Office building, area 1142 sq m leased in the town of Moudon. The town of Moudon is located in the Canton of Vaud.
Perhaps lending in the amount of 50 % of project cost (780 000 Swiss francs), at the rate of 2.5 % per annum (19 500 Swiss francs). Administrative expenses for loans - 4 470 Swiss francs per year. The yield of 5.85 % per annum. Net income - to 4.98 % per annum. Net income in the case of lending to 50 % of the transaction - 7.46 % APR.
Land tax (about 0.2 % of the appraised value of the property) - 3 120 Swiss francs. Property tax (about 0.3 % of the appraised value of the property) - 2 340 Swiss francs. Net profit before taxes - 58 170 Swiss francs. The growth of property value per year (based on an average growth in real estate prices) - 3 %. The expected value of the real estate in 2024 - 2 028 000 Swiss francs. Return on investment taking into account the rising cost of real estate - 134 % within 10 years, that is - 13.4 % in the year.
Cost object 1 560 000 Swiss francs. The cost per square meter - 1 366 Swiss francs. A Commission of 2.5 % of transaction amount (39 000 Swiss francs). Tax on the purchase of real estate, notary fees, registration in the registry is 5 % (78 000 Swiss francs). Rental income - 87 600 Swiss francs per year.