Democracy Spraffa

Appendix 1 - Outline Business Case

Perth and Kinross Council · 29 April 2026
Back to Perth and Kinross Council — 29 April 2026 and its agenda

Text extracted from the council's PDF. Layout and reading order may differ from the original.

Original council PDF · Download plain text

Page 1

1 | O u t l i n e B u s i n e s s C a s e
Appendix 1 
Outline Business Case 
FOR PROPOSED CAPITAL FUNDED PROJECT 
Title: Mid-Market Rent Proposal - PKC
Executive
Sponsor:
Elaine Ritchie / Serge Merone  Version: 
Author: James Ross Date: 27/02/2026

Page 2

2 | O u t l i n e B u s i n e s s C a s e
Executive Summary 
1. Strategic Case 
1.1. Project Objectives 
Mid-market rent (MMR) is a type of affordable housing aimed at households on low to
moderate incomes, designed to help them access affordable rented accommodation.
Homes for MMR are let under a Private Residential Tenancy (not a social tenancy)
however rent levels should be at or below Local Housing Allowance (LHA) rates, to
ensure that they are more affordable than private rents. Broadly it can be seen as a
tenure that bridges the gap between social rent and private rent. There are criteria that
must be met to be offered an MMR tenancy. 
National context
MMR is seen as an important component of the delivery of new affordable housing
nationally. Housing to 2040, Scotland’s long term national housing strategy, sets out a
target to deliver 110,000 new affordable homes by 2032, with 70% of these for social
rent, and the remaining 30% to be made up of low-cost home ownership and MMR
properties. 
With the slowdown of low-cost home ownership schemes available, only 5 new shared
equity units planned within the currently agreed Strategic Housing Investment Plan
and the suspension, now lifted, of the Scottish Government’s Open Market Shared
Equity (OMSE) scheme, to new applicants, there has been a greater reliance on MMR
to deliver an alternative affordable tenure to social rent. The current climate can be
challenging to deliver new supply low-cost home ownership schemes. The rising cost
of construction inhibits the viability of such schemes as low-cost home ownership
properties need to ensure that the market value of the property is greater than the cost
to build. At the same time, high interest rates are making mortgages less affordable
for households on modest incomes. As market values rise, properties become less
suitable for inclusion in low-cost home ownership schemes, further limiting their
feasibility. 
The provision of MMR can assist young people looking to enter into home ownership
by providing a secure, affordable home, which enables them to save for a deposit on
their first home and so creates a stepping stone into home ownership.   
MMR homes are often found in large urban areas to help those households on low to
moderate incomes that have difficulty buying their own home or renting privately but
who also would be unlikely to be allocated a social rented property.  MMR properties
can also be provided in more rural areas where residents often experience similar
problems in securing housing within their community, as normally there is fewer
options
This tenure is broadly seen as providing a route for young people to secure housing,
often for the first time, alleviating the challenges they face navigating the housing
market with a lower income. However, the tenant profile of MMR is varied and often is

Page 3

3 | O u t l i n e B u s i n e s s C a s e
dictated by the type of housing on offer and its location, and so it should be seen as a
tenure open to all ages. 
Through the affordable housing supply programme’s main grant fund, Registered
Social Landlords (RSL’s) will deliver MMR properties via a subsidiary, and many have
substantial MMR properties as part of their stock.  Whilst Local Authorities can also
deliver MMR using Scottish Government grant there is a need for a third party as they
are excluded from directly offering Private Residential Tenancies. There are different
approaches to how Local Authorities can deliver new supply MMR, and these are set
out in this paper. 
Perth and Kinross
The Perth and Kinross Local Housing Strategy (LHS) 2022-2027 sets out the strategic
aims for housing within Perth and Kinross.  This report aims to contribute to the
following actions and milestones within that strategy:
Action 1.1
Deliver PKC’s affordable housing programme of 1,050 homes over the next five years.
Milestone 
• Achieve an average of 210 affordable housing completions each year
• 30% other affordable tenure (315 out of total 1050 over five years – Low-Cost
Home Ownership (LCHO), MMR and Self Build).
Action 1.4
Seek opportunities to deliver a wider range of affordable housing options e.g.,
intermediate housing, LCHO and affordable self-build etc.
Milestone 
• Carry out feasibility studies.
• Identify and develop partnerships to deliver wider range of affordable housing
options.
In Perth and Kinross there are three RSLs that currently operate MMR properties, with
a fourth RSL due to deliver new properties within the next 5 years.  Kingdom Housing
Association has 124 MMR properties across Abernethy, Perth, Scone, Blairgowrie,
and Crieff. Hillcrest Housing Association has 87 properties across Perth and
Blairgowrie. LAR Housing Trust has 16 properties in Blairgowrie. Within the current
Strategic Housing Investment Plan, Places for People (PfP) are also programmed to
deliver MMR properties in Scone, thus adding further to the 227 existing properties. 
The MMR properties by Kingdom, Hillcrest and PfP are delivered via the Strategic
Housing Investment Plan using Scottish Government grant to part fund the cost. LAR
however use a different model whereby Scottish Government loan funding has been
used rather than grant, with additionally sourced private investment to fund the cost.
It’s not known whether this loan funding will continue to be available for LAR to deliver
more homes in Perth and Kinross in that manner, though this is funding outwith the
Strategic Housing Investment Plan.

Page 4

4 | O u t l i n e B u s i n e s s C a s e
The Gannochy Trust, although not an RSL, are a charitable organisation within Perth
and Kinross with almost 300 properties that they let out below LHA rates and so also
make a valuable contribution to affordable rented accommodation in the area. 
However, Kingdom, Hillcrest, and PfP are continuing to pursue further MMR
opportunities through the programme in Perth and Kinross and are being supported to
do so by PKC as part of our role as strategic housing authority. Housing Strategy will
remain in dialogue with LAR to consider any opportunities that fit in with their model.
Work is also ongoing within PKC to enable organisations to harness Rural and Islands
Housing Fund monies to assist the delivery of this tenure in rural areas also. 
The broad objective of this paper is to ensure that the delivery of MMR keeps pace
with the targets set out in the Local Housing Strategy 2022-2027. 
1.2. Existing Arrangements 
The current framework allows for PKC to direct where MMR is delivered on sites,
where there is an identified need, though this would always be subject to a financial
appraisal by the RSL, who would deliver the product. PKC has also in the past used
commuted sums to support MMR projects where viability has been an issue, this
ensures that the projects do not falter and can be delivered in areas of strategic
importance. 
PKC’s Housing Strategy Team are tasked with coordinating the Strategic Housing
Investment Plan, and it is via this document where the majority of MMR is delivered in
Perth and Kinross. Beyond this, support is provided to qualifying applicants to access
the Rural Housing Fund, where one of the potential end tenures is MMR. This is
valuable work to enable local communities to have real input into the delivery of
affordable housing local to them, but its outputs can be small, and time consuming,
and so its capacity to supplement delivery of MMR is limited.
The recently approved Strategic Housing Investment Plan sought to fund the delivery
of 1426 new supply properties with 124 of these being MMR. It was hoped that a
further 16 could be developed for low-cost home ownership, however this is proving
difficult to make viable. Unfortunately, the delivery of MMR and low-cost home
ownership homes are not keeping up with the expected targets, as these projections
indicate less than 10% being delivered against a target of 30%. Low-cost ownership
schemes are unlikely to deliver in the short term due to challenging conditions thereby
placing greater weight on the delivery of MMR. The previous 5-year delivery of MMR
also indicates that the Strategic Housing Investment Plan outputs will not increase
significantly the MMR delivery without some action. 
1.3. Business Needs

