1 / 15

Pepper Club

Pepper Club. The Hottest Address in Cape Town. Apartment Hotel Investment. Consists of: An apartment and a Parking Bay An interior designed furniture pack A rental pool operated by experienced hotel operators

tamara-green
Download Presentation

Pepper Club

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Pepper Club The Hottest Address in Cape Town

  2. Apartment Hotel Investment Consists of: • An apartment and a Parking Bay • An interior designed furniture pack • A rental pool operated by experienced hotel operators • Asset Managed by experienced professional board of Directors (Hospitality industry, Corporate Governance) 1

  3. Payment terms • Apartment & Parking Bay • 5% deposit : 7 days from signature • 5% deposit: 1 January 2009 • Balance of Purchase price on Transfer • Furniture Pack • 50% : 1 July 2009 • 50%: 1 September 2009 2

  4. Mortgage Finance Investors are offered: • Guaranteed interest rate of PRIME MINUS 5% • Currently equates to 10.5% pa • For 24 months • On a 90% Mortgage Bond Mortgage could be fully repaid within 8 years out of rental income 3

  5. Projected Revenue • 12% for the first year of operation (Dec 2009 to Dec 2010) – increasing by 10% pa Or • guaranteed 8% pa - for 2 years 4

  6. Taxation -Urban Development Zone (UDZ) Allowance • The Revenue Laws Amendment Bill 2008 provides for the extension of this allowance from 31 March 2009 to 2014. • Expected to be legislated early October 2008 5

  7. Taxation - Allowances • Urban Development Zone (UDZ) Allowance • 11% of unit cost in the first year, and • 4.4% pa for the following 10 years. • Depreciation Allowance • 20% pa on the cost of the Furniture pack. • Tax Deductable Interest • Interest payable on all funds borrowed to finance the investment is tax deductable • Assessed Tax Losses • Tax Losses may be set off against any other taxable income or may be carried forward to following tax periods 6

  8. Investment Assumptions • Apartment / Bay R1,000,000 • Furniture Pack R 150,000 • Total Investment R 1,150,000 • Financed by • Investor R 250,000 R100,000 Deposit R150,000 Furniture • Mortgage at 10.5% R 900,000 7

  9. Tax Allowances Mortgage UDZ Deprec Interest Total • Year 1 110,000 30,000 94,500 234,500 • Year 2 44,000 30,000 94,500 168,500 • Year 3 44,000 30,000 94,500 168,500 • Year 4 44,000 30,000 94,500 168,500 • Year 5 44,000 30,000 94,500 168,500 • Total 286,000 150,000 472,500 908,500 8

  10. Taxation Net Rental Tax Taxable Accumulated Allowances Income /(Loss) Tax Loss for year at year end • Year 1 138,000 (234,500) ( 96,500) (96,500) • Year 2 151,800 (168,500) ( 16,700) (113,200) • Year 3 166,980 (168,500) ( 1,520) (114,720) • Year 4 183,678 (168,500) 15,178 (99,542) • Year 5 202,046 (168,500) 33,546 (65,996) • Total 842,504 (908,500) (65,996) 9

  11. Projected Values - End of Year Investment Capital Investment Value Appreciation Value - end - beginning of year of year R RR • Year 1 1,150,000 115,000 1,265,000 • Year 2 1,265,000 126,500 1,391,500 • Year 3 1,391,500 139,150 1,530,650 • Year 4 1,530,650 153,065 1,683,715 • Year 5 1,683,715 168,372 1,852,087 • Total 702,087 Projected capital appreciation - 10% pa 10

  12. Total Return – 90% Mortgage Net Capital Total Return on (Tax Loss)/ Income Appreciation Return Investment Taxable After Income Mortgage Interest R RR • Year 1 43,500 115,000 158,500 63.400%(96,500) • Year 2 57,300 126,500 183,800 73.520%(113,200) • Year 3 72,480 139,150 211,630 84.652% (114,720) • Year 4 89,178 153,065 242,243 96.897% ( 99,542) • Year 5 107,546 168,372 275,917 110.367%( 65,996) Average 85.767% Total 370,004 702,087 1,072,090 11

  13. INVESTOR – 90% LOAN • Projected Income Tax Free to Year 6 • Projected period to repay loan only out of projected income In year 8 12

  14. 30 Days Free Usage • An Investor may occupy his apartment for 30days each year, free of rental. VAT is payable. • During an investor’s occupation, the apartment will not participate in the rental pool. 13

  15. Pepper Club The Hottest Address in Cape Town Only the contents of Agreements signed by the parties may be relied upon. All other representations, written or verbal, are not warranted

More Related