ELAN THE

IMPERIAL-82
RETURNS AND
PROJECTION

MAISON INFRATECH PVT LTD

7905950648
INVESTMENT ANALYSIS
Property with Promising Returns

125

TOTAL COST* ASSURED RETURN DURATION

100

75

2CR.
12% P.A
4 YEARS
50

25

02
ANNUAL
RETURN
CALCULATION
ASSURED RETURN TOTAL RETURN FOR 4 YEARS

Annual Return:-12% of 2CR Total Return for 4

= 24L years: 24L x 4Y = 96L

03
NET PROPERTY
COST CALCULATION Total Cost of Property:
2Cr.
TOTAL COST

TOTAL RETURN FOR 4 YEARS 96LAKHS

2Cr(INITIAL) - 96L(RETURN)
NET PROPERTY COST
1.04Cr. NET

Back to Agenda 04
 2CR +10.76%
PROJECTION 1ST YEAR
=2.215Cr.
OF RATES
-10.76% CURRENT INFLATION
RATES ADJUSTED COMPOUNDLY
2.215Cr+10.76%
2ND YEAR
=2.453Cr.

RETURN ON
INVESTMENT 82.55%
(20.63% P.A,) 2.453Cr+10.76%
3RD YEAR
2.711Cr.
*REALISED RETURN WILL BE MUCH
HIGHER THEN PROJECTED.
ONLY INFALTION IS ADDED
MULTIPLE FACTORS WILL IMPACT
THE AFORESAID FIGURE

2.711Cr.+10.76%
4TH YEAR
3.009Cr.