Page 5

5 | O u t l i n e B u s i n e s s C a s e
Need and Demand 
Rents for MMR are capped at the LHA rate for first let, though are often slightly below
and so the need for this product tends to be located in areas where private rents are
higher. LHA is the maximum rate of housing benefit a qualifying applicant can expect
to receive to cover the cost of their rent in a private tenancy, in any given market area.
For the properties proposed in this paper, the LHA rates are around 50% higher than
the rent levels set if they were PKC social housing and so should be seen as very
much a different type of tenure from social rent. 
Often MMR is not deemed to be needed in areas where the LHA rates are too similar
to the market levels. Across the Perth and Kinross area, the private rents are higher
than LHA rates for all property sizes, though there is variance across the different size
of properties, as shown in Table 1 below:
Property
Size
Market
Rents
MMR
100% Difference 100%
Difference
95%
Difference
85%
Difference
1 Bedroom £452 £424 -£28 -7% -12% -25%
2 Bedroom £613 £558 -£55 -10% -16% -29%
3 Bedroom £836 £748 -£88 -12% -18% -32%
4 Bedroom £1,348 £1,247 -£102 -8% -14% -27%
Average £812 £744 -£68 -9% -15% -28%
Table 1: LHA/Market rates by property size for Perth and Kinross. 2022/23 data.
The allocation of MMR, being a private tenancy, and not social housing, tends to allow
for households to apply for a property that has one bedroom more than the
households needs. Therefore, 2 or 3 beds would be a typical property size for new
supply MMR and are the house sizes where there is greatest variance between
market rents and LHA rates, indicating an alignment with need and prospective supply
However, as table 1 also highlights, by ensuring that the rent levels are below the
maximum LHA rates, which would typically be the aim, the rent savings for all property
types can become substantial and would therefore allow a greater number of people
to access them. 
Naturally, there are specific areas within Perth and Kinross whereby market rents are
higher and so places greater pressure on those seeking housing in the private sector.
Table 2 sets out where the highest average rents are and the size of property with the
highest rents.
Size 1 bed -
shared 
1 bed  2 bed  3 bed  4+ bed  Average 
Eastern £490 £422 £604 £774 £1,406 £801
Greater Perth £437 £447 £609 £819 £1,282 £789
Highland £431 £518 £660 £923 £1,302 £850
Kinross £261 £508 £650 £873 £1,310 £835
Strathearn £456 £472 £625 £891 £1,483 £868

Page 6

6 | O u t l i n e B u s i n e s s C a s e
Comrie £446 £458 £565 £773 £1,496 £823
Crieff £446 £458 £565 £773 £1,496 £823
North Eastern - £425 £650 £598 £1,600 £818
City Centre £431 £443 £600 £805 £1,209 £764
Perth & Kinross £441 £452 £613 £836 £1,348 £812
Table 2: Average market rents by location and property size. 2022/23 data.
Whilst evidence here shows that Highland, Strathearn, and Kinross would be areas to
target delivery of MMR, it should be noted that it can be popular as a product even
when the savings households can make on rents is minimal. This is because
prospective tenants will consider aspects such as the quality of the property, the
likelihood that repairs will be attended to promptly, and the security the landlord can
offer. Furthermore, even in Housing Market Areas with lower rents, there will be parts
that have higher rents making it difficult for households to live in the areas they want
to live in.
MMR landlords are typically recognised organisations with a well-functioning repairs
system in place and as they are not private individuals, the risk of the property being
needed back by the landlord is diminished. Whilst the introduction of Private
Residential Tenancies meant that tenants had greater security of tenure than they did
under Short Assured Tenancies, there are still a number of grounds that a landlord can
evict a tenant under. These include, but are not limited to, the landlord wanting to sell
the property, undertake major repair, to live in the property themselves or let out to a
family member. This means that in practice, a prospective tenant will consider that
renting from a landlord with possibly only one or two properties, comes with less
security. 
The locations where MMR has been delivered successfully in Perth and Kinross,
demonstrates that it is not only the areas where need is greatest that have proved
popular. All projects listed in table 3 have proved be in high demand and are
considered to be successful MMR schemes. 
Site RSL Unit Number Year 
Moyness (Hazelwood), Blairgowrie Kingdom HA 7 24/25
Duchlage Road, Crieff  Kingdom HA 8 23/24
Broich Road, Crieff Kingdom HA 4 23/24
Earlsgate, Scone (over 55’s only) Kingdom HA 51 21/22
Glenalmond Road, Rattray Kingdom HA 6 21/22
Table 3: MMR delivery in 2020/21 - 2024/25 (5 years)
As noted earlier, MMR is not only targeted at those struggling to access good quality
private rented accommodation but also those that cannot afford to access the home
ownership market. For people living in communities where house prices are high, it is
especially difficult to enter this market with a modest income. The table below shows

Page 7

7 | O u t l i n e B u s i n e s s C a s e
the average house prices across a number of areas, and reflects the challenges faced
within Perth and Kinross in trying to access home ownership. 
Table 4:
Average house prices 2022/23 data.
Whilst the average house price can demonstrate, broadly, the challenges faced within
specific areas, it will include house prices of properties that many with modest
incomes will not be pursuing. To assess the impact of house prices on the those with
modest incomes, the lower end of the market needs to be considered. 
2022/23 All Sales
Average
Price
1st
Quartile Median
3rd
Quartile
4th
Quartile
Eastern £228,176 £139,500 £219,975 £284,963 £844,626
Greater Perth £242,468 £133,390 £215,255 £315,548 £950,000
Highland £327,130 £187,000 £288,527 £432,500 £1,000,000
Kinross £305,881 £184,875 £283,000 £387,750 £800,000
Strathearn £313,241 £179,475 £270,000 £397,500 £995,000
Comrie £359,268 £202,488 £276,391 £389,250 £995,000
Crieff £286,330 £160,000 £249,450 £355,000 £865,000
North Eastern £354,616 £255,000 £280,000 £410,000 £844,626
Perth City Centre £205,533 £117,250 £187,886 £276,500 £780,000
Perth and Kinross £274,907 £155,385 £239,500 £344,998 £1,000,000
Table 5: House price quartiles. 2022/23 data.
Table 6 demonstrates how much a household would need to be earning, to purchase
a property at the lowest quartile in each area, assuming a mortgage multiplier of 3.2,
which is an affordable level. Many of the incomes listed below would be above the
maximum income an applicant for an MMR property could have and so shows how
out of reach home ownership is for many. It should also be noted, that the more
pressured an area, the greater the constraint there will be on supply also and so even
if a household could afford a property at the lower end of the market, they are further
inhibited by a constrained supply. 
2022/23 All Sales Average Price
Scottish
Average 
+ / -
Eastern £228,176.13
£216,337 
11,839.13
Greater Perth £242,467.80 26,130.80
Highland £327,129.88 110,792.88
Kinross £305,880.21 89,543.21
Strathearn £313,240.84 96,903.84
Comrie £359,267.96 142,930.96
Crieff £286,330.02 69,993.02
North-Eastern £354,615.54 138,278.54
Perth City Centre £205,532.71 -£10,804.29
Perth and Kinross £274,906.82 58,569.82

