Cairnrobin Industrial Park

  1. Home
  2. »
  3. Project
  4. »
  5. Cairnrobin Industrial Park

Overview

Gallery

Profits

The Base Case business plan is to acquire the asset, hold the asset for 6.5 years, enjoy RPI linked rental uplifts and secure rental income. Sell with 6 years unexpired.
The forecast returns are 8.77% p.a. average cash-on-cash, 8.62% p.a. IRR. The project equity requirement is £6.19m. The acquisition will be part financed with a 55% LTV investment facility. The lease includes 5 yearly RPI linked rent reviews, annually compounded, subject to a cap and collar of 3% and 1%. The next rent review is in December 2022. Our client will top up the rent to the 2022 review based on a conservative 2.0% per annum to £831,038 per annum (£18.71 per sq ft)

Forecast Returns
0%
LVT Investment Facility
0%