Lease Extension Valuation

Lease Extension Dashboard - Advanced Analysis

Ashley Connell
Maintained By

This dashboard is designed and maintained by Ashley Connell of Hetts.

Leasehold Enfranchisement Solicitor at Hetts with specialist valuation expertise.

What kind of ground rent structure do you have?
Potential Reform Console Live policy scenarios
Bespoke reform settings

These are custom scenario assumptions you can toggle individually instead of using the full package.

Inputs

Years remaining on lease:
years months
Ground Rent (£ per year):
per annum
Property Value (if extended)?
Capitalisation rates by range:
Deferment Rate % (advanced users only):
Years remaining on lease:
years months
Current Ground Rent (£ per year):
per annum
Standard Capitalisation Rate (%):
Cap Rate: 6.0%
RPI Growth Rate (%):
RPI: 2%
Rent Review Frequency (years):
Frequency: 25 years
Years Until Next Review:
Next Review: 10 years
Equivalent Capitalisation Rate (%):
Equivalent Rate: Calculating...
Property Value (if extended)?
Deferment Rate % (advanced users only):
Years remaining on lease:
years months
Current Fixed Ground Rent:
Standard Capitalisation Rate (%):
Cap Rate: 6.0%
Rent Review Frequency (years):
Frequency: 25 years
Years Until Next Review:
Next Review: 2036
Property Value (if extended)?
Deferment Rate % (advanced users only):

Expected Premium

  • Low

    Reform

    £

    Current law

    £

  • Medium

    Reform

    £

    Current law

    £

  • High

    Reform

    £

    Current law

    £

Composition Mix

Urgency Gauge

Driven by years remaining and the 80-year threshold
Flexible window

More than 90 years remaining keeps the timing pressure lower.

Years Left 0.0
Distance To 80 0.0 years

Premium Curve

Cost Of Waiting

Baseline drift assumes 4% HPI each year

Scenario Matrix

8-Year Forecast

Prepared Analysis

Valuation Working Report

Live model output Fixed Ground Rent scenario

Executive Summary

The current lease extension premium is assessed on a live-input basis.

Premium Composition

The premium is apportioned between compensation for lost rent, the reversionary interest and any marriage value where applicable.

Timing Commentary

Timing sensitivity is determined by years remaining on the lease and any proximity to the 80-year threshold.

Applied Assumptions

Rent Model
Fixed Ground Rent
Years Remaining
0.0 years
Property Value
£0
Ground Rent
£0 pa
Capitalisation
0.00%
Deferment
0.00%

Professional Opinion

On the live assumptions applied, the premium can be read as a reasoned working estimate for planning and negotiation review.

Working Calculations Schedule

Line-by-line build-up of the premium in the style of a formal working paper. Click any line to expand the formula, meaning and landlord-loss rationale.

Current live calculation
Line Item Working Basis Amount
Working calculations will populate from the live dashboard inputs.

Method Notes

  • Scenario-specific working notes will populate from the live dashboard inputs.

Formula Glossary

GR-1
Ground rent compensation calculation reference.
Mathematical Appendix

Formal Valuation Formulae

Symbolic expressions only

Rent Stream Capitalisation

Lr = G0 · SUMt∈T ( 1 + y )-t
Lr,idx = SUMk∈K Gk · INTTkTk+1 ( 1 + y )-t dt
Gk = G0 · PRODj<k ( 1 + ij )pj

Reversion And Deferment

R0 = VL · ( 1 + d )-T
R90 = VL · ( 1 + d )-( T + E )
Pv = R0 - R90

Relativity And Marriage Value

VS = VL · f( T, a, b )
M = s · [ VL + R90 - VS - Lr - R0 ]+
s = s( T ) ,   [x]+ = max( x , 0 )

Total Premium Operator

P = Lr + Pv + M
PL = P( y + dy , aL )
PM = P( y , aM )
PH = P( y - dy , aH )

Scenario Matrix And Delay Surface

P( h , n ) = P[ T - n , G0 , VL · ( 1 + h )n , y , d ]
D( n ) = P( h* , n ) - P( h* , 0 )
S = { P( hr , nc ) }r,c ,   r ∈ R ,   c ∈ N

Functional Form

F : ( T , G , V , y , d , i , p , w ) → P
dP = ( dP / dT ) dT + ( dP / dG ) dG + ( dP / dV ) dV + ( dP / dy ) dy + ( dP / dd ) dd
HP = [ d2P / dxi dxj ]