Page 8

8 | O u t l i n e B u s i n e s s C a s e
Required for market
entry
LQ income
to buy
Ave income to
buy
Eastern £37,055 £60,609
Greater Perth £35,432 £64,406
Highland £49,672 £86,894
Kinross £49,107 £81,249
Strathearn £47,673 £83,205
Comrie £53,786 £95,431
Crieff £42,500 £76,056
North Eastern £67,734 £94,195
Perth City Centre £31,145 £54,595
P&K £41,274 £73,022
Table 6. Income needed to buy property. 2022/23 data.
Furthermore, it should be noted that this reflects data from 2022/23, and it is known
that property prices and private rents have been on the rise, and so the current
situation is even more challenging for those on modest income levels than the data
here shows. 
Whilst traditionally MMR is seen as a tenure for young people entering into the
housing market for the first time, it should not be seen as solely a tenure for the
young. The Earlsgate, Scone development has demonstrated that MMR is attractive
to older people also, if the property types are suitable and in the right area. Here, 51
properties were delivered, managed by Kingdom Housing Association, and for over
55’s only, with great success and high levels of demand. 
Providing suitable, affordable housing for older people ensures that they are not left in
increasingly unsuitable accommodation as their physical capacity declines. This means
for those households their needs are better met and reduces the risk of reaching crisis
point and a sudden need for additional services. Beyond that, often these households
are downsizing and so it creates a chain by freeing up more housing for younger people
both in the social and private sectors. 
The Scottish Governments ‘Mid-Market Rent Analysis: The Characteristics of MMR
providers and MMR tenants - December 2020 to February 2025’ shows that whilst most
tenants are below 34, there are tenants throughout the age groups living in MMR
properties. 
1.4. Potential Scope 
The scope of each option is set out in the summary of options, below. 
The first proposed tranche of properties being proposed for option 2 or 3 is 13 new
build properties at Westfield, Rattray. These are being developed by Bancon
Construction and currently sit within the Strategic Housing Investment Plan. 
1.5. Strategic Risks

Page 9

9 | O u t l i n e B u s i n e s s C a s e
Each option comes with its own risks, these are listed in the summary of each option,
below. 
1.6. Constraints 
Each option comes with its own constraints, these are set out as part of the summary
of each option, below. 
1.7. Dependencies 
Internal  External 
Area Description of
dependency
Area Description of
dependency 
Legal   Option 2 and 3 will
require legal
oversight
Option 2 –
administer any
leasing
arrangement taking
instruction from
Housing (Strategy). 
Option 3 – oversee
the creation of LLP
and securing
appropriate legal
input and advice to
ensure PKC
adheres to
legislative
requirements. 
Scottish Futures
Trust
Option 3 will require
advice from those
that have delivered
such projects
before. SFT cannot
provide legal
advice, more
support and
assistance. SFT are
one of the options to
become the initial
2nd member. 
Finance Options 2 and 3
require financial
investment. Viability
appraisals and
oversight over
appropriate use of
funds will be
required. 
Option 3 required
ongoing oversight to
ensure financial
regulations are
adhered to. 
Unidentified third-
party organisation
Option 3 requires a
third party to
establish an LLP.

Page 10

10 | O u t l i n e B u s i n e s s C a s e
PKC Lets  Option 3B requires
the use of PKC Lets
as the dept that
manages the stock. 
Property Services  Options 2 and 3
require new build
properties, or
acquisitions and so
project
management will be
required to deliver
this new supply
housing as well as
major cyclical
replacements. 
Housing  Option 3 will require
reactive repairs to
be done as part of
ongoing
maintenance. 
1.8. Impact on the Community and Community Co-production 
The community will have direct input into any new build affordable housing as part of
the planning process. 
It has input into the planning application for Westfields, Rattray already and it is clear
that a mixed tenure development would more reflect community wishes than a purely
social rented development. The community will benefit from the delivery of Mid-Market
Rent housing as it will provide a greater mix of affordable housing available for local
people. 
1.9. Sustainability 
Strategic Environmental Assessment screening has been undertaken to identify
impacts. 
1.10. Inclusion and Equality 
An Equalities and Fairness Impact Assessment has been undertaken to fully identify
any impacts. 
1.11. Resource efficiency

Page 11

11 | O u t l i n e B u s i n e s s C a s e
The various options have been considered in terms of resource efficiency. The
summary of each is provided below and the selected option has been expanded upon
further. 
2. Economic Case 
2.1 Critical Success Factors 
2.2 Impact Analysis 
Prior to assessing the scored options, a detailed assessment of the ‘do nothing’ option must
be carried out and evidenced within the business case. 
To allow stakeholders to make an informed decision on the progression of the project an
objective assessment of risks of not doing this project is required by way of a detailed impact
analysis.                               
Critical Success Factors 
Critical Success Factor  Option Appraisal Scoring
Weighting (W) (cumulative 100)
Reason for Weighting
CSF1 – Accelerates the
delivery of MMR to meet
housing need and demand in
Perth and Kinross.
25 Equal weighting for all
CSF. Each of the 4 CSFs
will get maximum of 25
points, so that maximum
total score is 100. 
CSF2 – Delivers on
Corporate Plan, and LHS
priorities 
25 Equal weighting for all
CSF. Each of the 4 CSFs
will get a maximum of 25
points, so that the
maximum total score is
100.
CSF3 – Makes a positive
resource and financial impact
for alternative affordable
home delivery 
25 Equal weighting for all
CSF. Each of the 4 CSFs
will get maximum of 25
points, so that maximum
total score is 100. 
CSF4 – Increases the
capacity of PKC to deliver
new supply affordable
housing
25 Equal weighting for all
CSF. Each of the 4 CSFs
will get maximum of 25
points, so that maximum
total score is 100.

Page 12

12 | O u t l i n e B u s i n e s s C a s e
Impact Analysis of ‘do nothing’ option (please note this is not scored and only to inform
the decision-making process) 
Risk  Organisational and/or Service Impact Probability
(High/Medium/Low)
Risk1 MMR delivery does not keep pace with
targets.
High
Risk2 MMR is not directed at demographics where
need is known by PKC
Medium
Risk3 PKC does not maximise the opportunities
available to increase its affordable housing
assets. 
High
Risk4  PKC becomes at a competitive disadvantage
and less attractive to partner in delivery of
new affordable housing. 
Medium 
Financial implications of ‘do nothing’ option 
Recurring Annual Capital Requirements (net
increase/decrease from current commitment)
£0
Recurring Annual Revenue Requirements
(net increase/decrease from current
commitment)
£0 
2.3 Options Appraisal (including a minimum of do minimum, preferred option and
transformational) 
Each option outlined below should include the following elements:  
• Narrative summary of option
• Economic appraisal of cost and benefits 
• Optimism bias – including supporting rationale
• Risk assessment 
Option 1 
Summary of Option 
Option 1 – Do minimum / Business as usual
The starting point for any options appraisal is to consider whether any substantial actions
outwith current ways of working is required to achieve the results that are being looked for.
The current approach to deliver MMR in Perth and Kinross, as set out in 1.2, is to support
our partner RSLs to deliver MMR projects.

