UPPER TRIBUNAL (LANDS CHAMBER)
|
|
|
UT Neutral citation number: [2011] UKUT 154 (LC)
LT Case Number: LRA/128/2007
LRA/17/2008
(Consolidated)
TRIBUNALS, COURTS AND ENFORCEMENT ACT 2007
LEASEHOLD REFORM – collective enfranchisement – price payable – whether hope value in respect of non-participating flats including caretaker’s flat – relativity – use of graphs or adjustment to market comparables to allow for benefit of Act – effect of user restriction upon rental value of caretaker’s flat – assessment of valuation evidence and of comparables – meaning of “taking into account” a section 42 notice served by a non-participating tenant – form of the covenant restrictive of user which should be imposed – meaning of “participating tenant” for purposes of marriage value – Leasehold Reform, Housing and Urban Development Act 1993 Sch 6 paras 3 and 4
IN THE MATTER OF APPEALS AGAINST THE DECISION OF THE LEASEHOLD VALUATION TRIBUNAL OF THE LONDON RENT ASSESSMENT PANEL
and
CADOGAN SQUARE LIMITED Respondent
AND BETWEEN CADOGAN SQUARE LIMITED Appellant
(LRA/17/2008)
and
Re: 38 Cadogan Square, London SW1
Before: His Honour Judge Reid QC
and
A J Trott FRICS
Sitting at: 43-45 Bedford Square London WC1
on 11, 12, 15 and 16 November 2010
Kenneth Munro, instructed by Pemberton Greenish LLP, for The Earl Cadogan and Cadogan Estates Limited
Stephen Jourdan QC, instructed by Forsters LLP, for Cadogan Square Limited
The following cases are referred to in this decision:
Earl Cadogan v Sportelli [2007] 1 EGLR 153 (Lands Tribunal); [2008] 1 WLR 2142 (Court of Appeal); [2008] UKHL 71 (House of Lords)
Bircham v Clarke [2006] Lands Tribunal LRA/63/2005 (unreported)
Chelsea Properties Limited v Earl Cadogan [2007] Lands Tribunal LRA/69/2006 (unreported)
Blendcrown Limited v Church Commissioners for England [2004] 1 EGLR 143
31 Cadogan Square Freehold Limited v The Earl Cadogan [2010] UKUT 321 (LC)
Lloyd-Jones v Church Commissioners [1982] 1 EGLR 209
In re Shulem B Association Ltd’s Appeal [2001] 1 EGLR 105
Culley v Daejan Properties Limited [2009] UKUT 168 (LC)
Arbib v Earl Cadogan [2005] 3 EGLR 139
Nailrile v Earl Cadogan [2009] RVR 95
Arrowdell Ltd v Coniston Court (North) Hove Ltd [2007] RVR 39
Plinth Property Investments Ltd v Mott, Hay & Anderson (1977) 38 P&CR 361 (CA)
Crammond v Theodore Gregory Limited [2004] LON/SC/00AW/NSI/2003/0076 (LVT) (unreported)
Sterling Land Office Developments Ltd v Lloyds Bank plc [1984] 2 EGLR 135
Earl Cadogan v Cadogan Square Ltd [2005] LON/ENF/1800/06 (LVT) (unreported)
McHale v Earl Cadogan [2010] EWCA Civ 1471
Moreau v Howard de Walden Estates Limited [2003] Lands Tribunal LRA/2/2002 (unreported)
Higgs v Paul [2005] Lands Tribunal LRA/2/2005 (unreported)
Peck v Trustees of Hornsey Parochial Charities (1971) 22 P & CR 789
Le Mesurier v Pitt (1972) P & CR 389
The following cases were referred to in argument:
Donath and another v Second Duke of Westminster’s Trustees [1997] 1 EGLR 203
Cadogan v Pockney [2004] Lands Tribunal LRA/27/2003 (unreported)
Cadogan v Cecil [2001] Lands Tribunal LRA/10/2000 (unreported)
Sterling Land Office Developments Ltd v Lloyds Bank plc [1984] 2 EGLR 135
Dependable Homes Ltd v Mann [2009] UKUT 171 (LC)
Introduction
Facts
15. The purchase price proposed totalled £1,299,350, which sum comprised:
(i) £1,294,650 for No.38;
(ii) £200 for the vaults and garden; and
(iii) £4,500 for the headlease
The Nominee Purchaser was named as such but no other terms of acquisition were proposed.
Agreed valuation matters
19. A number of valuation matters were agreed between the parties. They were as follows:
(i) Valuation date: 22 June 2005.
(ii) The Gross internal floor areas of the flats:
Flat 1 |
Ground floor and rear basement |
1,550 sf |
Flat 2 |
First floor |
1,224 sf |
Flat 3 |
Second floor |
1,182 sf |
Flat 4 |
Third floor |
882 sf |
Flat 5 |
Fourth floor |
716 sf |
Caretaker's flat |
Basement |
798 sf |
Boiler room & corridor |
Basement |
295 sf |
(iii) The capitalisation rate to be used for the headlessee’s ground rent is agreed at 6%, 3% and 30% tax. The capitalisation rate to be used for the freeholder's interest is 6%.
(iv) The open market rental value of the caretaker's flat without the user restriction is £15,600 pa. It is agreed that with a restriction limiting the use to that of a caretaker’s flat the rental value is £7,800 pa.
(v) Values are to be adjusted for time using the Savill’s Prime Central London South West Flats Index (“the Savills Index”). The agreement to use this index only extends to comparables sold no later than June 2006.
(vi) The following freehold values are agreed:
Flat 3: £1,070,750
Flat 4: £772,500
Flat 5: £595,000
Although it did not appear in the agreed statement of facts the parties have also agreed the freehold value of the caretaker’s flat at £411,049.
Issues on the appeals
20. The parties identified the subsisting issues in the appeals as being the following:
18.1 Cadogan’s appeal:
(1) Hope value in respect of the non-participating flats
(2) Relativity and the value of rights under the Act
(3) Hope value in relation to the caretaker's flat
(4) The letting value of the caretaker’s flat
(5) The valuation date used for flat 1
(6) Whether tenants’ improvements and/or Act rights are to be disregarded in valuing the existing leases of participating flats for the marriage value calculation
(7) The freehold value of flat 1
(8) The freehold value of flat 2
18.2 Nominee Purchaser’s Appeal
(9) The deferment rate
(10) The terms of the restrictive covenant as to user to be inserted in the transfer
(11) Valuation of flat 2: whether the s.42 notice given before the s.13 notice should be taken into account.
Issue (1): Hope value in respect of the non-participating flats
22. The LVT considered the issue of hope value as a point of law, following the decision of this Tribunal in Earl Cadogan v Sportelli [2007] 1 EGLR 153, as subsequently upheld by the Court of Appeal ([2008] 1 WLR 2142). The LVT excluded hope value from valuations under Schedule 6 of the 1993 Act. The House of Lords ([2008] UKHL 71) reversed the decision of the Court of Appeal and held that, in valuing the freeholder’s interest under Schedule 6 paragraph 3 of the 1993 Act, it is possible to take into account the hope of granting new leases of individual flats to non-participating tenants and thereby releasing marriage value. The House of Lords at paragraph 69 of Sportelli agreed with the Lands Tribunal’s method of calculating hope value which the Tribunal said should be based upon a proportion of marriage value rather than an adjustment to the deferment rate. It is therefore necessary to consider whether there is any hope value attributable to the freehold interest in flats 3 and 4 but not in flat 2 which we find to be a participating tenant for these purposes.
