Graph 136b: 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, £0 CIL CfSH Level 3 Low Density £8,000,000 £7,500,000 £7,000,000
Residual Land Value (% of GDV)
£6,500,000 £6,000,000 £5,500,000 £5,000,000 £4,500,000 £4,000,000 £3,500,000 £3,000,000 £2,500,000 £2,000,000 £1,500,000 £1,000,000 £500,000 £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 6