“1. The unexpired term is 28 ½ years. 2. The capitalisation rate is 6 ½ %. 3. The site apportionment is one-third. 4. The deferment rate is 5 ½ %.”
“2. The yield rate to be applied in capitalising the existing ground rent and decapitalising the site value to arrive at the modern ground rent is 6.5%. 3. The deferment rate is 5.5%.”
“21. Accepting the agreed matters noted in paragraph 9 above and then applying the figures of Years Purchase from Parry’s Valuation Tables, the Tribunal calculates the price payable as follows: Term: Current Ground Rent:£6.25 per annum YP 28½ years @ 6½%: 12.83£80 Reversion: Entirety value:£160,000 Site apportionment @ 33.33%£53,333 Section 15 modern ground rent @ 5½%:£2,933 YP in perpetuity deferred 28½ years @ 6½%: 3.681£10,798 £10,878 22. Accordingly the Tribunal determines the price payable under section 9 of the 1967 Act for the freehold interest in the subject property at£10,878 . In reaching its determination the Tribunal has had regard to the relevant law, their inspection of the subject property, the representations of the parties and the Tribunal’s own knowledge and experience as an expert tribunal, but not any special or secret knowledge.”
“1. I, the chairman of the Leasehold Valuation Tribunal (‘LVT’), by this certificate, hereby correct an error arising from an accidental slip or omission in the LVT’s27 October 2010 determination (‘Determination’) of the price payable for 167 Kingshurst Road, Northfield,, Birmingham B31 2LL as follows: 2. Insert, at para 20A: ‘The Tribunal accepts the parties’ agreement, at para 9, that the yield rate to be applied in capitalising the existing ground rent is 6.5%. The Tribunal holds that, in calculating the price payable, it shall, irrespective of parties’ evidence unless persuasive, apply settled principles derived from an appellate tribunal and the courts. The Tribunal does not accept the parties’ agreement, at para 9, that the yield rate to be applied in decapitalising the site value to arrive at the modern ground rent is 6.5% nor that the deferment rate is 5.5%. The Tribunal finds that 6.5% (decapitalisation) and 5.5% (deferment) both fall short of establishing the contention in support of which they are made. This is because there is clear guidance from the Court of Appeal ( Wilkes v Larcroft Properties Ltd [1983] 268 EG 903, affirming Official Custodian of Charities and Others v Goldridge [1973] 227 EG 1467 (CA)) that, in the absence of persuasive evidence – we have none in the case before us – an “adverse differential” is not appropriate. The parties’ “adverse differential” agreement (6.5% decapitalisation 5.5% deferment) is adverse to the tenant Respondent; while Wilkes identified a differential adverse to the freeholder the Tribunal holds that non-acceptance of an “adverse differential” applies equally to a tenant and a landlord/freeholder.’ 3. Delete the whole of para 21 and substitute the following: ‘Accepting, as agreed, 6.5% yield rate for the existing ground rent, rejecting the “adverse differential” (see para 20A above) and applying clear guidance on yield rates for the valuation of the reversion in the West Midlands from Re: Mansal Securities Ltd & Others LRA/185/2007 (LT) and Zuckerman v Trustees Calthorpe Estate[2009] UKUT 235 (LC) , LRA/97/2008, the Tribunal calculates (using Parry’s Valuation Tables) the price payable as follows: Term: Ground rent£6.25 pa YP 28½ years @ 6½% 12.83£80 Reversion: Entirety value£160,000 Site value at 33.33%£53,333 Section 15 modern ground rent at 5.75%£3,067 YP in perp deferred 28 ½ years at 5.75% 3.53599£10,845 Price payable£10,925 4. At para 22 delete “£10,878 ”, insert “£10,925 ”. 5. Delete the whole of para 24, and substitute the following: ‘The Tribunal determines that the price payable by the Respondent tenant for the freehold interest in the subject property is£10,925 and that the Applicant freeholder’s reasonable legal costs incurred and payable by the Respondent tenant are£400 plus VAT and disbursements (if applicable) and the reasonable valuation costs are£300 plus VAT (if applicable).’”
“did not purport to alter the ultimate decision by the LVT as to the premium payable.”
“The purchase price payable by the tenant for the landlord’s freehold interest under section 9(1) as amended thus comprises and (subject as mentioned below) in valuations made for the purposes of the Act, can be broken down into the following elements: (1) the capitalised value of the rent payable under the tenancy from the date of the Notice of Tenant’s Claim until the original term date; (2) the capitalised value of the section 15 rent from the original term date until the expiry of the 50-year extension (due regard being had to the provision for review after the first 25 years of the extension); (3) the value of the landlord’s reversion to the house and premises after the expiry of the 50-year extension, on the basis that Schedule 10 to theLocal Government and Housing Act 1989 applies to the tenancy.”
“To capitalise this section 15 rent as if in perpetuity, deferred for the period of the unexpired term of the existing tenancy; not seeking to quantify any different rent that might become substituted at the expiration of twenty-five years from the original term date, and not quantifying separately the value in reversion at the expiration of fifty years from the original term date.”
“14. The lease of 11 Park Avenue had 12 years unexpired at the valuation date. The lease extension assumed under section 9(1)(a) of the 1967 Act is 50 years, giving a reversion in 62 years. At that time the house will be about 160 years old. It is a small terraced house typical of those to be found in the inner areas of Birmingham and in the West Midlands. 15. The essential question, to my mind, is not whether the subject property will still be standing 62 years after the valuation date, but whether the purchaser in the hypothetical sale envisaged in section 9(1) of the 1967 Act would value the reversion to standing house value? The usual practice is to capitalise the modern ground rent in perpetuity, ignoring both the rent review at the 25th year and the landlord’s right to possession at the end of the extended lease. The so-called Haresign addition is an exception to this practice. The circumstances must warrant this exception. I accept that 11 Park Avenue will still be standing at the end of the extended lease but I cannot accept that the hypothetical purchaser would include in his price any additional value for the house in excess of the capitalised ground rent in perpetuity which forms part of a standard enfranchisement valuation under section 9(1). I can accept that a Haresign addition might be included where the house is substantial (as in the Haresign decision itself) but not where it is a small terraced house. I am not satisfied that the LVT’s decision on this issue is wrong: it seems to follow the evidence which it considered. I am not persuaded by Mr Dixon’s evidence that it is wrong.”
“15. In reaching its conclusion that the price payable should be£6,600 , the Tribunal in Haresign followed Mr Barnes’s three stage approach, although it reduced his figures for site value and standing house value. I bear in mind that the Tribunal received no expert evidence on behalf of the lessee in that case. Nevertheless, its approach seems to me to be unimpeachable. The 1967 Act requires the valuer to assume that the freeholder will receive a revised modern ground rent for 50 years following the expiry of the existing lease, with a reversion thereafter to the house itself. It appears that in practice valuers have found that the figure which is arrived at by calculating the enfranchisement price in three stages is not materially different from that which results from valuing in two stages, capitalising the section 15 rent in perpetuity. If that were not the case, and the ‘three stage value’ was significantly higher than the ‘two stage value’, the former would be the appropriate figure, since no properly advised vendor would accept a lower price than one calculated in accordance with the statutory assumptions.”