Parameters Details

Project Details -
Tenant MNC Consulting
Location Sector 49, Gurgaon
Car Parks 0 spaces
Type of Agreement Leave and License
License Commencement Date January 2021
Lock-in End Date January 2024
Escalation 15% every 3 years
Property Tax Paid by Owner
CAM Paid by Tenant
Carpet Area 300 Sq. Ft.
Built-up/Chargeable Area 500 Sq. Ft.
Tenure 9 years
Lock-in period 3 years
Security Deposit ₹ 185340
Car Park Costs -

Inflow 2021 2022

Rent per month (Rs) 30890 30890
Rent per carpet area per month (Rs102.97 102.97
Rent per chargeable area per month61.78 61.78
Rent per annum (Rs) 370680 370680
Add Interest on deposit 6% 11120.4 11120.4
Less: CAM 0 0
Less: Estimated Total Property Tax 0 0
Total Inflow (Net Rental Income) (R381800.4 381800.4
Acquisition Cost
Sales Consideration/Purchase Price5150533
Parking Charges (Rs) -
Price per sqft on carpet (Rs) 17168.44
Price per sqft on chargeable (Rs) 10301.07
Govt Taxes (Stamp Duty @4% + Regi 339031.98
Brokerage Charges (@1.5%) 77325.75
TOTAL SALES CONSIDERATION (All in 5566890.73
Less security deposit 185340.00
total outflow (after adjust) 5381550.73
Gross Yield (%) (Total Inflow / Pur 7.20% 7.20%

Net ROI (%) (Total Inflow / Total O 7.09% 7.09%

AVERAGE GROSS YIELD 8.33%

AVERAGE NET YIELD 8.18%
2023 2024 2025
30890 35523.5 35523.5
102.97 118.41 118.41
61.78 71.05 71.05
370680 426282 426282
11120.4 11120.4 11120.4
0 0 0
0 0 0
381800.4 437402.4 437402.4

7.20% 8.28% 8.28%

7.09% 8.13% 8.13%

2026 2027 2028
35523.5 40852 40852
118.41 136.17 136.17
71.05 81.70 81.70
426282 490224 490224
11120.4 11120.4 11120.4
0 0 0
0 0 0
437402.4 501344.7 501344.7

8.28% 9.52% 9.52%

8.13% 9.32% 9.32%

2029
40852
136.17
81.70
490224
11120.4
0
0
501344.7

9.52%

9.32%