Investment Value ₹ 1,000,000

Valuation report value of CBRE ₹ 721,923,772

Total Sellable Area in Sqft 59325.09

Yield Details Year01 Year02 Year03 Year04 Year05

Annual Yield (In Rs.) ₹ 82,500 ₹ 86,625 ₹ 90,956 ₹ 95,504 ₹ 100,279
Monthly Yield (In Rs.) ₹ 6,875 ₹ 7,219 ₹ 7,580 ₹ 7,959 ₹ 8,357
Annual Yield % 8.25% 8.66% 9.10% 9.55% 10.03%
Total Accumulated Yield over 10 Years ₹ 1,037,676
Average Annual Yield over 10 Year Period 10.38%
StampDuty Charges on Sale ₹ 66,000 ₹0 ₹0 ₹0 ₹0
StampDuty Charges on Lease ₹ 2,400 ₹0 ₹0 ₹0 ₹0
Lease Deposit ₹ -34,375 ₹0 ₹0 ₹0 ₹0
Cap Rate Assumption 8.25% 8.00% 7.75% 7.50% 7.25%
Projected Capital Value at EOY ₹ 1,082,813 ₹ 1,173,629 ₹ 1,273,388 ₹ 1,383,162 ₹ 1,504,189
Appreciation over Initial Investment 4.72% 13.50% 23.15% 33.76% 45.47%
Appreciated Capital Value including Yield ₹ 1,165,313 ₹ 1,342,754 ₹ 1,533,469 ₹ 1,738,748 ₹ 1,960,054
Appreciation over Initial Investment 12.70% 29.86% 48.30% 68.15% 89.56%
 Year06 Year07 Year08 Year09 Year10 Year11
₹ 105,293 ₹ 110,558 ₹ 116,086 ₹ 121,890 ₹ 127,985 ₹ 134,384
₹ 8,774 ₹ 9,213 ₹ 9,674 ₹ 10,158 ₹ 10,665 ₹ 11,199
10.53% 11.06% 11.61% 12.19% 12.80% 13.44%
₹ 1,037,676
10.38%
₹0 ₹0 ₹0 ₹0 ₹0 ₹0
₹0 ₹0 ₹0 ₹0 ₹0 ₹0
₹0 ₹0 ₹0 ₹0 ₹0 ₹0
7.00% 6.75% 6.50% 6.25% 6.00% 5.75%
₹ 1,637,895 ₹ 1,785,935 ₹ 1,950,241 ₹ 2,133,076 ₹ 2,337,110
58.40% 72.72% 88.61% 106.29% 126.02%
₹ 2,199,052 ₹ 2,457,651 ₹ 2,738,043 ₹ 3,042,768 ₹ 3,374,786
112.67% 137.68% 164.79% 194.26% 226.37%