,
| Yield in 9yrs @ 15% increment after every 3 yrs | Increment in Property Value in 9yrs | |||||||
| Tenant | SBI | Year | Rental Per Month yr wise | Rental Per yr | Increment @ 15% | increment per month | ||
| Location | Gopal Bari, Jaipur | 2016-17 | 475,970 | 5711640 | 856746 | 71395.5 | Price in 2017 @ 5.4% roi | 105771111 |
| Building | A Class Building | 2017-18 | 475,970 | 5711640 | 856746 | 71395.5 | Price in 2025 @ 5.4% roi | 139882222 |
| Total area occupied by tenant in the complex(sq.ft.) | 12,403 | 2018-19 | 475,970 | 5711640 | 856746 | 71395.5 | Capital Earned | 34111111 |
| No. of Floors | 7 | 2019-20 | 547,366 | 6568386 | 985257.9 | 82104.825 | Rental earned | 59501010 |
| Area offered (sq.ft.) | 12403 | 2020-21 | 547,366 | 6568386 | 985257.9 | 82104.825 | Total profit in 9yrs | 93612121 |
| Rent for Premises (Rs./ per sq.ft./ per month) | 38.37 | 2021-22 | 547,366 | 6568386 | 985257.9 | 82104.825 | ||
| Total Rent (Premises) INR Per month | 475,970 | 2022-23 | 629,470 | 7553643.9 | 1133046.6 | 94420.549 | ||
| Security Deposit | 3months | 2023-24 | 629,470 | 7553643.9 | 1133046.6 | 94420.549 | ||
| Advance Rent | Monthly | 2024-25 | 629,470 | 7553643.9 | 1133046.6 | 94420.549 | ||
| Lease Period | 3+3+3 years | Grand Total | 59501010 | |||||
| Rent Escalation | 15% After every three year on last paid Rent | Current Market Price | ||||||
| Lease Commencement Date | Jan-17 | Property Value | ||||||
| Lock-in-Period | 5yrs | Size | 12403.37 | |||||
| SERVICE TAX | Tenant | Market Price PSF | 9500 | |||||
| INTERIOR/FIT OUTS | Tenant | 117832015 | ||||||
| PROPERTY DESIGNATION | Free Hold | |||||||
| Capital Value per sq.ft (INR) | 105,771,111.11 | |||||||
| ROI | 5.4% | |||||||
| Registration | 7% | |||||||
Copyright © SettlersIndia.com | Disclaimer | Terms of Use
Quick Enquiry