Gross Development Value
£8.5M
Loan Amount
£6.8M
Product
Equity JV + Senior Debt
Leverage
100% of Costs
The Challenge
A developer with an excellent track record owned a prime site in Bristol with full planning for 30 residential units. The GDV was appraised at £8.5M with total development costs of £6.8M. However, the developer's capital was tied up in two existing projects and they had no available equity to contribute beyond the land value. No senior lender would fund 100% of costs without the developer putting in cash equity alongside.
Our Solution
We introduced a family office from our equity partner network willing to provide 100% of the development costs as a JV equity investment, with the developer contributing the land (valued at £1.7M) as their equity stake. The structure gave the developer 60% of net profits in exchange for managing the project, with the family office receiving 40% plus a preferred return of 8% per annum. We also sourced a senior debt facility at 55% LTGDV to gear the JV, reducing the family office's cash outlay.
The Outcome
The 30-unit scheme was completed in 22 months. Sales achieved a blended GDV of £9.1M — 7% above the original appraisal. After repaying the senior lender and the family office (including preferred return), the developer's net profit share exceeded £1.2M on a project where they contributed no cash. The family office has since committed to a further two projects with the same developer.
More Deals
Related Case Studies
12-Unit Residential Scheme
Structured senior debt for a ground-up residential scheme in South Manchester. Planning secured for 12 apartments across two blocks.
GDV
£3.2M
Loan
£2.1M
Mixed-Use Conversion
Combined senior and mezzanine structure for a commercial-to-residential conversion in Birmingham city centre. 24 apartments over ground-floor retail.
GDV
£5.8M
Loan
£4.2M
Auction Purchase & Refurb
Rapid bridging finance for an auction purchase in Hackney. Funds drawn within 14 days to meet auction completion deadline, then refinanced into refurbishment facility.
GDV
£1.8M
Loan
£1.1M
Your Deal Could Be Next
Submit your project details and we’ll find the best terms from our panel of 100+ lenders. No obligation, no upfront fees.