- Dashboard
- Scheme Directory
- Elmhurst Junction
- Unit 2 plot
Unit 2 plot
At riskIllustrative model · £m unless stated
Assumptions - Base case (primary)
- Net developable area
- 17 acres
- Land value
- £600k per acre
- Infrastructure cost
- £4.4m
- Professional fees
- 11% of infrastructure
- Programme
- 4 years from 2025/26
Summary measures
- Gross development value
- £10.2m
- Total cost
- £4.9m
- Profit
- £5.3m
- Margin on GDV
- 52%
- Peak funding
- £1.6m
- Profit on cost
- 108.2%