Evidence
Discussion
34. In Blendcrown Limited v Church Commissioners for England [2004] 1 EGLR 143 the Tribunal, P H Clarke FRICS, said at [77F]:
“I cannot accept Mr Maunder Taylor’s view [the expert for the nominee purchaser] that, because he found no indication that non-participating tenants might wish to extend their leases and did not wish to participate in the collective enfranchisement, this shows the absence of hope value. What we must consider is the subjective view of a hypothetical purchaser. If Mr Maunder Taylor’s approach is correct, it is unlikely that hope value could ever be attributed to the flats of non-participating tenants. The fact that a tenant does not wish to participate in acquiring the freehold or extend his lease at the time of collective enfranchisement does not mean that he (or his successor in title) will not be interested in paying for a lease extension at some time in the future.”
Mr Buchanan essentially is making the same argument as Mr Maunder Taylor and we reject it for the same reasons as the Tribunal did in Blendcrown. The evidence suggests that it is rare for a tenant to allow a lease to run to term. No specific examples of such an event were given by Mr Buchanan, although he said he could “identify a number of cases in 1997 in Cadogan Place.” In our opinion the hypothetical purchaser would consider it probable that the tenant of flat 3 would seek a lease extension before the expiry of the term in 2023 and would include hope value in his bid.
37. In 31 Cadogan Square Freehold Limited v The Earl Cadogan [2010] UKUT 321 (LC) the Lands Chamber, His Honour Judge Huskinson and A J Trott FRICS, described the characteristics of the hypothetical purchaser as willing (but not over-eager), diligent and reasonably behaved. The Tribunal concluded at [83] that “the hypothetical purchaser is prudent rather than rash”. We agree with Mr Jourdan that no sensible and prudent purchaser of the freehold would expect to achieve more than 50% of the marriage value of flat 3. This conclusion is also consistent with the Tribunal’s decision in Lloyd-Jones v Church Commissioners [1982] 1 EGLR 209 where the Member, W H Rees FRICS, accepted the evidence of Mr Hopper of Gerald Eve in relation to 57 settlements on the Grosvenor and Cadogan Estates under the no Act assumption under section 9 (1A) of the Leasehold Reform Act 1967. The parties in those settlements agreed that, on the sale of a freehold of a house to the tenant, the landlord and tenant would divide the marriage value equally.
40. The only assistance as to the amount of hope value given to us by the Nominee Purchaser, bearing in mind Mr Buchanan’s view (which we have rejected) that no allowance for hope value should be made, comes from Blendcrown (5% of marriage value) and Chelsea Properties (10%). Mr Munro referred us to In re Shulem B Association Ltd’s Appeal [2001] 1 EGLR 105 (15%) and Mr Jones referred us to Bircham (20%).
41. We have already distinguished the facts of Blendcrown. The use of 10% by Miss Joyce (acting for the landlord) in Chelsea Properties was not based upon evidence. The Tribunal said at [62(1)] that:
“She accepted that the 10% figure that she had used was a ‘spot figure’ and that she had adopted that figure ‘to see what happens – it seemed a possibility and it seemed to make sense’”
In that appeal the Tribunal concluded that the landlord had not proved the existence of any hope value in the value of the landlord’s reversion on the existing underlease. We obtain no assistance from Miss Joyce’s evidence in Chelsea Properties.
42. Shulem B was concerned, inter alia, with the hope value to be attributed to a flat owned by a single non-participating tenant with an unexpired lease term of 60.75 years in a block of four purpose-built maisonettes. The nominee purchaser did not respond to the appeal and the only valuation evidence on the point was given by Mr Eric F Shapiro FRICS whose evidence was based largely upon the sale in 1994 of a ground rent estate of 34 maisonettes in Loughton, Essex. Mr Shapiro’s analysis of that sale, accepted by the Tribunal, showed that the average price paid for the 27 leases that had not been extended included hope value that represented 13.81% of the marriage value. The Tribunal found that a purchaser would have paid 15% of marriage value for the non-participating flat. We distinguish the present appeal from Shulem B on four grounds. Firstly, there was no respondent and the evidence was not tested under cross-examination by the nominee purchaser. Secondly, the unexpired term, at 60.75 years, was very much longer than the 17.75 years in this appeal. Thirdly, the sale of the Loughton Estate took place shortly after the 1993 Act was enacted and, as the Tribunal recorded Mr Shapiro’s evidence at [107J]:
“the level of premium that would be determined or agreed was therefore uncertain, as was the level of potential activity.”
Fourthly, Mr Shapiro’s analysis was dependent upon the adoption of a deferment rate of 9%. A different result would have obtained had the 5% Sportelli rate been used. We do not find the facts or the decision of Shulem B to be of assistance in this appeal.
44. Several of these cases were considered by the Tribunal, the President and P R Francis FRICS, in Culley v Daejan Properties Limited [2009] UKUT 168 (LC). The Tribunal said at [62]:
“Considerable care needs to be exercised before any weight is attached to specific percentages adopted in other cases both for the reasons expressed by the Member in Blendcrown …and because, in the light of Sportelli, the correct approach now is to approach hope value and the deferment rate quite separately…
There are in our judgment two particular valuation matters to be borne in mind in the determination of hope value. Firstly, it is likely to be greater if the proportion of non-participating flats is relatively large. Secondly, it will be lower if the unexpired terms are particularly long.”
The Tribunal went on to assess hope value at 10% of marriage value.
Conclusion
45. Our analysis leads us to the following conclusions about hope value:
(i) A purchaser of the freehold reversion at the valuation date would think it probable that the tenant of flat 3 (or his successor) would seek to extend the lease before the expiry of the term.
(ii) But there is no certainty that the tenant of flat 3 would seek to extend the lease or, if he did decide to do so, when this would take place. The fact that the tenant did not participate in the collective enfranchisement and had not served a section 42 notice by the valuation date suggests that no such action was imminent. In Sportelli, Lord Neuberger considered this to be a relevant factor. He said at [107]:
“Where a non-participating tenant has served such a [section 42] notice, the hope value attributable to his flat may well be increased because he has made it clear that he is interested in acquiring a new lease of his flat.”
(iii) The purchaser is mainly concerned with the possibility of sharing in the marriage value. This declines at an increasing rate as the lease shortens. The longer the tenant delays in seeking to extend his lease the more the marriage value, and with it the hope value, will diminish. The purchaser is at risk of a loss if he were to pay a significant proportion of the marriage value as hope value. Mr Munro disputed Mr Jourdan’s submission that if a purchaser paid hope value for the freehold interest in a flat with an unexpired lease term of 17.75 years he would lose a substantial amount of money if the tenant did not seek to extend his lease until much later. Mr Munro argued that the freeholder’s interest would benefit from the Sportelli real rate of capital growth of 2% in any event which would in turn lead to an increase in marriage value for any given length of unexpired term.
(iv) Whilst we accept that long term growth in capital values may reduce the rate at which the marriage value declines and would thus have a buffering effect against the loss over time of the money paid in hope value by the purchaser, the marriage value will eventually, and inevitably, disappear. The purchaser will lose all the money that he paid as hope value if the tenant does not proceed with a lease extension. Any increase in capital values in the meantime will not prevent or lessen the actual loss of the hope value paid at the valuation date. As the Tribunal said in Blendcrown such hope value is speculative and not susceptible to objective assessment. Its payment is, in a sense, a gamble and the stake can be lost either in whole or in part.
