Propreturns - Yield Sheet

Visit Property - https://propreturns.com/property/Gurgaon/Preleased/1176

Parameter Details
Project Details -
Tenant BPO
Location Sector-49
Car Parks None
Type of Agreement Leave and License
License Commencement Date July 2020
Lock-in End Date July 2022
Escalation 15% every 3 years
Carpet Area 300 Sq. Ft.
Built-up/Chargeable Area 500 Sq. Ft.
Tenure 9 years
Lock-in period 2 years
Security Deposit ₹ 75000
Inflow 2020 2021 2022 2023 2024 2025 2026 2027 2028
Rent per month (Rs) 25000.0 25000.0 25000.0 28750.0 28750.0 28750.0 33062.5 33062.5 33062.5
Rent per annum (Rs) 300000.0 300000.0 300000.0 345000.0 345000.0 345000.0 396750.0 396750.0 396750.0
Less: CAM 0 0 0 0 0 0 0 0 0
Less: Estimated Total
0 0 0 0 0 0 0 0 0
Property Tax
Total Inflow (Net
304500.0 304500.0 304500.0 349500.0 349500.0 349500.0 401250.0 401250.0 401250.0
Rental Income) (Rs)
Aquisition Cost
Sales
Consideration/Purchase 3787879.0
Price (Rs)
Price Per Sqft On
12626.3
Carpet (Rs)
Price Per Sqft On
7575.8
Chargeable (Rs)
Govt Taxes (Stamp
Duty + Registration 242272.7
Charges)
Brokerage Charges
757575.8
(@2%)
Total Sales
Consideration (All 4105909.3
Inclusive)
Less Security Deposit 75000.0
Total Outflow (After
4030909.3
Adjust)
Gross Yield (%) (Total
7.9 7.9 7.9 9.1 9.1 9.1 10.5 10.5 10.5
Inflow / Purchase Price)
Net ROI (%) (Total
7.5 7.5 7.5 8.7 8.7 8.7 9.9 9.9 9.9
Inflow / Total Outflow)
Average Gross Yield
9.5
(%)
Average Net Yield (%) 8.7