Shared Ownership Mortgage — Income Affordability Assessment August 2026
| Income | Max mortgage (4.5x) | Affordable share (85% LTV, 5% dep) | Full property value at this share |
|---|---|---|---|
| £30,000 | £135,000 | £142,105 share (mortgage £121,794) | £355,263 (at 40% share) |
| £40,000 | £180,000 | £189,473 share | £473,683 (at 40% share) |
| £50,000 | £225,000 | £236,842 share | £592,105 (at 40% share) |
| £60,000 | £270,000 | £284,210 share | £710,525 (at 40% share) |
| £70,000 | £315,000 | £331,578 share | £828,946 (at 40% share) |
Worked example
Shared ownership on £280,000 new build flat. Buying 40% share (£112,000).
- 5% deposit: £5,600. Mortgage: £106,400.
- Lender: Nationwide. Rate: 4.45% (2yr fix). Monthly mortgage: £533.
- Rent on 60% share: 2.75% × £168,000 / 12 = £385/month.
- Service charge: £180/month.
- Total monthly housing cost: £533 + £385 + £180 = £1,098.
- 4 years later: staircase to 70% (buy additional 30%).
- Market value at staircasing: £310,000. Additional 30% = £93,000.
- DBF remortgage: £106,400 original (reduced by capital repayment) + £93,000 = new total mortgage ~£193,000.
- Rent reduces: 30% share retained by HA. 2.75% × £93,000 / 12 = £213/month.
- New monthly: mortgage ~£1,020 + rent £213 + SC £180 = £1,413/month.