(v) The tenant is not solely concerned about marriage value. Other factors influence his decision about whether and when to seek a lease extension. Generally, those factors will encourage him to do so.
(vi) The purchaser is considering the prospect of a single tenant seeking to extend his lease. There is no opportunity to spread the risk across a large number of non-participating tenants.
The combined effect of these factors suggests that a purchaser will be particularly cautious about attributing significant hope value to the prospect of the tenant of flat 3 seeking to extend his lease in the near future. Under these circumstances we conclude that such a purchaser would only make a small allowance to reflect such limited hope value. We assess this allowance at 5% of the potential marriage value. Our valuation is given in Appendix 3 and the amount of hope value for flat 3 is determined in the sum of £9,863.
Issue (2): Relativity and the value of rights under the Act
Evidence
46. The LVT accepted Mr Buchanan’s view that the appropriate method to assess the relativity of an existing lease was to make a percentage deduction (said by the LVT to be “at least 10%”) from the market value of the lease to allow for the benefit of 1993 Act rights.
47. Mr Jones did not favour this method of assessing the benefit of the Act, describing it as pure conjecture that was not supported by any market evidence. Market transactions in the Act world were tainted and unreliable evidence (as the Lands Tribunal had found in both Arbib v Earl Cadogan [2005] 3 EGLR 139 and Sportelli). The LVT had used an arbitrary 10% to adjust the Act world evidence of short lease sales used by Mr Buchanan and had arrived at a relativity of 59.1% for flat 1 and 55.1% for flat 2. They had then wrongly said that Mr Jones’s method (which gave a relativity of 38%) was a “useful check”. There was no consistency in the percentage adopted by the LVT when adjusting for the benefit of rights under the Act and no evidential basis for adopting any particular figure. He noted that in Chelsea Properties, a case involving a lease with 18.7 years unexpired, Mr Buchanan had also argued for a deduction of 10% to represent the benefit of the Act. The Lands Tribunal rejected that figure and adopted 15% instead.
51. The relativities indicated by the three graphs were:
(i) John D Wood/Gerald Eve (1996) 39.4%
(ii) Savills (1992) 40.5%
(iii) W A Ellis (2001) 34.0%
57. Mr Buchanan considered Lands Tribunal decisions in which it had adopted his method of deducting a percentage to reflect the benefit of the Act. He noted that in Nailrile v Earl Cadogan [2009] RVR 95 the Lands Tribunal had made a deduction of 7.5% (for a lease with an onerous ground rent) in respect of an unexpired term of 44 years. He expected the discount for rights to be higher where the unexpired term was between 30 to 40 years because marriage value was then at its greatest. Mr Buchanan also referred to Chelsea Properties in which the Lands Tribunal made a deduction of 15% for the benefit of rights.
58. There was no shortage of market evidence and Mr Buchanan said that both extended and existing lease values should be the exclusive product of comparable market sales. His witness statement continued:
“The values which are produced should not then be trumped by settlements or graphs based on the opinions of valuers at some time in the distant past.”
Discussion
62. Since the decisions in Arrowdell Ltd v Coniston Court (North) Hove Ltd [2007] RVR 39 and Nailrile the RICS Research Report into Graphs of Relativity has been published. This gives brief details of how those graphs were prepared and was supplemented at the hearing by more detailed evidence about their history and construction. We are mainly concerned with three such graphs; the John D Wood/Gerald Eve (1996) graph, the Savills (1992) graph and the W A Ellis (2001) graph. The Nominee Purchaser directed cogent criticisms at these graphs. The 1996 graph is heavily dependent on houses (more than 90% of the data) and relies upon settlements (and opinion) rather than transactions. John D Wood & Co, the co-author of the graph, withdrew their support for it in 2000. Less than 1% of the data that supports the 1992 graph comprises leases with less than 20 years to run, ie less than 10 leaseholds out of 1,000. In our opinion that is a weak foundation upon which to build general conclusions about the relativity of short leaseholds under 20 years. The 2001 graph gives anomalously low figures for leaseholds with unexpired terms of less than 20 years when compared with the other graphs considered by the RICS. Although it is based on 200 transactions during the mid 1980s, all of these were house sales.
74. Relativity is also relevant in the valuation of the existing leasehold interest of the participating tenant at flat 5. Mr Jones takes the relativity at 38% of the agreed freehold value of £595,000 to give £226,100. Mr Buchanan gave no oral evidence to us about the value of the existing leasehold interest in flat 5. His evidence was confined to the existing leasehold interests of flats 1 and 2. Mr Buchanan adopts the figure of £352,809 (including Act rights) determined by the LVT. In the light of the Court of Appeal decision in McHale v Earl Cadogan [2010] EWCA Civ 1471 Mr Buchanan now deducts 10% from that figure to reflect the benefit of the Act, giving a net of rights value of £317,528 and a relativity of 53%.
76. We have adjusted the sale prices for the three flats for which we have details for time (Savills Index), lease length (Savills enfranchisable graph), position on the Square (add 5% to the value of No.30 which is off Square) and other known factors (deduct 5% from the value of No.42 which has a roof terrace). The results are summarised below (with the equivalent LVT values shown in brackets):
Flat 5 at No.15: £501 psf (£527 psf)
Flat A at No.30: £407 psf (£397 psf)
Flat 4 at No.42: £488 psf (£536 psf)
Average: £465 psf (£487 psf)
On the limited information that we have available, and acknowledging that neither expert was cross-examined on the evidence, we consider that the unimproved existing leasehold value of flat 5, including Act rights, was £335,000 (£468 psf) as at the valuation date in June 2005.
TABLE 1
UNEXPIRED TERM (yrs)
|
RELATIVITY INCLUDING ACT RIGHTS1 (%) |
RELATIVITY EXCLUDING ACT RIGHTS2 (%) |
% DEDUCTION FOR ACT RIGHTS |
5 |
23.7 |
15 |
36.7% |
10 |
40.9 |
25 |
38.9% |
15 |
50.9 |
35 |
31.2% |
20 |
58.0 |
43 |
25.9% |
25 |
63.6 |
50 |
21.4% |
30 |
66.1 |
56 |
15.3% |
35 |
71.9 |
61 |
15.2% |
40 |
75.2 |
66 |
12.2% |
45 |
78.1 |
70 |
10.4% |
50 |
80.7 |
74 |
8.3% |
Notes: 1 Savills 2002 enfranchisable graph 2 John D Wood/Gerald Eve 1996 Graph |
|
Issue (3): Hope value of the caretaker’s flat
Issue (4): Letting value of caretaker’s flat
95. Accordingly, the LVT held that the agreed market rental should not be reduced for the purpose of the valuation exercise. In doing so it relied on the LVT decision in Crammond v Theodore Gregory Limited [2004] LON/SC/00AW/NSI/2003/0076 (LVT) (unreported) (referred to as 109 Cadogan Gardens) where the expression was “an annual sum equivalent to the market rent”. In that case, unlike earlier LVT cases, the point was argued by counsel, and the LVT held that the rent had to be arrived at on an unrestricted basis, not on the basis that the flat had to be occupied by a caretaker, saying at [49]:
“We are satisfied, first, that the underleases require us to arrive at a rent on the basis of unrestricted user, and not on the basis that the flat must be occupied by a caretaker. We accept that the purpose of the provision is not to arrive at a rent for the flat as it is and must be used, but to compensate the landlord for the fact that he cannot let it in the open market. We think the present situation is clearly distinguishable from Plinth Property Investments, where the function of the arbitrator was to arrive at a rent for the property as it was required to be used.”