Page 13

13 | O u t l i n e B u s i n e s s C a s e
To increase supply of MMR in Perth and Kinross within the existing framework, a re-
orientation of the prioritisation framework that is used to assess potential sites, so that
those sites delivering MMR are prioritised, could be done. This could achieve an increase
in supply with minimal intervention, though naturally still relies on partner RSL’s to deliver
them. 
Furthermore, if needs can be identified, such as key workers, or over 55’s, a negotiation
can be had with our partner Housing Associations delivering these new properties to
ensure that suitable allocations can be made. If PKC contributes to a scheme by providing
additional finance via commuted sums, conditionality can be included to ensure that
appropriate groups are targeted. An example of this, was the Earlsgate, Scone,
development, which is an MMR project for over 55’s. 
Review of Option 1 
Pros: 
• No additional resources needed.
• No financial outlay for PKC.
• Limited intervention, requiring only small changes to current working. 
Cons:
• Current model not keeping up with expected delivery of MMR and concern that
outputs cannot be achieved sufficiently. 
• PKC has less control over MMR schemes that are delivered and are reliant on
others to do it, which is not keeping up with the targets set out in the LHS. 
• Does not allow PKC to deliver a mix of tenures on our own sites and so restricts
options for new delivery and business opportunities. 
• Prioritising sites that seek to deliver other tenures such as MMR, may skew the
prioritisation and lead to sites being added that are not the best strategic fit. 
Risks:
• MMR delivery does not keep pace with targets. 
• MMR is not directed at demographics where need is known by PKC.
• PKC does not maximise the opportunities available to increase its affordable
housing assets, when others do. 
• PKC becomes at a competitive disadvantage and less attractive to partner in
delivery of new affordable housing, due to being restricted to social housing only. 
Summary of Financial Resource Requirements
Indicative Capital Investment Required £0
Optimism Bias (**%) £0
Rationale for Optimism Bias 
Total Capital Investment Required £0

Page 14

14 | O u t l i n e B u s i n e s s C a s e
Source of Indicative cost:       N/A
Professional Fees included ☐ Inflation included ☐
Recurring Annual Revenue Requirements
(net increase/decrease from current
commitment)
£0
Source of Indicative cost:       N/A 
Appraisal of Options against Critical Success Factors 
Scoring       
3 Benefits exceed the Critical Success Factor (25    
2 Benefits meet the Critical Success Factor (18.75 points)   
1 Benefits partially meet the Critical Success Factor (12.5 points)  
0 Benefits do not meet the Critical Success Factor (6.25) 
Critical Success
Factor
Benefits of implementation of
Option 1 (Strengths)
Score (S)
0 - 3
Weighted
Score
(A) = (S x W)
CSF1 - Accelerates
the delivery of MMR to
meet housing need
and demand in Perth
and Kinross.
See section above under ‘pros’ 0 6.25
CSF2 - Delivers on
Corporate Plan, and
LHS priorities.
See section above under ‘pros’ 1 12.5
CSF3 - Makes a
positive resource and
financial impact for
alternative affordable
home delivery.
See section above under ‘pros’ 2 18.75
CSF4 - Increases the
capacity of PKC to
deliver new supply
affordable housing.
See section above under ‘pros’ 0 6.25 
Risks associated specifically with option
Likelihood Scoring   Impact Scoring
5 Highly Likely   5 Major impact to project delivery 
4 Likely    4 Significant impact to project delivery
3 May or not occur  3 Manageable impact on project delivery
2 Unlikely   2 Minor impact to project delivery
1 Highly Unlikely  1 No impact to project delivery

Page 15

15 | O u t l i n e B u s i n e s s C a s e
Description of Risk Likelihood of Risk
(L)
Impact of Risk (I) Score (B) = (L x I)
Risk1 -   MMR
delivery does not
keep pace with
targets.
4 4 16
Risk2 -   MMR is not
directed at
demographics where
need is known by
PKC 
4 4 16
Risk3 -   PKC does
not maximise the
opportunities
available to increase
its affordable housing
assets
4 4 16
Risk4 - PKC becomes
at a competitive
disadvantage and
less attractive to
partner in delivery of
new affordable
housing, due to being
restricted to social
housing only. 
4 5 20

Page 16

16 | O u t l i n e B u s i n e s s C a s e
Option 2 
Summary of Option 
Option 2 – Leasing arrangement with RSL
A leasing arrangement is a type of agreement between the Local Authority and an RSL
that operates or is keen to operate in that Local Authority area. These types of
arrangements are used in neighbouring authority, Fife, where the Local Authority own 167
MMR properties that are managed by Kingdom and Ore Housing Association. PKC
currently has a leasing arrangement with Kingdom Housing Association, though this
relates to a social housing, rather than MMR, development in Perth. 
This would work by PKC delivering new supply homes via its new build programme and
then leasing out the properties to a partner RSL’s subsidiary, who will then manage and
deliver those properties as MMR. 
The leasing contract will set out: 
• The length of the lease, how it rolls on thereafter, as well as any notification
periods. 
• Delineation of repairs responsibilities. These can be divided up between planned
and reactive repairs, or a different negotiated position can be derived, right up to
full repairs responsibility being passed on as part of the lease. 
• The leasing price paid by the RSL, including how yearly increases are to be
calculated. 
• How allocations are to be administered and whether specific groups are to be
targeted. 
The leasing price would be derived from a financial appraisal conducted by PKC, that
considers the cost of the following:  
• Construction, and other associated project costs, less any grant.
• Planned maintenance costs, if applicable. 
• Ongoing costs, e.g staff time, insurance, white goods 
Once a leasing price is derived (which will vary by site, location and maybe the number of
units on offer), the prospective RSL, will then need to make their own assessment on
whether it’s a viable scheme or not, and thereafter this will inform rent levels charged to
prospective tenants. Naturally, the lower the leasing price, the more likely a below LHA
rent can be applied by the RSL. 
The properties will then be managed by the RSL until the agreement is terminated by
either party. As PKC are leasing the buildings to an RSL, it will be the RSL’s subsidiary
that is deemed to be the landlord of the tenants and not PKC and so Private Residential
Tenancies can be issued. 
The new properties will be either be:
• Directly developed by PKC, through its new build programme.

