Investment Analysis

Market Reality vs Developer offer

Developer Offer

# Flat Type Rent per annum. avg(N) Capitalized Rent (N) Developer Offer
1 Studio Flat 450,000 9,000,000 7,950,000
2 1 Bedroom Flat 800,000 16,000,000 14,750,000
3 2 Bedroom flat 1,500,000 30,000,000 24,500,000

Rent appreciation, interest rate, vacancy rate excluded.