Mobile Home or Lodge Site - Figures

Income on Pitch Rentals is estimated at CYP56,000 p.a.

Land Value based Investment Return on Capital

CYP56,000 income at 6% = Capital Value is CYP 900,000

CYP56,000 income at 15% = Capital Value is CYP 375,000

Sales of mobile homes on the site.  Estimated profit of C£550,000 based on 30% on sales of C£1.6M.

Cost to Site Developer
 
Land Surveyor Fees                                          1000
Civil Engineer Fees                                            3000
Architects Fees                                                   3000
Planning Consultant & Planning Application  3000
Site Buildings                                                       25000
Retaining walls for pitch terracing                   10000
Internal Gravel Roads                                       5000
Communal Swimming Pool                                25000
Sewerage System                                                20000
Water System, Meters etc                                 6000
Electricity System, Site Lighting                       10000
Satellite Broadband for Internet/Phone          3000
Sky TV System                                                    4000
CTO License                                                         30
Total                                                                       118030