Parcel C
On trackIllustrative model · £m unless stated
Assumptions - Base case (primary)
- Net developable area
- 26 acres
- Land value
- £470k per acre
- Infrastructure cost
- £3.8m
- Professional fees
- 12% of infrastructure
- Programme
- 4 years from 2026/27
Summary measures
- Gross development value
- £12.2m
- Total cost
- £4.3m
- Profit
- £7.9m
- Margin on GDV
- 64.8%
- Peak funding
- £1.4m
- Profit on cost
- 183.7%