97. The issue is what is meant by “market rent” and “rack rent letting value”.
Issue (5): The valuation date used for flat 1
102. The effect on the valuation of the giving of a section 42 notice was discussed in the House of Lords in Sportelli. Lord Neuberger said at paragraph 107:
“That suggests to me that the purpose of sub-paragraph (b) [in paragraph 3(1) of Schedule 6] is to entitle the landlord to argue that the section 42 notice is evidence that the tenant concerned is interested in acquiring a new lease of his flat. Where a non-participating tenant has served such a notice, the hope value attributable to his flat may well be increased because he has made it clear that he is interested in acquiring a new lease of his flat. In other words, by serving a section 42 notice, a non-participating tenant has, in my view, assisted any contention that he would be in the market, because he has evinced a desire to acquire a new lease of his flat at market value, which is what Schedule 13 effectively means that he would have to pay.”
105. He pointed out that the assumptions by reference to which Schedule 6 paragraph 3(1) provides that the freehold is to be valued include:
“(b) … that this Chapter and Chapter II confer no right to acquire any interest in the specified premises or to acquire any new lease (except that this shall not preclude the taking into account of a notice given under section 42 with respect to a flat contained in the specified premises where it is given by a person other than a participating tenant)’,
(c) … that any increase in the value of any flat held by a participating tenant which is attributable to an improvement carried out at his own expense by the tenant or by any predecessor in title is to be disregarded.”
106. He submitted that the wording of these sub-paragraphs (b) and (c) revealed a clear distinction between a participating tenant, and a predecessor in title of a participating tenant. Paragraph (b) applies to a section 42 notice “where it is given by a person other than a participating tenant”. That paragraph does not refer to a notice “given by a person other than a participating tenant or any predecessor in title”. Where the Act intends predecessors in title to be taken into account, it says so in terms, as in paragraph (c). The Nominee Purchaser’s counsel also referred to section 19(3). As to the meaning of “participating tenant”, the term is defined in section14(l) as:
“(a) in relation to the relevant date, the qualifying tenants by whom the initial notice is given; and
(b) in relation to any time falling after that date, such of those qualifying tenants as for the time being remain qualifying tenants of flats contained in the specified premises.”
108. Cadogan’s argument was rejected by the LVT. It accepted the Nominee Purchaser's arguments and held that, as at the valuation date for enfranchisement (ie 22 June 2005), a hypothetical purchaser considering the effect of a section 42 notice would be advised to do so on the basis that, if the claim to a new or extended lease proceeded, it would do so with its own statutory valuation date (ie 29 March 2004). In doing so it followed the decision of the LVT in Earl Cadogan v Cadogan Square Ltd [2005] LON/ENF/1800/06 (unreported) in which at paragraph 6.9 the Tribunal said:
“6.9 The Act as amended by the Commonhold and Leasehold Reform Act 2002 provides that in collective enfranchisement claims the Valuation Date is the date of the tenants' initial S13 notice, in this case 3 October 2005. In valuing the freehold interest at that date however regard can be had to the earlier S42 notice served by a non-participator in the collective enfranchisement in respect of Flat A even though as Mr Munroe (sic) rightly points out S54(2) suspends the operation of that notice. A purchaser of the freehold would consider aborting his bid if he is faced with the prospect of having to accept shortly after his purchase a lesser premium on the grant of a new lease of Flat A than the sum he would otherwise have included in respect of that flat as part of the freehold.”
111. However, Lord Neuberger seems to express a different opinion about the exception contained in paragraph 3(1)(b). In paragraph 107 of Sportelli he says:
“…the bracketed words in para 3(1)(b) require one to take into account the ‘notice’, not the rights and obligations which accrue pursuant to it. That suggests to me that the purpose of sub-para (b) is to entitle the landlord to argue that the section 42 notice is evidence that the tenant concerned is interested in acquiring a new lease of his flat.”
In conclusion he says at paragraph 115:
“Accordingly, for these reasons, as well as those articulated by Lord Walker, I consider that hope value can be taken into account under para 3 of Schedule 6, in so far as it is attributable to the possibility of non-participating tenants wishing to obtain new leases of their flats in the open market (and not pursuant to Schedule 13).”
112. Lord Hope says at paragraph 31 that he agrees with:
“Lord Walker and Lord Neuberger for the reasons they give, that para 3 of Schedule 6 to the 1993 Act permits hope value to be taken into account in the valuation in so far as it is attributable to the possibility of non-participating tenants seeking new leases of their own flats.”
Lord Hope says nothing about whether the rights and obligations created by a section 42 notice given by a non-participating tenant should be taken into account when considering hope value.
115. We do not think that it is correct to characterise the valuation date in this appeal as being the date of the section 42 notice. The valuation date in respect of flat 1 is (as required by the Act) the date of the section 13 notice, but in valuing at that date the valuer will have to take account of the fact that a section 42 notice was served at an earlier date by a non-participating tenant. This could result in the grant of an extended or new lease at a price ascertained at that earlier date “at market value, which is what Schedule 13 effectively means he would have to pay”, to use Lord Neuberger’s words. The valuer will have to form a view as to the likelihood of the section 42 notice being followed through to the grant of a new lease. In our opinion “the taking into account” of the section 42 notice must reflect the facts and circumstances at the valuation date for the collective enfranchisement. In this appeal the non-participating tenant who served the section 42 notice assigned the benefit of it shortly afterwards to the Nominee Purchaser who was a participating tenant for the purposes of the initial notice under section 13. We therefore agree with the LVT when it said at paragraph 41 of its decision:
“Nevertheless the reality is that the s42 notice will not proceed re flat 1, because the present tenant is participating in the enfranchisement …”
Consequently we consider that the section 42 notice will have no effect on the value of the freeholder’s interest as at the valuation date (22 June 2005).
116. In the light of our decision it is not necessary for us to reach any conclusion about the apparent differences in the opinions of their Lordships regarding how to take into account section 42 notices. However, we would reiterate the note of qualification given by the Tribunal in paragraph 116 of its recent decision in Earl Cadogan v Betul Erkman [2011] UKUT 90 (LC) in which it noted that in another case it may need to be decided whether or not regard should be had to the rights and obligations arising under a section 42 notice which falls to be taken into account under paragraph 3(1)(b) of Schedule 6.
Issue (6): McHale
117. In McHale v Earl Cadogan [2010] EWCA Civ 1471 the Court of Appeal decided that the rights under the 1993 Act should not be taken into account when valuing the existing leases for the purposes of marriage value. It is a necessary consequence of this decision that the Tribunal must allow Cadogan’s appeal on this issue.
