1 New Fetter Lane, London, EC4A 1AN

Company Number 11046232

VAT Number 293 9202 82

  • Black Twitter Icon
  • Black LinkedIn Icon

©2020 Appraised Limited

Website T&Cs                Privacy Policy 

Property Development 101: Using the Residual Model to Calculate Site Value

A good appraisal presents an array of potential profit outcomes rather than predicting a single figure output. You can't account for all potential outcomes, but you can make an educated estimate based on some key factors.


What is The Residual Model?


The residual model - when applied to the appraisal process - is extremely useful in calculating the value of a development site or existing building(s). Simply put, the residual model works as follows:


+ Total value of completed development (GDV)

- Cost of carrying out development work (build cost, professional fees, marketing costs, etc)

- Developer's profit

= Amount of money left to pay for the site


This equation can be engineered to reflect whichever value is most appropriate - for example, if the initial cost of the land is already known, the developer's profit may become the output value you're looking to calculate:


+ Total value of completed development (GDV)

- Cost of carrying out development work

- Total cost of the property/Land

= Developer's profit



Starting Simple


You may have to make educated guesses to begin with - based on quotes, assumptions, and past experience. The exact values of your variables will only truly crystallise as the development process unfolds, and a common complaint we hear from financiers is that they receive appraisals with huge amounts of detail and assumptions - more than can be assumed at such an early stage - and that the added complexity not only makes it difficult to make good assumptions, but also leaves significant margins for human error.


So make the best assumptions you can, and keep track of what you change as you go - so the next time you're creating an appraisal, you can look back on what worked, what didn't, and how you might do things differently in future.



Benchmarking & Assumptions


Sales

Speak to local experts and look at data sources like RightMove and Zoopla, these sources give you a bit of idea as to what's happening in the area but bear in mind that these usually focus on marketing prices not sold prices. For sold prices, the Land Registry is the most reliable source. Using averages across some of these sources you can make an assumption about potential sales values. It's also great to speak to local experts to build relationships - you can use this process to kill two birds with one stone.


Build Cost

BCIS - the Building Cost Information Service - gives average build costs for specific types of developments in various places across the UK. Quantity Surveyors or potential contractors can also give you an indication of how much a property will cost to build.


Other Costs

Other costs associated with the project will range from professional fees, planning costs, warranty, and insurance payments. As a rule of thumb, these tend to make up 10-15% of the build cost.

Professionals fees can include:

  • Architect

  • Quantity surveyor

  • Engineers (both civil and structural)

  • Project managers

  • Acoustic consultants

  • An environmental consultant

  • Marketing services

Ideally you'll be sourcing quotes for these early on in the process, so you should have a good idea of what you're in for!


Planning costs can include:

  • S.106 payments - these are agreements made between local authorities and developers, and can be attached to a planning permission to make a development acceptable which would otherwise be unacceptable, in planning terms.

  • CIL: Community Infrastructure Levy - this is a charge which can be levied by local authorities on new development in their area. It is an important tool for local authorities to use in helping them deliver the infrastructure needed to support development in their area. Consult with the local authority charging schedule.


Finance Costs

These will include your interest, commitment fee, exit fee, and broker fees.


What isn't accounted for?


The residual model doesn't include inflation, it doesn't necessarily reflect the complex mix of loan types that may be required to finance the project - and it also doesn't reflect expectations in relation to the time it takes to complete a development.


IRR also isn't factored into the residual model. For example: take two development opportunities, both of which should generate £2m in profit. Site one is a very straightforward build which could be delivered in twelve months, and site two is complex and could take three years. This longer timescale will have an effect on the value of the site, as it will have a lower IRR and return on equity when the timescale is factored in.


These limitations aren't so much a problem as they are a consideration to keep in mind. So while you don't need to take them into account when making your calculations, you should look at your appraisal through the lens of these limitations when it comes to seeking finance.