Plots 7–9
PendingIllustrative model · £m unless stated
Assumptions - Base case (primary)
- Net developable area
- 11 acres
- Land value
- £480k per acre
- Infrastructure cost
- £0.9m
- Professional fees
- 12% of infrastructure
- Programme
- 3 years from 2026/27
Summary measures
- Gross development value
- £5.3m
- Total cost
- £1.0m
- Profit
- £4.3m
- Margin on GDV
- 81.1%
- Peak funding
- £0.5m
- Profit on cost
- 430%