Page 17

17 | O u t l i n e B u s i n e s s C a s e
• Purchased from a developer or housebuilder, through an off-the-shelf purchase of
completed units. 
This approach can either be used indefinitely, or as part of a transition to option 3.
Review of Option 2:
Pros  
• This provides an entry into the field of MMR and therefore creates less risk. 
• Provides PKC with an opportunity to develop mix tenure new build schemes that
include MMR as part of the mix. Having capacity to deliver an additional tenure
type can often assist in the viability of individual developments and reduce the call
on the finite grant that is available, as MMR typically receives less grant than new
build social housing. 
• The tenant profile of MMR and social rent can be different, with those seeking
social housing often, though not always, having lower incomes and so having the
capacity to deliver different tenures, can provide a more balanced mix of tenants
and so creating more integrated communities within PKC new build sites. 
• Large sites often benefit from a range of tenures to ensure more integrated
communities. There is likely to be opportunities in locations where MMR would
prove popular however this opportunity cannot be grasped by PKC if the capacity
to deliver MMR is not there.
• The contractual arrangement allows for a more formal implementation of
allocations that are aligned with PKC preferences and so specific demographics
can be targeted, e.g. key workers, over 55’s.  s. s. 
• Enables PKC to build up its assets with minimal staffing resources needed to
manage it. Once the initial outlay is paid off, the properties will then become an
income generator for PKC. 
• Enables PKC to take up off the shelf opportunities that may be deemed unsuitable
for social housing, but suitable for MMR. This would enable PKC to become a
nimbler organisation in terms of its acquisitions. 
• The assets could potentially sit on the HRA, if the appropriate ministerial guidance
was adhered to. 
Cons 
• Still reliant on a third party to deliver MMR, who may deem any proposed site as
not meeting their strategic needs. This means that PKC identified opportunities
may not be taken forward.
• Significant staff time could still be needed to manage the relationship between the
two organisations, especially if repairs are split, which is contrary to its purpose of
having it managed elsewhere. A robust and detailed agreement may alleviate
some of the potential areas for dispute. 
• Using an RSL to manage our assets as MMR, when PKC already have PKC Lets,
an in-house management service for private landlords, is un underutilisation of an
existing council resource that would be capable of doing this via an LLP model.

Page 18

18 | O u t l i n e B u s i n e s s C a s e
• Relying on an RSL to manage our assets as MMR leaves us with little control over
the quality of management and places PKC reputation in hands of another
provider, if tenants are aware that the properties themselves are PKC owned. 
• Upfront funding will need to be made available to pay for the new build properties
until that cost is recouped via the leasing income. The exact amount would be
subject to a financial appraisal of a specific new build proposal however there
would be a financial implication. Decisions would need to be made about where
this funding would come from and that all appropriate approvals have been given. 
Option 2 - Risks
• The RSL could terminate the contract when PKC are unprepared to continue
managing them as MMR. This places a risk on PKC in terms of managing its
assets but also to the tenant with regards to their tenancy. Whilst this is considered
a low risk, its potential impact would be substantial. This could though be mitigated
by securing an alternative partner however if the reason is due to unexpectedly
higher costs to operate the model, then another partner may not be easily found
and would then have to be converted into social housing, thereby losing the MMR
offer. 
• The RSL does not adhere to preferred allocations, or significant staff time is
needed to ensure they do. This can be mitigated by a detailed contractual
arrangement though does not offer the same level of control that direct delivery
through an LLP does. 
• PKC’s ability to grasp opportunities may be limited as it could establish a good
opportunity for MMR but none of the partner RSL’s are interested in that specific
location or the scale that is proposed.
• Full financial appraisal could identify that there is no project that is viable without
additional funding being applied or that it is viable by using LHA rates at their
maximum, where aim would be to offer rents below LHA rates. Whilst the risk of no
project being viable is low, the risk of not achieving a below LA rate rent level is
higher. 
Summary of Financial Resource Requirements
Indicative Capital Investment Required £1,380,000
Optimism Bias (0%) £0
Rationale for Optimism Bias Investment required refers to actual,
current, costs provided by developer, once
grant and contribution from council tax 2nd /
empty homes has been considered. 
Total Capital Investment Required £1,380,000
Source of Indicative cost:       PKC’s Housing Revenue Account, to be
paid back through rental income over a 30-
year period. 
Professional Fees included ☒ Inflation included ☒

Page 19

19 | O u t l i n e B u s i n e s s C a s e
Recurring Annual Revenue Requirements
(net increase/decrease from current
commitment)
£0
Source of Indicative cost:       To be paid via rental income as part of
ongoing revenue costs associated with
managing the project. Any surplus income
will be re-invested either in new MMR
projects or to provide benefit to the HRA. 
Appraisal of Options against Critical Success Factors 
Scoring       
3 Benefits exceed the Critical Success Factor (25    
2 Benefits meet the Critical Success Factor (   
1 Benefits partially meet the Critical Success Factor (    
0 Benefits do not meet the Critical Success Factor (6.25) 
Critical Success
Factor
Benefits of implementation of
Option 2 (Strengths)
Score (S)
0 - 3
Weighted
Score
(A) = (S x W)
CSF1 - Accelerates
the delivery of MMR to
meet housing need
and demand in Perth
and Kinross.
See section above under ‘pros’ 2 18.75
CSF2 - Delivers on
Corporate Plan, and
LHS priorities.
See section above under ‘pros’ 2 18.75
CSF3 - Makes a
positive resource and
financial impact for
alternative affordable
home delivery.
See section above under ‘pros’ 2 18.75
CSF4 - Increases the
capacity of PKC to
deliver new supply
affordable housing.
See section above under ‘pros’ 2 18.75 
Risks associated specifically with option
Likelihood Scoring   Impact Scoring
5 Highly Likely   5 Major impact to project delivery 
4 Likely    4 Significant impact to project delivery
3 May or not occur  3 Manageable impact on project delivery
2 Unlikely   2 Minor impact to project delivery
1 Highly Unlikely  1 No impact to project delivery

Page 20

20 | O u t l i n e B u s i n e s s C a s e
Description of Risk Likelihood of Risk
(L)
Impact of Risk (I) Score (B) = (L x I)
Risk1 - The RSL
could terminate the
contract when PKC
are unprepared to
continue managing
them as MMR.
3 4 12
Risk2 - The RSL does
not adhere to
preferred allocations,
or significant staff
time is needed to
ensure they do 
3 3 9
Risk3 - PKC’s ability
to grasp opportunities
may be limited as it
could establish a
good opportunity for
MMR but none of the
partner RSL’s are
interested in that
specific location or
the scale that is
proposed
4 4 16
Risk4 - Full financial
appraisal could
identify that there is
no project that is
viable without
additional funding
being applied or that
it is viable by using
LHA rates at their
maximum, where aim
would be to offer
rents below LHA
rates. 
3 3 9

