- Dashboard
- Scheme Directory
- Kestrel Vale
- West parcels
West parcels
In reviewIllustrative model · £m unless stated
Assumptions - Base case (primary)
- Net developable area
- 55 acres
- Land value
- £450k per acre
- Infrastructure cost
- £8.6m
- Professional fees
- 12% of infrastructure
- Programme
- 5 years from 2027/28
Summary measures
- Gross development value
- £24.8m
- Total cost
- £9.6m
- Profit
- £15.2m
- Margin on GDV
- 61.3%
- Peak funding
- £3.2m
- Profit on cost
- 158.3%