Issue (7): The freehold value of flat 1
Evidence
TABLE 2
FLAT |
DATE OF SALE |
SALE PRICE (£) |
AREA (sf) |
PRICE (£/psf) |
LEASE LENGTH (Yrs) |
VALUE (INC. ALL ADJUSTMENTS ) AT 22/6/05 (£/psf) |
SUMMARY OF ADJUSTMENTS1 |
Flat A at No.2 |
3/06 |
1,600,000 |
2,100 |
762 |
70 |
974 |
Add 20% for unmodernised condition, inferior location, no garden. |
Flat 1 at No.11 |
12/05 |
1,430,000 |
1,861 |
768 |
39 |
1,016 |
– |
Ground/lower ground at No.21 |
10/04 |
4,700,000 |
3,931 |
1,196 |
110 |
996 |
Deduct £250 psf for improvements. |
Flat 2 at No.22 |
6/06 |
3,400,000 |
2,528 |
1,345 |
124 |
1,006 |
Deduct £250 psf for improvements |
Flat E at No.30 |
11/02 |
1,113,000 |
1,601 |
695 |
49 |
909 |
Onerous ground rent allowed at £10 psf before adjustment for time/lease length. |
Flat 1 at No.44 |
2/03 |
2,500,000 |
2,098 |
1,192 |
110 |
996 |
Deduct £250 psf for improvements. |
Flat 10 at No.78 |
1/07 |
2,000,000 |
1,418 |
1,410 |
Share of freehold |
1,007 |
Add 5% for poor layout, deduct £250 psf for improvements. |
Average |
|
|
|
|
|
986 |
|
Notes: 1All comparables adjusted for time and lease length |
|
TABLE 3
FLAT |
DATE OF SALE |
SALE PRICE (£) |
AREA (sf) |
PRICE (£/psf) |
LEASE LENGTH (Yrs) |
VALUE (INC. ALL ADJUSTMENTS ) AT 29/3/04 (£/psf) |
SUMMARY OF ADJUSTMENTS |
G/LG at No.21 |
7/02 |
2,900,000 |
3,877 |
748 |
111 |
734 |
Add 2.5% for layout, deduct 2.5% for separate entrance. |
Flat 1 at No.44 |
4/02 |
1,275,000 |
1,761 |
724 |
112 |
734 |
NONE |
Flat 1 at No.58 |
4/02 |
1,825,000 |
2,560 |
714 |
119 |
780 |
Add 8.5% for garden, deduct 5% for position |
Adopted value as at March 2004: £776 psf
Adopted value as at June 2005 (+3.5%): £803 psf
Adjusted for relativity at 99% (March 2004): £784 psf
Adjusted for relativity at 99% (June 2005): £811 psf
Discussion
Conclusion
TABLE 4
FLAT |
VALUE (£/psf) |
WEIGHTING (%) |
WEIGHTED VALUE (£/psf) |
1 at No.11 |
1,041 |
10 |
104.10 |
G/LG at No.21 (sold 7/02) |
766 |
15 |
114.90 |
G/LG at No.21 (sold 11/04) |
937 |
12.5 |
117.12 |
E at No.30 |
921 |
10 |
92.10 |
1 at No.44 |
937 |
17.5 |
163.97 |
1 at No.58 |
777 |
17.5 |
135.97 |
10 at No.78 |
890 |
17.5 |
155.75 |
|
|
|
883.91 |
|
|
|
|
|
Weighted average, say £884 |
||
|
|
Issue (8): The freehold value of flat 2
Evidence
TABLE 5
FLAT |
UNEXPIRED TERM (Yrs) |
DATE OF SALE |
PRICE (£) |
AREA (sf) |
VALUE (£/psf) |
FREEHOLD ADJUSTED VALUE (£/psf) |
1 at No.9 |
16 |
6/06 |
1,100,000 |
1,228 |
896 |
1,450 |
1st floor at No.5 |
16 |
9/06 |
995,000 |
1,282 |
776 |
1,250 |
1st floor at No.69 |
17 |
12/06 |
1,165,000 |
1,169 |
997 |
1,424 |
1st floor at No.69 |
43 |
4/07 |
1,970,000 |
1,169 |
1,685 |
1,510 |
3 at No.53 |
107 |
11/06 |
3,053,777 |
1,778 |
1,718 |
1,233 |
2 at No.50 |
107 |
1/07 |
3,350,000 |
1,578 |
2,123 |
1,504 |
Average |
|
|
|
|
|
1,395 |
TABLE 6
FLAT |
UNEXPIRED TERM (Yrs) |
DATE OF SALE |
PRICE (£) |
AREA (sf) |
VALUE (£/psf) |
ADJUSTED VALUE FOR EXTENDED LEASEHOLD1 (£/psf) |
6 at No.70/72 |
23 (Plus 90 year lease extension) |
7/05 |
1,650,000 |
1,446 |
1,441 |
887 |
3 at No.74 |
62 |
8/03 |
585,000 |
878 |
666 |
854 |
11 at No.78 |
72 |
4/04 |
795,000 |
958 |
830 |
927 |
Average |
|
|
|
|
|
889 |
|
|
|
|
|
|
|
Notes: 1Mr Buchanan adjusts the sales to July 2004 |
|
Discussion
138. The LVT preferred Mr Buchanan’s evidence and rejected Mr Jones’s comparables because they:
“considered the adjustments necessary to the sales figures used by Mr Jones to be unacceptably complex. …”
The LVT relied upon “comparables with long leases”. They made no comment about the date of the sales. They adopted a rate of £927 psf to value flat 2 at No.38, which was the adjusted rate that Mr Buchanan analysed from the sale of flat 11 at No.78. This gave an extended lease value of £1,134,648 and a freehold value, based on a relativity of 99%, of £1,145,994. Although this is higher than the valuation spoken to by Mr Buchanan before us he adopts it for the purposes of this appeal.
Conclusions
TABLE 7
FLAT |
VALUE (£/psf) |
WEIGHTING (%) |
WEIGHTED VALUE (£/psf) |
First floor flat at No.5 |
1,376 |
10 |
137.6 |
Flat 1 at No.9 |
1,648 |
10 |
164.8 |
Flat 2 at No.50 |
1,280 |
20 |
256.0 |
Flat 3 at No.53 |
1,167 |
20 |
233.4 |
First floor flat at No.69 (12/06) |
1,503 |
|
|
First floor flat at No.69 (4/07) |
1,581 |
|
|
First floor flat at No.69 (average) |
1,542 |
10 |
154.2 |
Flat 3 at No.74 |
850 |
30 |
255.0 |
|
|
|
1,201.0 |
|
|
|
|
|
Weighted average, say £1,200 |
||
|
|
Issue (9): The deferment rate
161. In Cadogan Square Properties Limited v Earl Cadogan [2010] UKUT 427 (LC) the Tribunal, The Honourable Mr Justice Morgan and A J Trott FRICS, determined that the appropriate deferment rate to value 38 Cadogan Square in these appeals is 5.25%.
Issue (10): Restrictive Covenants
162. Under Schedule 7 paragraph 5(l)(b) of the 1993 Act the relevant part of the statutory provision as to the inclusion of restrictive covenants is as follows:
“(1) As regards restrictive covenants, the conveyance shall include….
(b) such provisions (if any) as the freeholder or the nominee purchaser may require to secure the continuance (with suitable adaptations) of restrictions arising by virtue of any such lease or collateral agreement as is mentioned in paragraph (a)(i), being either –
(i) restrictions affecting the relevant premises which are capable of benefiting other property and (if enforceable only by the freeholder) are such as materially to enhance the value of the other property, or
(ii) restrictions affecting other property which are such as materially to enhance the value of the relevant premises; and
(c) such further restrictions as the freeholder may require to restrict the use of the relevant premises in a way which –
(i) will not interfere with the reasonable enjoyment of those premises as they have been enjoyed during the currency of the leases subject to which they are to be acquired, but
(ii) will materially enhance the value of other property in which the freeholder has an interest at the relevant date.
