Broughton Village vs Willow Vale, true annual running costs compared 2026
Last updated July 2026 · council rates current NSW schedules, ATO 91c/km, Opal & Translink fares, AER electricity benchmarks
Broughton Village and Willow Vale are both Kiama rates (OLG suburbs, sitting 37.5 km and 36.3 km from Wollongong CBD respectively, and are commonly compared by buyers weighing up running costs within the same council area.
Broughton Village runs $317 a year cheaper than Willow Vale, driven mostly by home insurance. Over 10 years at 3% growth that gap compounds to about $3,634.
Over 10 years the gap between these two is about $3,600, about $7 a week, and most of it is the AI-estimated insurance line.
Get the free report: 10-year costs, flood & fire risk, crime, schools and overall verdict → Personalise this comparison with your own commute, home type and loan →Broughton Village
Willow Vale
Annual cost breakdown
| Category | Broughton Village | Willow Vale | Difference |
|---|---|---|---|
| Council rates Official, 2026-27 | $1,959 | $1,959 | - |
| Water & sewerage Official, 2026-27 | $1,548 | $1,548 | - |
| Commute (driving) Modelled, 2026-27 | $6,962 | $6,929 | +$33 |
| Commute (public transport) Modelled, 2026-27 | $2,400 | $2,400 | - |
| Home insurance Estimated | $1,500 | $1,850 | -$350 |
| Body corporate (unit) Estimated | $1,800 | $1,800 | - |
| Total (driving) | $11,969 | $12,286 | -$317 |
| Total (public transport) | $7,407 | $7,757 | -$350 |
Totals exclude electricity, estimated separately below. Green = cheaper. Commute: ATO 91c/km, 220 working days. Insurance estimated from ACCC premium rates; actual premiums vary. Council rates: average residential rate (NSW, IPART-uplifted).
| Dwelling | Broughton Village | Willow Vale | Difference |
|---|---|---|---|
| House | $2,442 | $2,442 | - |
| Unit | $2,001 | $2,001 | - |
Estimated from AER residential benchmarks for each suburb's climate zone at 2026-27 regulated prices for each suburb's electricity network, including supply charge (AER Default Market Offer caps, or the QCA price in regional Queensland; unit ≈ 75% of a house). Get the free report for a breakdown by your exact number of occupants.
Cost breakdown chart
Annual cost breakdown, Broughton Village vs Willow Vale (2026-27)
What the numbers show
Broughton Village and Willow Vale differ by $317 a year by car, but $350 of that is the building insurance estimate rather than a published figure. On the sourced costs, council rates, water and the commute, the gap is $33, so neither suburb is named cheaper here.
The biggest single gap is home insurance at $350 per year. Willow Vale carries medium flood risk, which pushes estimated premiums higher.
On public transport the gap is $350 per year, $7,407 from Broughton Village versus $7,757 from Willow Vale.
Where the difference actually comes from
- Council rates is identical at $1,959 a year.
- Water and sewerage is identical at $1,548 a year.
- Driving commute favours Willow Vale by $33 a year, $6,929 against $6,962.
- Building insurance favours Broughton Village by $350 a year, $1,500 against $1,850.
Both suburbs sit in the same council area, so the rates line is identical and none of the difference between them comes from council. What separates them is commute distance and the insurance band.
Flood risk is rated medium in Willow Vale against low in Broughton Village, which feeds the insurance estimate.
10-year cumulative cost projection
| Year | Broughton Village cumulative | Willow Vale cumulative | Difference |
|---|---|---|---|
| Year 1 | $11,969 | $12,286 | $317 |
| Year 3 | $36,995 | $37,975 | $980 |
| Year 5 | $63,545 | $65,228 | $1,683 |
| Year 10 | $137,211 | $140,845 | $3,634 |
Assumes 3% annual cost growth. Excludes purchase price, mortgage, and personal expenses.
Frequently asked questions
Is Broughton Village or Willow Vale cheaper to live in?
Neither is named cheaper. Broughton Village runs $11,969 a year by car and Willow Vale $12,286, but most of the $317 difference is the building insurance estimate rather than a published figure. On council rates, water and the commute, which are sourced, the gap is $33. Source: SuburbCost 2026 data.
What are council rates in Broughton Village and Willow Vale?
Annual council rates for a house are $1,959 in Broughton Village (Kiama rates (OLG) and $1,959 in Willow Vale (Kiama rates (OLG). Water and sewerage adds $1,548 in Broughton Village and $1,548 in Willow Vale. Both figures are the average residential rate reported to the Office of Local Government, uplifted by each council's IPART rate peg.
How does the commute cost compare between Broughton Village and Willow Vale?
Annual driving commute costs are $6,962 from Broughton Village and $6,929 from Willow Vale to Wollongong CBD (ATO 91c/km). Public transport costs $2,400 from Broughton Village and $2,400 from Willow Vale.
What is the 10-year cost difference between Broughton Village and Willow Vale?
At 3% annual cost growth, Broughton Village costs a cumulative $137,211 and Willow Vale costs $140,845 over 10 years by car. The cumulative difference is $3,634 in favour of Broughton Village. Excludes purchase price, mortgage, and personal expenses.
Which of Broughton Village and Willow Vale suits you better?
You've got the costs. Get the free personalised report for the rest: a clear verdict on which suburb wins, the full flood, fire and crime risk profile, nearest schools, estimated electricity cost by number of occupants, and your own loan or rent stress-tested over 10 years. No spam.
Related comparisons
Sources: Kiama rates (OLG and Kiama rates (OLG rate data, water utility pricing (QLD: Queensland Urban Utilities / Unitywater; NSW: Sydney Water / Hunter Water), ATO 91c/km, and SuburbCost insurance estimates from ACCC premium rates. Data updated July 2026.