Plot 3
On trackIllustrative model · £m unless stated
Assumptions - Base case (primary)
- Net developable area
- 22 acres
- Land value
- £640k per acre
- Infrastructure cost
- £5.1m
- Professional fees
- 10% of infrastructure
- Programme
- 4 years from 2025/26
Summary measures
- Gross development value
- £14.1m
- Total cost
- £5.6m
- Profit
- £8.5m
- Margin on GDV
- 60.3%
- Peak funding
- £1.9m
- Profit on cost
- 151.8%