(2) In this paragraph “restrictive covenant” means a covenant or agreement restrictive of the user of any land or building.”
163. The relevant restriction in the present headlease is as follows (Clause X):
“NOT to use or permit the demised premises or any part thereof to be used otherwise than as follows each unit to be used as a private residence in one family occupation only A self-contained flat on each of the first second third and fourth floors of the demised premises A self-contained maisonette comprising the ground floor and the rear part of the basement A self-contained flat for the Caretaker in the front part of the basement and tenants stores and boiler room in the basement”
164. In its counter-notice Cadogan proposed the inclusion of a restrictive covenant including the following (italics supplied):
“not to carry on or permit to be carried on at the specified premises or on any part thereof any trade business or profession and not to use nor permit or suffer to be used the specified premises for any auction exhibition meeting or public entertainment or any unlawful illegal or immoral purpose or otherwise than as either 6 self contained private residential flats each such flat to be used as a private dwelling in the occupation of one family only or as a single private dwelling house to be used in the occupation of one family only”.
165. In its Statement of Case Cadogan altered its position, amending the italicised words in the proposed covenant to read:
“save that the use of the Property is to be as not more than six self-contained private residential flats each such flat to be used as a private dwelling in the occupation of one family only”.
Thus use as a single private dwelling house was omitted but use for fewer than six flats would be permitted.
166. The Nominee Purchaser did not agree this proposal but contended that the concluding words of the covenant should read:
“Not without the written consent of the Company, such consent not to be unreasonably withheld, to use or permit the Property to be used otherwise than as self contained private residential flats or as a dwelling house and if the Property is used as flats with no more than six flats”.
167. The LVT concluded that Cadogan’s version of the covenant was the appropriate one. The Nominee Purchaser appealed against this conclusion. On the hearing of the appeal the Nominee Purchaser contended for a variant of the covenant which it had sought before the LVT and submitted that the form of covenant should be:
“The use of the Property is to be as not more than six self-contained private residential flats each such flat to be used as a private dwelling in the occupation of one family only; or as a single private dwelling house (to be used in the occupation of one family only).”
175. We accept that the statement in Moreau at paragraph 185 that “the question of material enhancement can...only realistically be considered in general terms” is correct, as is the statement in Higgs at paragraph 60:
“In my judgment, and following these decisions, the concept of material enhancement includes both an increase in value due to restrictions and the maintenance of value which would otherwise deteriorate. The concept is to be applied as a matter of general impression and not by attempting a detailed valuation exercise.”
In our view these statements set out what is now established as a matter of principle and accord with common sense.
Issue (11): Flat 2 section 42 notice
181. Section 14(1) of the 1993 Act defines "participating tenants" as the following persons-
“(a) in relation to the relevant date, the qualifying tenants by whom the initial notice is given; and
(b) in relation to any time falling after that date, such of those qualifying tenants as for the time being remain qualifying tenants of flats contained in the specified premises.”
182. Schedule 6 paragraph 3 of the 1993 Act provides:
“(1) Subject to the provisions of this paragraph, the value of the freeholder’s interest in the specified premises is the amount which at the relevant date that interest might be expected to realise if sold on the open market by a willing seller (with no person who falls within sub-paragraph (1A) buying or seeking to buy) on the following assumptions –
(a) on the assumption that the vendor is selling for an estate in fee simple –
(i) subject to any leases subject to which the freeholder’s interest in the premises is to be acquired by the nominee purchaser, but
(ii) subject also to any intermediate or other leasehold interests in the premises which are to be acquired by the nominee purchaser;
(b) on the assumption that this Chapter and Chapter II confer no right to acquire any interest in the specified premises or to acquire any new lease (except that this shall not preclude the taking into account of a notice given under section 42 with respect to a flat contained in the specified premises where it is given by a person other than a participating tenant);
…”
183. Schedule 6 paragraph 4 provides:
“(1) The marriage value is the amount referred to in sub-paragraph (2), and the freeholder’s share of the marriage value is 50 per cent of that amount.
(2) Subject to sub-paragraph (2A), the marriage value is any increase in the aggregate value of the freehold and every intermediate leasehold interest in the specified premises, when regarded as being (in consequence of their being acquired by the nominee purchaser) interests under the control of the [persons who are participating tenants immediately before a binding contract is entered into in pursuance of the initial notice], as compared with the aggregate value of those interests when held by the persons from whom they are to be so acquired, being an increase in value –
(a) which is attributable to the potential ability of the [persons who are participating tenants immediately before a binding contract is entered into in pursuance of the initial notice], once those interests have been so acquired, to have new leases granted to them without payment of any premium and without restriction as to length of term, and
(b) which, if those interests were being sold to the nominee purchaser on the open market by willing sellers, the nominee purchaser would have to agree to share with the sellers in order to reach agreement as to price.”
184. The words shown in square brackets in Schedule 6 paragraph 4 were introduced by the Commonhold and Leasehold Reform Act 2002 (Commencement No.5 and Saving and Transitional Provision) Order 2004, SI 2004/3056. This states:
“4(1) During the period beginning with 28th February 2005 and ending on the date on which sections 121 to 124 come into force, paragraph 4(2) of Schedule 6 to the Leasehold Reform, Housing and Urban Development Act 1993 shall have effect as if, for “participating tenants”, there were substituted “persons who are participating tenants immediately before a binding contract is entered into in pursuance of the initial notice”.
185. Sections 121 to 124 are even now not in force.
188. The LVT accepted the Nominee Purchaser’s argument with evident reluctance, saying:
“The result is that the Tribunal’s valuation (see Appendix A) does take into account the s.42 Notice served in respect of flat 1 as indicated above but not that served in respect of flat 2. This seems strictly in accordance with what the statute says (para. 3(l)(b) of Schedule 6). Although, as at the valuation date, both flats were “participating flats” the Tribunal considers that the hypothetical purchaser of the Property must be assumed to be buying on the basis that there is not and will not be any collective enfranchisement or lease extensions (other than in pursuance of a s.42 notice “given by a person other than a participating tenant”). Nevertheless the reality is that the s.42 notice will not proceed re flat 1, because the present tenant is participating in the enfranchisement, whilst theoretically the s.42 notice might proceed re flat 2, because the present tenant is not participating (although here this is unlikely given that the tenant is a connected company). In the light of this, the result to which the Tribunal has been driven by the statutory wording might well not be thought sensible.”
Valuation
192. Our conclusions about the issues relevant to the assessment of the price payable for the landlords’ interests in the Property may be summarised as follows:
Flat 1: Freehold value: £1,370,000
Existing leasehold value: £552,750 (40%)
Participating tenant for the purposes of Schedule 6 paragraphs 3 and 4.
Section 42 notice served by non-participating tenant but no effect on value as at the relevant date (22 June 2005).
Flat 2: Freehold value: £1,470,000
Participating tenant for the purposes of Schedule 6 paragraph 3 but a non-participating tenant for the purposes of Schedule 6 paragraph 4.
Section 42 notice served by participating tenant and so not taken into account.
Flat 3: Freehold value: £1,070,750 (agreed)
Existing leasehold value: £439,000 (41% - taken as the average of the relativities at flat 1 and flat 5).
Non-participating flat for the purposes of Schedule 6 paragraphs 3 and 4.
