Plot 4
In reviewIllustrative model · £m unless stated
Assumptions - Base case (primary)
- Net developable area
- 15 acres
- Land value
- £610k per acre
- Infrastructure cost
- £2.4m
- Professional fees
- 10% of infrastructure
- Programme
- 3 years from 2026/27
Summary measures
- Gross development value
- £9.2m
- Total cost
- £2.6m
- Profit
- £6.6m
- Margin on GDV
- 71.7%
- Peak funding
- £1.3m
- Profit on cost
- 253.8%