Commercial premises, an area of 987 square feet leased in the city Lucens. The city Lucens is located in the Canton of Vaud.
Perhaps lending transactions in the amount of 50 % of project cost (1 000 000 Swiss francs), at the rate of 2.5 % per annum (25 000 Swiss francs). Management costs when lending - 6 600 Swiss francs per year. Yield - 6,12 % per annum. Net income - 5,44 % per annum. Net income in the case of lending to 50 % of the transaction - 8.38 % APR.
Land tax (about 0.2 % of the appraised value of the property) - 4 000 Swiss francs. Property tax (about 0.3 % of the appraised value of the property) - 3 000 Swiss francs. Net profit before taxes - 83 800 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 - 2 600 000 Swiss francs. Return on investment taking into account the rising cost of real estate - 143 % within 10 years - 14.3 % in the year.
Cost object 2 000 000 Swiss francs. The cost per square meter - 2 026 Swiss francs. A Commission of 2.5 % of transaction amount (CHF 50,000). Tax on the purchase of real estate, notary fees, registration in the registry is 5 % (CHF 100,000). Rental income - 122 400 Swiss francs per year.