While I appreciate they aren't all comparing exactly the same thing you can't help but have doubts when you look at some of the figures:
Build cost £115.8m
June 2006 Initial 50 year lease £21m
October 2014 Sale price to Wasps £5.5m
October 2014 200 year lease extension £1m
April 2015 valuation...