Shared Ownership — Monthly Cost Breakdown Example August 2026
| Cost element | Calculation | Example (£300k property, 40% share) |
|---|---|---|
| Purchase price of share | 40% of £300,000 | £120,000 |
| Deposit (5% of share) | 5% of £120,000 | £6,000 |
| Mortgage | £120,000 - £6,000 = £114,000 at 4.45% (2yr fix) | £571/month |
| Rent on remaining share | 60% × £300,000 = £180,000. Subsidised rent ~2.75% | £412/month |
| Service charge (typical flat) | Annual £2,400 ÷ 12 | £200/month |
| Total monthly housing cost | Mortgage + rent + service charge | £1,183/month |
Worked example
Shared ownership purchase — £285,000 new build flat. Buying 40% share.
- Share: £114,000. Deposit (5%): £5,700. Mortgage: £108,300.
- Lender: Nationwide. Rate: 4.45% (2yr fix). Monthly mortgage: £542.
- Rent (subsidised, 2.75% on £171,000): £392/month.
- Service charge: £175/month.
- Total monthly: £1,109.
- After 3 years: staircase to 70% (buy additional 30% at updated market value).
- Market value at staircasing: £310,000. Additional 30% share: £93,000.
- DBF remortgages: new mortgage covers 70% share (£217,000 total). Rent reduces to 30% of property value.