Page 21

21 | O u t l i n e B u s i n e s s C a s e
Option 3 
Summary of Option 
Option 3 – Establish an Arm’s Length External Organisation (ALEO) via a Limited Liability
Partnership (LLP)
Establishing a PKC Limited Liability Partnership (LLP) would be the most active approach
to take forward the delivery of MMR. This is an approach taken by Local Authorities such
as Stirling and Edinburgh. Stirling Council’s LLP, Steadfast Homes, has 128 properties
and is actively seeking more opportunities. Whereas Edinburgh Council’s LLP, Edinburgh
Living, has over 500 properties as part of its portfolio and similarly is continuing to look for
opportunities. 
In Scotland, a residential tenancy issued by PKC would have to be a Scottish Secure
Tenancy. The need to establish this organisation would be to enable the operation of a
Private Residential Tenancy whilst retaining control by PKC. An LLP would not fall within
the definition of a Local Authority landlord and is therefore able to issue tenancies other
than Scottish Secure Tenancies, thereby enabling PKC to control the operation of MMR. 
This would typically be funded via Scottish Government grant and a loan from PKC, who
would obtain the loan from the Public Works Loan Board (‘PWLB’), which is then ‘on-lent’
to the LLP. This on lending should come from PKC’s general fund, rather than the HRA.
The grant funding must be applied for by PKC directly, and any loan funding between PKC
and its LLP would need to be approved by the Scottish Government. The loan would then
be paid back by the LLP as part of its ongoing business operation. The use of any general
fund monies would need to through the relevant approval processes, incorporating a
robust financial appraisal. 
This is done is via establishing an LLP with a separate organisation. An LLP structure
requires a minimum of two members to form, and so it would be a joint venture between
PKC and a second party. 
External legal advice has been sought, and provided, which confirms 
1 That the LLP set up is the most appropriate form the ALEO should take
2 The legislative powers that PKC can use to establish an LLP to deliver MMR
3 The type of 2nd member that the LLP can have as a prospective 2nd member. This
ranges from an existing PKC, or other ALEO, charitable organisations, other local
authorities, or private organisations. 
The key legal documents required to aid the governance of this LLP would be the
following. 
• A Members Agreement
This is the main document between the Local Authority and the second member
that sets out and regulates what the LLP can do.
• A Facility Agreement:
This is the document that sets out the terms of funding from the Local Authority to
the LLP. 
• A Deed of Entrustment

Page 22

22 | O u t l i n e B u s i n e s s C a s e
This is the document that ties the mid-market rent LLP to deliver a service of public
economic interest (SPEI) for subsidy control purposes.
• A Management and Maintenance Agreement:
This is the document that sets out the agreement between the LLP and PKC to
deliver management and maintenance services. PKC can do this in house or
contract this out to an external party. 
Members Agreement         
Faculty Agreement                                         
Deed of Entrustment                  
M & M Agreement 
Diagram 1. Operating Model
The organisation that both Edinburgh and Stirling had their arrangement with initially was
Scottish Futures Trust, themselves and arm’s length organisation owned by the Scottish
Government. However, Stirling have now changed their partnership to another body
because Scottish Futures Trust entered these arrangements to enable the LLP to become
established and thereafter looked to withdraw. They are increasingly being approached
about this and have just agreed to be 2nd member for Shetland Council also, and so
cannot guarantee that they can be the second member for PKC, but discussions are
ongoing, and consideration is being given to alternatives also. 
Scottish Futures Trust can still provide support and guidance to assist PKC to develop and
create an LLP capable of delivering MMR, even if they are not the second member. Care
would have to be taken though in identifying and negotiating with another party to ensure
that an appropriate partnership was entered into. 
Scottish Futures Trust has developed a suite of legal agreements for use, that PKC could
use as a starting point for drafting such agreements, either with them, or another party,
these include:
• Members Agreement
• Facility Agreement
• Deed of Entrustment 
• Management and Maintenance Agreement 
PKC control and accountability would be enshrined within the governance structure to
ensure strategic objectives are met and would operate using a Board of Members and
Management, structure. 
Local Authority  Second
Member 
LLP

Page 23

23 | O u t l i n e B u s i n e s s C a s e
Board of Members
Specific LLP decisions would be reserved to the member representatives and set out in
the Members Agreement. As mentioned above, the control of the LLP’s activities would
always lie with PKC members. This is reflected in the proposed division of voting rights
between PKC and the second member. In meetings of the Members, PKC votes would
always outweigh that of the Second member to ensure complete control by PKC. 
The Board of Members would typically be made up of PKC senior management, though
elected members could also be included. 
Board of Management
The day-to-day management of the LLP is delegated to a Board of Management,
appointed by the Member organisations.
This would typically comprise of six individuals, with five from PKC and one from the
second member. The Board of Management would be made up of Senior Officers from
PKC who oversee its operations day to day, and so this could be representatives from
Housing, Place Strategies, Finance, Legal, and any other appropriate dept.
The day-to-day operations would be done by PKC Officers, with a lead officer coordinating
the ongoing operations, reporting into the ‘Board of Management.’ 
Once the LLP is operational, and begins to purchase homes, it will do so on a turnkey
basis, and these will be either:
• Directly developed by PKC through the PKC new build programme.
• Purchased or procured from a developer or housebuilder – either through off-the-
shelf purchase of completed units, or through a procured acquisition process.
Following purchase, the LLP, and not PKC, is the tenants’ landlord and its business model
will:
• Earn rental income
• Pay a management and maintenance fee, and insurance fee to PKC 
• Pay the debt servicing costs associated with the PWLB lending; and
• Ensure there is reserves for lifecycle expenditure in advance of need and pay for
lifecycle events out of this reserve and contemporary cash flows, if required. 
LLPs can also lease properties from the private sector and deliver as MMR, rather than
purchasing them. This may expand the opportunities that there may be to harness
institutional investment, to enable delivery of MMR. Work has begun to establish whether
there are any such opportunities, though this would likely be in tandem with any formation
of an LLP. 
There are two different approaches as to how the management of such properties would
be undertaken, as different models are used by the Local Authorities, highlighted here. 
Option A – External Management Organisation

Page 24

24 | O u t l i n e B u s i n e s s C a s e
The first approach is to contract an external organisation to manage the properties on
behalf of the LLP and pay a fee for this. A procurement exercise would be needed to
establish who would be best place to contract this out to. 
Option B – In House Management by PKC
The second would be to pay a fee to PKC itself to manage the properties. As PKC Lets
operates in this area currently for private landlords, the council is in a unique position to
have existing structures in place to manage such a proposal or make minimal adaptations
to current working to enable this. 
In addition to this, it provides PKC with an opportunity to enter an arrangement such as
this without the need to have substantial stock levels to justify it and gives the potential to
start with small numbers. However, as with the formation of the LLP, the management
arrangement would need to be set out in a detailed agreement between the two parties. 
Due to the reasons outlined above the proposal here is to implement option B, and utilise
PKC Lets as the preferred party to manage the stock. 
Review of Option 3: 
Pros:
• Provides PKC with an opportunity to develop mix tenure new build schemes that
include MMR as part of the mix. Having capacity to deliver an additional tenure
type can often assist in the viability of individual developments and reduce the call
on the finite grant that is available, as MMR typically receives less grant than new
build social housing. 
• The tenant profile of MMR and social rent can be different, with those seeking
social housing often, though not always, having lower incomes and so having the
capacity to deliver different tenures, can provide a more balanced mix of tenants
and so creating more integrated communities.
• Enables PKC to build up its assets, albeit via an LLP. The properties will provide
an income for PKC if PKC Lets is used to deliver the management services. 
• Enables PKC to take up off the shelf opportunities that may be deemed unsuitable
for social housing.
• Provides PKC with direct control over the delivery and allocation of MMR. 
• Large sites often benefit from a range of tenures to ensure more integrated
communities. There is likely to be opportunities in locations where MMR would
prove popular however this opportunity cannot be grasped by PKC if the capacity
to deliver MMR is not there.
• Can potentially assist with harnessing institutional investment from investors that
want to enter MMR market. 
Cons: 
• Substantial work and time required to establish LLP and ensure the necessary
contractual arrangements are in place to be able to deliver MMR. 
• Ongoing work will be required to ensure that the regulatory obligations of the LLP
are adhered to.

