Property Value£282,447
- 5yr Capital Gain (1.36% pa)+£18,447
- 5yr Cumulative Rent (net)+£65,640
- Less mortgage interest-£51,960
- 5yr Total Return+£32,127
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £267,590 | £69,590 | +£2,736 | +£6,326 | 5.5% |
| Year 2 | £271,230 | £73,230 | +£5,472 | +£12,702 | 11.0% |
| Year 3 | £274,918 | £76,918 | +£8,208 | +£19,126 | 16.5% |
| Year 4 | £278,657 | £80,657 | +£10,944 | +£25,601 | 22.1% |
| Year 5 | £282,447 | £84,447 | +£13,680 | +£32,127 | 27.7% |
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 (£115,880).
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