← Back to project

Full financial breakdown

Every figure disclosed to investors and agents, in one page. All values in GBP; figures are indicative and subject to final contract.

Sales revenue
£37,250,000
Total costs
£22,891,000
incl. £3,725,000 commission
Project profit
£14,359,000

Construction costs

Total
£19,166,000
Unit typeConfigurationRateTotal
Shops50 units · 190m²£600/m²£5,700,000
Offices50 units · 80m² + 60m² terrace£600/m² + £200/m²£3,000,000
Villa Type A25 × 160m² + 3 × 220m²£1,500/m²£6,990,000
Villa Type B17 × 160m² + 2 × 220m²£1,100/m²£3,476,000

Sales units

Total
£37,250,000
Unit typeConfigurationPriceTotal
Retail units25 units£600,000 / unit£15,000,000
Offices25 units£200,000 / unit£5,000,000
Villas25 × £600K + 3 × £750K£17,250,000

General financial overview

Project profit
£14,359,000
Sale revenue
£37,250,000
Construction costs
− £19,166,000
Commission (10%)
− £3,725,000
Total costs
− £22,891,000

Additional developer costs

Total
£1,850,000
Landscaping
£500,000

Green spaces, parks and recreational areas.

Taxes
£250,000

All applicable taxes and fees for land acquisition and construction.

Infrastructure
£1,000,000

Roads, water and electricity connections.

Marketing
£100,000

Signage, posters and advertising.