Commercial Comp

Soft Launch
BSP in soft launch
Assured Return for 1st to 3rd year 36%
Appreciation on BSP on Possesion 50%
Total Return in 3 years 86%
Rental for 4th to 6th year 21%
Appreciation on Property after 6th year 30%
total return earned by client if he sells his
property after 6 years 137%
Per year yeild 22.83%
Property Value in 7th Year @7% annual rental 7%
 Commercial Comparison
Ready to move
10000000 BSP in RTM 10000000
3600000 Rental for 1st to 3rd year 21% 2100000
5000000 Appreciation on BSP (NA) 30% 3000000
8600000 Total Return in 3 years 51% 5100000
2100000 Rental for 4th to 6th year 21% 2730000
4500000 Appreciation on Property after 6th year 30% 3900000
total return earned by client if he sells his
13700000 property after 6 years 102% 10200000
2283333.333 Per year yeild 17.00% 1700000
19500000 Property Value in 7th Year @7% annual rental 7% 16900000