Page 25

25 | O u t l i n e B u s i n e s s C a s e
• Upfront funding will need to be made available via loan to the LLP by PKC until
that is recouped via loan repayments. The exact amount would be subject to a
financial appraisal of a specific new build proposal. 
• The funding required for the on lending would not come from the HRA and so
monies from PKC general fund, or another suitable source, would need to be
found. This would make it more challenging to deliver.
Risks: 
• If MMR properties are not profitable enough to pay back the loan, the properties
will need to be taken back by PKC and converted into social housing, or disposed,
with grant returned. This will place the tenancies of the tenants at risk. The risk of
this emanates from the cost of operating the properties being unexpectedly higher
than anticipated. 
• This set up requires approvals from the Scottish Government and this will be
subject to the detail of the proposal. 
• PKC cannot find a suitable partner prepared to enter LLP with.
• A full financial appraisal may identify that a workable business model cannot be
found, or PKC is unable to get approval for general fund on lending to the LLP. 
Summary of Financial Resource Requirements
Indicative Capital Investment Required £1,380,000
Optimism Bias (0%) £0
Rationale for Optimism Bias Investment required refers to actual,
current, costs provided by developer, once
grant and contribution from council tax 2nd
/ empty homes has been taken into
account.
Total Capital Investment Required £1,380,000
Source of Indicative cost:       PKC General Fund to be made available to
the proposed LLP via on lending. This will
be paid back each year, with interest, until
the full balance is cleared.
Professional Fees included ☒ Inflation included ☒
Recurring Annual Revenue Requirements
(net increase/decrease from current
commitment)
£450 per unit per annum would be paid by
LLP to PKC Lets for managing properties.
This would be uplifted 3% each year,
thereby increasing revenue. 
Source of Indicative cost:       To be paid via rental income as part of
ongoing revenue costs associated with
managing the project. Any surplus income
will be re-invested in more MMR projects.

Page 26

26 | O u t l i n e B u s i n e s s C a s e
Appraisal of Options against Critical Success Factors 
Scoring       
3 Benefits exceed the Critical Success Factor     
2 Benefits meet the Critical Success Factor   
1 Benefits partially meet the Critical Success Factor    
0 Benefits do not meet the Critical Success Factor 
Critical Success
Factor
Benefits of implementation of
Option 3 (Strengths)
Score (S)
0 - 3
Weighted
Score
(A) = (S x W)
CSF1 - Accelerates
the delivery of MMR to
meet housing need
and demand in Perth
and Kinross.
See section above under ‘pros. 3 25
CSF2 - Delivers on
Corporate Plan, and
LHS priorities.
See section above under ‘pros. 2 18.75
CSF3 - Makes a
positive resource and
financial impact for
alternative affordable
home delivery.
See section above under ‘pros. 2 18.75
CSF4 - Increases the
capacity of PKC to
deliver new supply
affordable housing.
See section above under ‘pros. 3 25 
Risks associated specifically with option
Likelihood Scoring   Impact Scoring
5 Highly Likely   5 Major impact to project delivery 
4 Likely    4 Significant impact to project delivery
3 May or not occur  3 Manageable impact on project delivery
2 Unlikely   2 Minor impact to project delivery
1 Highly Unlikely  1 No impact to project delivery 
Description of Risk Likelihood of Risk
(L)
Impact of Risk (I) Score (B) = (L x I)
Risk1 - If- If MMR
properties are not
profitable enough to
pay back the loan, the
properties will need to
be taken back by
PKC and converted
into social housing, or
3 4 12

Page 27

27 | O u t l i n e B u s i n e s s C a s e
disposed, with grant
returned. 
Risk2 - This- This set
up requires approvals
from the Scottish
Government and this
will be subject to the
detail of the proposal 
2 3 6
Risk3 - PKC- PKC
cannot find a suitable
partner prepared to
enter LLP with 
2 4 8
Risk4 - A- A full
financial appraisal
may identify that a
workable business
model cannot be
found, or PKC is
unable to find suitable
funding source for the
on lending to the LLP 
3 4 12

Page 28

28 | O u t l i n e B u s i n e s s C a s e
Success Factor (CSF) Summary
CSF Weighted Score (A) Total Risk Score (B) Total Scoring (A-B)
Options Options Options
1 2 3  1 2 3  1 2 3 
CSF1
6.25 18.75 25  16 12 12  -9.75 6.75 13 
CSF2
12.5 18.75 18.75  16 9 6  -3.5 9.75 12.75 
CSF3
18.75 18.75 18.75  16 16 8  2.75 2.75 10.75 
CSF4
6.25 18.75 25  20 9 12  -13.75 9.75 13 
- 24.5 29 49.5 
To ensure that the scoring is weighted correctly, and that the total achievable CSF score is
100, each of the 4 CSFs have been scored as follows to ensure that the maximum amount
each individual CSF can get is 25. 
3 Benefits exceed the Critical Success Factor (25 points)
2 Benefits meet the Critical Success Factor (18.75)
1 Benefits partially meet the Critical Success Factor (12.5)
0 Benefits do not meet the Critical Success Factor (6.25) 
The risk factor scores are then subtracted from the CSF score to show the total score for
each option. 
Option appraisal scores summary 
Total Score
Option 1 - 25.5
Option 2 29
Option 3 49.5 
Preferred Option = Option 3 Establish Arm’s Length External Organisation (ALEO) via a
Limited Liability Partnership (LLP) 
3. Commercial Case (for preferred option - to be completed in conjunction with
Corporate Procurement)

Page 29

29 | O u t l i n e B u s i n e s s C a s e
Procurement Strategy 
The 13 new build properties relate to a developer led housing scheme within the PKC
new build programme. The PKC New Build Delivery Working Group, chaired by
Property dept, has procurement representation ensuring that all procurement
requirements are adhered to. 
External legal advice from Burness Paul has been sought to consider the procurement
implications of the LLP, specifically the prospective 2nd member. This advice will be
adhered to, and only suitable 2nd members are being considered. 
Service Requirements 
The LLP will be formed of a ‘Board of Members’ / ‘Board of Management’ structure. 
The Board of Members would typically be made up of PKC senior management and
elected members, with one representative from the 2nd member. Voting rights would
be weighted in favour of PKC so it had complete control of the LLP 
The day-to-day management of the LLP is delegated to a Board of Management,
appointed by the Member organisations. This would typically comprise of six
individuals, with five from PKC and one from the second member. The Board of
Management would be made up of senior officers from PKC who oversee its
operations day to day, and so this could be representatives from Housing, Place
Strategies, Finance, Legal, and any other appropriate dept 
The maintenance of the stock would be contracted out to PKC Lets, however whilst
this is a service requirement, it is one that would be paid for by the LLP in terms of a
management fee. 
Charging Mechanism 
The development costs will be paid for as part of the PKC new build programme.
These works will be funded by Scottish Government grant, Council Tax 2nd / Empty
Homes, commuted sums, and a capital contribution. The capital contribution will be
paid by way of a loan from the general fund. A payment schedule from the LLP to
PKC general fund will be required as part of the ongoing business operations, to cover
the cost of loan and interest. 
The payment from the LLP to PKC Lets will be made via the management agreement,
a draft version of which is held on file that can be shared internally on request. 
A budget for external financial advice has been included within the startup costs to
ensure that the appropriate financial arrangements are in place. 
Risk Transfer

