Recent sale
MAPLIN COURT RAMPART TERRACE
£235k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
9 Maplin Court, Rampart Terrace, Shoeburyness, Southend-on-Sea, SS3 9AE
UPRN:100091290469Flat/Maisonette0 bedsBuilt -
LeaseholdCouncil Tax: -EPC: -AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 3d ago (2026-09-17T04:00:02.382776+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
£320,000
Estimated value
Range: £288k - £352k|Last sold: £185k (2006-10-06)
Estimate of £320k for flat/maisonettes in Shoeburyness. 268 transactions in the last 12 months; median £340k.
AI Confidence
-
Medium confidence
Value History
Current estimate
£320k
£288k - £352k - Medium confidence
Annualised (CAGR)
+1.50%
Over the full window
Peak estimate
£332k
Feb 2024
From peak
-3.61%
Drawdown from peak
AVM estimate (model)Repeat-sales index - SS3 district (quarterly)index YoY +8.72%
Growth by window
3m
+0.63%
6m
+1.59%
12m
-0.31%
24m
-1.84%
60m
+9.97%
Rental Market
Estimated rent (pcm)
£1,750
/ month
Gross yield
-
Net yield
27.18%
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£320,000
- SDLT standard£6,000
- SDLT BTL surcharge (5%)£16,000
- Legal + Survey£15,000
- Refurb (light)£22,400
- Total All-In Cost£379,400
Funding
- Deposit (25%)£80,000
- Mortgage (75% LTV)£240,000
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£139,400
Monthly Returns
- Monthly Rent (est)£1,750
- Mortgage Payment (IO)-£1,050
- Management (10%)-£175
- Insurance-£107
- Maintenance-£133
- Monthly Cashflow+£285
Capital Returns
- 5yr Property Value£342,360
- 5yr Capital Gain (1.36% pa)+£22,360
- 5yr Cumulative Rent (net)+£80,100
- Less mortgage interest-£63,000
- 5yr Total Return+£39,460
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £324,352 | £84,352 | +£3,420 | +£7,772 | 5.6% |
| Year 2 | £328,763 | £88,763 | +£6,840 | +£15,603 | 11.2% |
| Year 3 | £333,234 | £93,234 | +£10,260 | +£23,494 | 16.9% |
| Year 4 | £337,766 | £97,766 | +£13,680 | +£31,446 | 22.6% |
| Year 5 | £342,360 | £102,360 | +£17,100 | +£39,460 | 28.3% |
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 (£139,400).
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