,
| YIELD SHEET | |||
| Month 1 -36 | Months 36 -50 | ||
| 1 | Area (in sq.ft chargeable) | 21,021 | |
| Area in carpet ( sft) | 12740 | ||
| Car Parks ( in stack arrangement) | 21 | ||
| Tenure ( in months) | 60 | ||
| Lock in | 36 | ||
| 2 | Rent(In Rs. Per sq. ft. per month) | 97.00 | |
| 3 | Security Deposit(Rent | 16,312,296 | |
| Inflow | |||
| (a) | Rent per annum (Rs.) | 24,468,444 | 28,138,711 |
| (b) | Add Car Parking charges per annum (Rs.) | 450,000 | 450,000 |
| Less Common Area maintainence | 2,144,142 | 2,144,142 | |
| (c) | Less annual property tax (Rs) | 3,027,024 | 3,027,024 |
| Total Inflow (Rental income) (Rs) | 19,747,278 | 22,967,545 | |
| Outflow | |||
| Sale Consideration | |||
| (a) | Basic rate(Rs per sq.ft.) | 13500 | |
| Acquisition Cost | |||
| Total Acquisition Cost | 283783500 | ||
| Stamp Duty | 15657125.1 | ||
| Brokerage | 4078074 | ||
| Other charges | 15959001 | ||
| Add: Amenities | 12600000 | ||
| Less : Security Deposit | 16,312,296 | ||
| Total Outflow (Rs.) | 315,765,404 | ||
| Yield (%) (total Inflow / total outflow) | 6.3% | 7.27% | |
| Average yield over the tenure | 6.76% | ||
Copyright © SettlersIndia.com | Disclaimer | Terms of Use
Quick Enquiry