Page 30

30 | O u t l i n e B u s i n e s s C a s e
The exit strategy, should the LLP default on repayment of the loan, will consist of
various options 
• The HRA can step in and convert the properties to social housing, with loan
being repaid to PKC. 
• A partner RSL can be offered the properties to continue as MMR, with loan
being repaid to PKC. 
• The properties can be sold on open market, with grant returned to Scottish
Govt, and loan repaid to PKC 
Key Contractual Arrangements 
External legal advice has been procured, should approval be given, and costed as
part of the startup costs. The contractual arrangements, set out within this business
case, will be finalised with the external legal party’s oversight. Draft versions of each
of these contracts are held on file and available internally, on request. 
Personnel Implications (to be completed in conjunction with HR) 
The LLP itself will have no staff. The governance arrangements are set out in this
document and there is a suite of draft documents held on file that show how the LLP is
to function. 
Accountancy Treatment (to be completed in conjunction with Finance) 
The assets will sit on the LLP, which will comply with all necessary financial
regulations. A budget, as part of the startup costs, has been identified for external
financial advice should that be required. 
4. Financial Case (for preferred option - to be completed in conjunction with
Finance)
Capital and Revenue Requirements 
A separate appraisal has been conducted to establish the viability of the development.
This sets out the capital costs in greater detail; however, the headline costs are set
out below 
Capital 
Grant - £1,213,864
CT Monies - £260,000
Commuted sums - £220,000
Prudential borrowing - £1,380,000
Total - £3,073,864

Page 31

31 | O u t l i n e B u s i n e s s C a s e
An allowance has been provisioned in for external legal and financial advice, bringing
the total capital contribution from the general fund to be on lent and paid back over 30
years at £1,380,000 
Revenue 
The main revenue implication is derived from the management and maintenance of
the stock. This will be undertaken by PKC Lets, though will be done for a management
fee of £450 per property, per year, paid by the LLP to PKC Lets. This fee will increase
3% every year. 
Other revenue implications relate to the staffing required to be part of the ‘Board of
Management’ and ‘Board of Members.’ It is expected that this role can be subsumed
within current business operations and relates more to the governance of the LLP.
This will need to be kept under review as more stock is added to the LLP, and future
review may consider whether payment from the LLP to PKC needs to be made for
these services also. 
Net Effect on Prices 
None 
Impact on Balance Sheet   
Due to capital contributions from Council Tax 2nd / Empty Homes and Commuted
Sums, there will be a reduction in accounts here until they are replenished. 
There will be an amount of £1,380,000 paid via general fund that will be on lent to the
LLP and thereafter paid back over a 30-year period covering the interest. 
Impact on Revenue Budget 
Staffing is the only implication, as set out under previous ‘Capital and Revenue
Requirements’ heading. 
Funding Mechanisms and Affordability (including partnership and leverage) 
The funding mechanism has been set out under ‘Capital and Revenue Requirements’
heading. 
A viability appraisal has been conducted on the first tranche of properties. 
5. Management Case (for preferred option)

Page 32

32 | O u t l i n e B u s i n e s s C a s e
Programme and Project Management Methodology 
The new build properties will be managed and delivered in accordance with the
current process for PKC new builds. They will be sold to the LLP on completion as
they cannot be held on the HRA account. 
The management of the LLP is set out within the suite of legal documents that sit
alongside this outline business case. These agreements are in draft form, with
finalised versions to be created in tandem with external legal advisers. 
Programme and Project Management Plans 
The delivery of the properties themselves will be part of the PKC New Build
programme and will adhere to project management processes agreed. The function of
the LLP is set out in the draft legal agreements held on file. 
The proposal itself seeks to deliver on our Local Housing Strategy (LHS) vision that
“Everyone in Perth and Kinross has access to the right home, in the right place, at the
right cost." 
It further seeks to deliver on the specific LHS objectives, such as 
• Seek opportunities to deliver a wider range of affordable housing options e.g.,
intermediate housing, LCHO and affordable self-build etc.
• Achieve an average of 210 affordable housing completions each year
• 30% being of other affordable tenure such as LCHO, MMR, Self Build
The proposed development sits within the Strategic Housing Investment Plan. This
sets out investment priorities in new supply affordable housing over a 5-year period. 
Use of Specialist Advisers 
External legal advice has been procured for initial advice and to assist with the suite of
legal documents needed to establish the LLP. They will support PKC Legal Services
in overseeing the establishment of the LLP. 
A budget for external financial advice has also been included as part of the startup
costs, should that be required, to ensure that the necessary financial arrangements
are in place to adhere to regulatory requirements. 
Change and Contract Management Arrangements 
The contractual arrangements are set out within this document and the supplementary
draft legal agreements provided alongside this business case. 
Benefits Realisation

Page 33

33 | O u t l i n e B u s i n e s s C a s e
The arrangements for ongoing monitoring of the benefits accrued by the delivery of
these homes via an LLP are set out in the draft legal agreements that sit alongside
this business case. 
The need for MMR within Perth and Kinross is set out within this business case also,
as well as the benefits to this being done directly by PKC. 
The benefit to PKC itself is control over an LLP with assets that will pay for
themselves within a 30-year period. In future, when profits are accrued, these will be
retained by the LLP to increase its stock levels and thereby providing further benefit to
PKC. Once the LLP is established, private finance opportunities can be considered to
bring further investment into Perth and Kinross. 
Risk Management 
The initial tranche of 13 properties is designed to provide a gentle introduction into
MMR so that PKC can learn lessons for future acquisitions and review ongoing, and
future staffing implications. 
The properties are designed to a standard that could be transferred over to another
social or MMR housing provider should the LLP falter in some way. 
Post Implementation Evaluation Arrangements 
All new build affordable housing developments go through a value for money
assessment, as part of grant conditions and so this will also be appraised in such a
manner. This considers cost, timescales, and tenant satisfaction. 
Ongoing review of operations will be dealt with via the governance arrangements we
put in place. 
Contingency Arrangements 
If the LLP is unable to return the loan provided, there are a number of exit strategies in
place 
1. The HRA can step in and convert the properties to social housing, with loan
being repaid to PKC. 
2. A partner RSL can be offered the properties to continue as MMR, with loan
being repaid to PKC. 
3. The properties can be sold on open market, with grant returned to Scottish
Govt, and loan repaid to PKC.