Six German Retail Properties - the Louis Group International ...
Six German Retail Properties - the Louis Group International ...
Six German Retail Properties - the Louis Group International ...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
key features<br />
properties germany<br />
Preamble: This venture is an investment opportunity in 6 multi-let retail properties well located in 6 key<br />
<strong>German</strong> towns/cities. The properties are all let to very strong covenants who are well-established<br />
national brands.<br />
Location Tenant Lease Expiry Annual Rent Rent Esc.<br />
Berlin Plus 30/10/2022 € 221,125 60% of CPI<br />
Braunfels Edeka 30/06/2013 € 156,455 50% of CPI<br />
Ellwangen Rewe 08/11/2021 € 330,000 60% of CPI<br />
Lorrach DM-Vermog<br />
HD-Schuhe<br />
31/03/2019<br />
31/12/2016<br />
€ 126,000<br />
€ 82,800<br />
60% of CPI<br />
60% of CPI<br />
KiK Textilien 31/03/2019 € 82,800 65% of CPI<br />
Mr D. Isbilir 31/07/2008 € 12,000 60% of CPI<br />
Radolfzell Takko 30/09/2012 € 99,990 67% of CPI<br />
Lidl 31/12/2011 € 147,395 60% of CPI<br />
HD-Schuhe 29/09/2016 €€ 58,959 60% of CPI<br />
Fristo 31/05/2011 € 48,777 60% of CPI<br />
Schwarz-Aubenwerbung € 1,020 Not applicable<br />
Stockach Edeka 30/06/2016 € 393,845 50% of CPI<br />
Aach Sulger 30/06/2016 € 40,014 50% of CPI<br />
Expenses: Landlord is liable for property insurances, rates and external repairs.<br />
Gross Rental: € 1,804,805<br />
Total Expenses: € 120,600 (Estimated)<br />
Net Rental: € 1,684,205 (Estimated)<br />
Capitalization Value: € 22,970,000 (Property Costs)<br />
€ 1,200,000 (Berlin Development Costs)<br />
€ 2,530,000 (Acquisition Costs)<br />
€ 600,000 (Cash Reserve)<br />
€ 27,300,000 (Approx. Total)<br />
Bank Finance: €19,400,000<br />
Bank Leverage on Property Costs: 80% Bank Leverage on Total Costs: 73%<br />
Finance Terms: Debt & Interest to be repaid over a 20 year amortization schedule. Interest rate @ 3 month<br />
Euribor plus 1% banker's margin plus cost of hedging instrument.<br />
Invest Company: <strong>Louis</strong> <strong>Group</strong> InvestCo Pink Ltd<br />
Managing Agent: <strong>Louis</strong> <strong>Group</strong> (IOM) Ltd<br />
Required Equity: €7,900,000<br />
Available Shares: 790 @ €10,000 per share<br />
Investment Commencement: Investors to pay no later than 1 April 2007<br />
Projected Return: In excess of 10% in Euros compounded per annum<br />
Risk Profile: Low<br />
Comparison: In excess of 5x current <strong>German</strong> inflation or 3x Euro bank deposit rate.<br />
Private Placement Memorandum <strong>Six</strong> <strong>German</strong> <strong>Retail</strong> <strong>Properties</strong><br />
2