No section 42 notice but hope value taken into account at 5% of (total) marriage value.
Flat 4: Freehold value: £772,500 (agreed)
Non-participating tenant with an extended lease with more than 80 years unexpired term.
No hope value.
Flat 5: Freehold value: £595,000 (agreed)
Existing leasehold value: £251,250 (42%)
Participating tenant for the purposes of Schedule 6 paragraphs 3 and 4.
No section 42 notice.
No hope value.
Caretaker’s
flat: Freehold value: £411,049 (agreed)
Rental value (reflecting 50% reduction due to user restriction): £7,800 pa
Non-participating tenant.
193. The parties’ revised valuations produced the following figures for the combined price payable for the freehold and intermediate leasehold interests:
Cadogan: Total price payable £2,614,540 (Mr Jones’s valuation CSJ 3 which excludes hope value for the caretaker’s flat and takes 22 June 2005 as the valuation date for flat 1)
Nominee Purchaser: Total price payable £1,880,595
LVT: Total price payable £1,888,685.
Dated 21 April 2011
His Honour Judge Robert Reid
A J Trott FRICS
APPENDIX 1
FLAT 1 AT No.38: LANDS CHAMBER ANALYSIS OF PREFERRED COMPARABLES
FLAT |
DATE |
SALE PRICE (£) |
LEASE LENGTH (yrs) |
AREA (sf) |
PRICE (£/psf) |
ADJUSTMENTS |
FULLY ADJUSTED FREEHOLD VALUE (£/psf) |
|||||
TO VALUATION DATE (6/05) (£) |
IMPROVEMENTS (£) |
GARDEN/ OUTSIDE SPACE (%) |
POSITION ON SQUARE (%) |
LAYOUT (%) |
RELATIVITY (%) |
|||||||
1 at No.11 |
12/05 |
1,430,000 |
39 |
1,861 |
768 |
1,410,306 |
– |
– |
2.5 |
– |
74.6 |
1,041 |
G/LG at No.21 (unimproved) |
7/02 |
2,900,000 |
111 |
3,877 |
748 |
2,910,906 |
– |
– |
– |
– |
98 |
766 |
G/LG at No.21 (improved) |
11/04 |
4,700,000 |
108 |
3,931 |
1,196 |
4,789,726 |
300 |
– |
– |
– |
98 |
937 |
E at No.30 |
11/02 |
1,129,1411 |
49 |
1,601 |
695 |
1,153,901 |
– |
– |
2.5 |
– |
80.2 |
921 |
1 at No.44 (improved) |
2/03 |
2,500,000 |
110 |
2,098 |
1,192 |
2,605,609 |
300 |
– |
(2.5) |
– |
98 |
937 |
1 at No.58 (unimproved) |
4/02 |
1,825,000 |
119 |
2,560 |
713 |
1,893,357 |
– |
8.5 |
(5) |
– |
98.5 |
777 |
10 at No.78 |
1/07 |
2,000,000 |
Share of F/H |
1,418 |
1,410 |
1,686,872 |
300 |
– |
– |
– |
– |
890 |
Notes: 1 Includes Mr Jones’s allowance of £16,141 for onerous ground rent. |
|
|
|
|
|
APPENDIX 2
FLAT 2 AT No.38: LANDS CHAMBER ANALYSIS OF PREFERRED COMPARABLES
FLAT
|
DATE |
SALE PRICE (£) |
LEASE LENGTH (yrs) |
AREA (sf) |
PRICE (£/psf) |
ADJUSTMENTS |
FULLY ADJUSTED FREEHOLD VALUE (£/psf) |
|||||
TO VALUATION DATE (6/05) (£/psf)1 |
LEASE LENGTH2 (£/psf) |
POSITION ON SQUARE |
IMPROVEMENTS |
BALCONY |
TENANTED |
|||||||
1st floor at No.5 |
9/06 |
995,000 |
16 |
1,282 |
776 |
688 |
1,311 |
5% |
– |
– |
– |
1,376 |
1 at No.9 |
6/06 |
1,100,000 |
16 |
1,228 |
896 |
824 |
1,570 |
5% |
– |
– |
– |
1,648 |
2 at No.50 |
1/07 |
3,350,000 |
107 |
1,578 |
2,123 |
1,791 |
1,828 |
(5%) |
(20%) |
(5%) |
– |
1,280 |
3 at No.53 |
11/06 |
3,053,777 |
107 |
1,778 |
1,718 |
1,489 |
1,519 |
(5%) |
(£200 psf) |
– |
(5%) |
1,167 |
1st floor at No.69 |
12/06 |
1,165,000 |
17 |
1,169 |
997 |
854 |
1,582 |
(5%) |
– |
– |
– |
1,503 |
1st floor at No.69 |
4/07 |
1,970,000 |
43 |
1,169 |
1,685 |
1,362 |
1,769 |
(5%) |
(£100 psf) |
– |
– |
1,581 |
3 at No.74 |
8/03 |
585,000 |
60 |
878 |
666 |
724 |
850 |
– |
– |
– |
– |
850 |
Notes: 1 Adjusted to valuation date using Savills PCL Index
2Adjusted by Savills enfranchisable (2002) graph source data (trial bundle, p.305)
APPENDIX 3
38 CADOGAN SQUARE: LANDS CHAMBER VALUATION
|
Valuation date: 22 June 2005 |
|
|
|
|
|
|
|
£ |
£ |
£ |
£ |
|
1. |
VALUE OF FREEHOLDER’S INTEREST |
|
|
|
|
|
|
|
|
|
|
|
|
(i) |
Participating flats (Flats 1, 2 and 5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Apportioned head rent |
|
493 |
|
|
|
|
x YP 17.75 years @ 6% |
|
10.742 |
|
|
|
|
|
|
|
5,296 |
|
|
|
(b) Reversion to FHVP value |
|
|
|
|
|
|
Flat 1 |
|
1,370,000 |
|
|
|
|
Flat 2 |
|
1,470,000 |
|
|
|
|
Flat 5 |
|
595,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,435,000 |
|
|
|
|
x PV of £1 in 17.75 years @ 5.25% |
|
0.403 |
|
|
|
|
|
|
|
1,384,305 |
|
|
|
|
|
|
|
|
|
|
Value of freeholder’s interest in participating flats |
|
|
|
1,389,601 |
|
|
|
|
|
|
|
|
(ii) |
Non-participating flats (Flats 3, 4 and caretaker) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Apportioned head rent |
|
282 |
|
|
|
|
x YP 17.75 years @ 6% |
|
10.742 |
|
|
|
|
|
|
|
3,029 |
|
|
|
(b) Reversion to FHVP value |
|
|
|
|
|
|
Flat 3 |
1,070,750 |
|
|
|
|
|
Caretaker’s flat |
411,049 |
|
|
|
|
|
|
1,481,799 |
|
|
|
|
|
x PV of £1 in 17.75 years @ 5.25% |
0.403 |
|
|
|
|
|
|
|
597,165 |
|
|
|
|
|
|
|
|
|
|
|
Flat 4 |
772,500 |
|
|
|
|
|
x PV of £1 in 107.75 years @ 5% |
0.005 |
|
|
|
|
|
|
|
3,862 |
|
|
|
|
|
|
|
601,027 |
|
|
|
(c) Hope value re Flat 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
