You have made a 5 year investment in the following projects. Using the following data, calculate...

Transcribed Image Text:

You have made a 5 year investment in the following projects. Using the following data, calculate the following as requested below. Use whole $ eg $123 not $123.54. A] NPV B] IRR Property A Property B Purchase Date Starting Market Rent Market Rent escalations per annum Initial Capitalisaton rate Terminal Capitalisation rate Sale Date Discount Rate Annual rent reviews to market Property A 1/05/2022 $150,100 3.00% 7.50% 7.25% 30/04/2027 10.00% (6 marks) (4 marks) Property B 1/08/2022 $180,000 3.50% 7.25% 7.25% 30/07/2027 11.00% You have made a 5 year investment in the following projects. Using the following data, calculate the following as requested below. Use whole $ eg $123 not $123.54. A] NPV B] IRR Property A Property B Purchase Date Starting Market Rent Market Rent escalations per annum Initial Capitalisaton rate Terminal Capitalisation rate Sale Date Discount Rate Annual rent reviews to market Property A 1/05/2022 $150,100 3.00% 7.50% 7.25% 30/04/2027 10.00% (6 marks) (4 marks) Property B 1/08/2022 $180,000 3.50% 7.25% 7.25% 30/07/2027 11.00%