Homes and Communities Agency
THE LWI BUYER’S DISCOUNT
Example One: Market increase assuming annual increase 5%.
In this example, if the buyer chooses to sell their LWI home at the start of year six (after owning the property for
five years) and assuming property values increased by 5% every year, the buyer would have to repay £47,861 to
the HCA and retain £143,582 to settle any outstanding balance on the mortgage provided by their lender.
Start of Estimated Estimated total LWI homeowner HCA entitlement
year annual
increase in
property value
property value mortgage
and initial
deposit 75%
25% to be repaid
by LWI homeowner
from future sale
1 0% £150,000 £112,500 £37,500
2 5% £157,500 £118,125 £39,375
3 5% £165,375 £124,031 £41,344
4 5% £173,644 £130,233 £43,411
5 5% £182,326 £136,744 £45,581
6 5% £191,442 £143,582 £47,861
Example Two: Market increase assuming variable annual increase.
Start of Estimated Estimated total LWI homeowner HCA entitlement
year annual
increase in
property value
property value mortgage
and initial
deposit 75%
25% to be repaid
by LWI homeowner
from future sale
1 0% £150,000 £112,500 £37,500
2 0% £150,000 £112,500 £37,500
3 2% £153,000 £114,750 £38,250
4 4% £159,120 £119,340 £39,780
5 5% £167,076 £125,307 £41,769
6 5% £175,430 £131,572 £43,857
Example Three: Market decrease.
Start of Estimated Estimated total LWI homeowner HCA entitlement
year annual
increase in
property value
property value mortgage
and initial
deposit 75%
25% to be repaid
by LWI homeowner
from future sale
1 0% £150,000 £112,500 £37,500
2 -2% £147,000 £110,250 £36,750
3 -2% £144,060 £108,045 £36,015
4 -2% £141,179 £105,884 £35,295
5 0% £141,179 £105,884 £35,295
6 0% £141,179 £105,884 £35,295
It is important to note that property values can increase or decrease. If property values decrease, the respective
percentage entitlements between the HCA and the buyer remain unchanged, but the financial value of the share
will have decreased.
A Buyer’s Guide to the London-Wide Initiative 12