Graph 76b: Summary of Residual Land Values (value per Ha) 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 5 Low Density Houses Only Schemes £6,000,000
£5,500,000
Residual Land Value (% of GDV)
£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
5
10 Unit Scheme
1
2
3
4
5
20 Unit Scheme
Residual Land Value - 0% Affordable
Residual Land Value - 25% Affordable
Residual Land Value - 35% Affordable
Residual Land Value - 40% Affordable
1
2
3
4
5
50 Unit Scheme
Residual Land Value - 30% Affordable
Appendix 4b