FHVP value |
|
1,070,750 |
|
|
|
|
|
|
|
|
|
|
|
Less |
|
|
|
|
|
|
(i) Freeholder’s present interest |
|
|
|
|
|
|
Term rent receivable (apportioned) 1 |
141 |
|
|
|
|
|
x YP 17.75 yrs @ 6% |
10.742 |
|
|
|
|
|
|
|
(1,515) |
|
|
|
|
Reversion to FHVP value |
1,070,750 |
|
|
|
|
|
x PV of £1 in 17.75 yrs @ 5.25% |
0.403 |
|
|
|
|
|
|
|
(431,512) |
|
|
|
|
(ii) Intermediate leaseholder’s present interest |
|
|
|
|
|
|
Rent receivable |
318 |
|
|
|
|
|
Less apportioned rent payable |
141 |
|
|
|
|
|
Profit rent |
177 |
|
|
|
|
|
x YP 17.75 yrs @ 6%, 3%, 30p tax |
8.189 |
|
|
|
|
|
|
|
(1,449) |
|
|
|
|
|
|
|
|
|
|
|
(iii) Existing leasehold interest at 41% relativity |
|
(439,007) |
|
|
|
|
|
|
|
|
|
|
|
|
£ |
£ |
£ |
£ |
|
|
Total (potential) marriage value |
|
197,267 |
|
|
|
|
|
|
|
|
|
|
|
Landlord’s hope value at 5% of total marriage value |
|
0.05 |
|
|
|
|
|
|
9,863 |
|
|
|
|
Freeholder’s share |
|
|
|
|
|
|
£433,027 = |
|
0.997 |
|
|
|
|
£433,027 + £1,449 |
|
|
|
|
|
|
|
|
|
9,833 |
|
|
|
Value of freeholder’s interest in non-participating flats |
|
|
|
613,889 |
|
|
|
|
|
|
|
|
|
Total value of freeholder’s interest |
|
|
|
2,003,490 |
|
|
|
|
|
|
|
|
2. |
VALUE OF INTERMEDIATE LEASEHOLDER’S INTEREST |
|
|
|||
|
|
|
|
|
|
|
(i) |
Participating flats (flats 1, 2 and 5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent receivable (until rent review on flat 5) |
940 |
|
|
|
|
|
Less rent payable |
493 |
|
|
|
|
|
Profit rent |
447 |
|
|
|
|
|
x YP 5.75 yrs @ 6%, 3%, 30p tax |
3.432 |
|
|
|
|
|
|
|
1,534 |
|
|
|
|
|
|
|
|
|
|
|
Reversion to rent receivable |
1,140 |
|
|
|
|
|
Less rent payable |
493 |
|
|
|
|
|
Profit rent |
647 |
|
|
|
|
|
x YP 12 yrs @ 6%, 3%, 30p tax |
6.224 |
|
|
|
|
|
x PV of £1 in 5.75 yrs @ 6% |
0.715 |
|
|
|
|
|
|
|
2,879 |
|
|
|
|
Intermediate leaseholder’s interest in participating flats |
|
|
4,413 |
|
|
|
|
|
|
|
|
|
(ii) |
Non-participating flats (flats 3 and 4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent receivable |
318 |
|
|
|
|
|
Less rent payable |
282 |
|
|
|
|
|
Profit rent |
36 |
|
|
|
|
|
x YP 17.75 yrs @ 6%, 3%, 30p tax |
8.189 |
|
|
|
|
|
Intermediate leaseholder’s interest in non-participating flats |
|
|
295 |
|
|
|
|
|
|
|
|
|
(iii) |
Caretaker’s flat |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental value reflecting user restriction |
|
|
|
|
|
|
(50% deduction) |
7,800 |
|
|
|
|
|
Recoverable rent at 4/11ths |
2,836 |
|
|
|
|
|
x YP 17.75 up @ 6%, 3%, 30p tax |
8.189 |
|
|
|
|
|
|
|
|
23,224 |
|
|
(iv) |
Hope value re Flat 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Apportioned share |
|
|
30 |
|
|
|
|
|
|
|
|
|
|
Total value of intermediate leaseholder’s interest |
|
|
|
27,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£ |
£ |
£ |
£ |
|
3. |
MARRIAGE VALUE |
|
|
|
||
|
Participating flats with less than 80 years unexpired (Flats 1 and 5) |
|
|
|
||
|
|
|
|
|
|
|
|
FHVP value |
|
|
1,965,000 |
|
|
|
Less |
|
|
|
|
|
|
(i) Freeholder’s present interest |
|
|
|
|
|
|
(a) Term rent receivable |
352 |
|
|
|
|
|
x YP 17.75 yrs @ 6% |
10.742 |
|
|
|
|
|
|
|
(3,781) |
|
|
|
|
(b) Reversion to FHVP |
1,965,000 |
|
|
|
|
|
X PV of £1 in 17.75 yrs @ 5.25% |
0.403 |
|
|
|
|
|
|
|
(791,895) |
|
|
|
|
|
|
|
|
|
|
|
(ii) Intermediate leaseholder’s present interest |
|
|
|
|
|
|
(a) Term rent receivable |
730 |
|
|
|
|
|
Rent payable |
352 |
|
|
|
|
|
Profit rent |
378 |
|
|
|
|
|
x YP 5.75 yrs @ 6%, 3%, 30p tax |
3.432 |
|
|
|
|
|
|
|
(1,297) |
|
|
|
|
(b) Reversionary rent receivable |
930 |
|
|
|
|
|
Rent payable |
352 |
|
|
|
|
|
Profit rent |
578 |
|
|
|
|
|
x YP 12 yrs @ 6%, 3%, 30p tax |
6.224 |
|
|
|
|
|
x PV of £1 in 5.75 yrs @ 6% |
0.715 |
|
|
|
|
|
|
|
(2,572) |
|
|
|
|
(iii) Lessee’s present interest |
|
|
|
|
|
|
(a) Flat 1 |
|
(552,750) |
|
|
|
|
(b) Flat 5 |
|
(251,250) |
|
|
|
|
|
|
|
(£1,603,545) |
|
|
|
|
|
|
|
|
|
|
Marriage value |
|
|
361,455 |
|
|
|
Landlords’ share at 50% |
|
|
|
180,727 |
|
|
|
|
|
|
|
|
|
Total value of landlords’ interests |
|
|
|
2,212,179 |
|
|
|
|
|
|
|
|
4. |
APPORTIONMENT OF MARRIAGE VALUE AND PREMIUM PAYABLE |
|
|
|||
|
(i) Freeholder |
|
|
|
|
|
|
(a) Value of freeholder’s interest |
|
2,003,490 |
|
|
|
|
(including hope value at flat 3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) share of marriage value |
|
|
|
|
|
|
£2,003,490 x £180,727 |
|
178,239 |
|
|
|
|
£2,031,452 |
|
|
|
|
|
|
|
|
|
2,181,729 |
|
|
|
(ii) Intermediate leaseholder |
|
|
|
|
|
|
(a) Value of intermediate leaseholder’s interest (including hope value at flat 3) |
|
27,962 |
|
|
|
|
|
|
|
|
|
|
|
(b) Share of marriage value |
|
|
|
|
|
|
£27,962 x £180,727 |
|
2,488 |
|
|
|
|
£2,031,452 |
|
|
|
|
|
|
|
|
|
30,450 |
|
|
|
|
|
|
|
|
|
|
Total premium payable |
|
|
|
2,212,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|