Graph 114: Summary of Residual Land Values at 0%, 25%, 30%, 35% & 40% Affordable Housing Across All Value Points 70% Social Rent/30% Shared Ownership Planning Infrastructure Level £0, £60 CIL CfSH Level 6 High Density Flats Only Schemes £2,000,000
Residual Land Value (£)
£1,800,000
£1,600,000
£1,400,000
£1,200,000
£1,000,000
£800,000
£600,000
£400,000
£200,000
£0 1
2
3
4
5
10 Unit Scheme
1
2
3
4
20 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
5
50 Unit Scheme
Residual Land Value - 30% Affordable
Appendix 5a-i