Graph 96b: Summary of Residual Land Values (value per Hectare) at 0%, 25%, 30%, 35% & 40% Affordable Housing Across all Value Points 70% Social Rent/30% Shared Ownership Planning Infrastructure Level £0, £40 CIL CfSH Level 6 High Density £3,000,000
£2,750,000
Residual Land Value (% of GDV)
£2,500,000
£2,250,000
£2,000,000
£1,750,000
£1,500,000
£1,250,000
£1,000,000
£750,000
£500,000
£250,000
£0 1
2
3
4
10 Unit Scheme
5
1
2
3
4
15 Unit Scheme
5
1
2
3
4
20 Unit Scheme
5
1
2
3
4
50 Unit Scheme
Residual Land Value - 0% Affordable
Residual Land Value - 25% Affordable
Residual Land Value - 35% Affordable
Residual Land Value - 40% Affordable
5
1
2
3
4
100 Unit Scheme
5
1
2
3
4
5
500 Unit Scheme
Residual Land Value - 30% Affordable
Appendix 5i