Investors Rental

PRoPosal DARRYL JACKSONcell: 082 563 2843

email: darryl@missionholdinggroup.co.za4 Pearce Street, Berea, East London, 5241, Tel: 043 726 0551

MIssIon stAteMentThe Mission Holding Group will be focussing on the Private and

Green Development of Properties at Glengariff (Balugha River Estate), 15km east of East London and Kidd’s Beach,

25km West of East London, within the Urban Edge of East London.

We are totally vertically integrated, from buying the undeveloped land, to servicing the land and then finally constructing and selling/renting completed buildings to our clients. We also manage our own private, gated and secure estates by establishing HOA’s

with the majority of the Trustees, being Developers Trustees, whilst we still own one property within a portion with its own HOA.

Each development has its own architectural guidelines.

We view ourselves as partners with our clients, our suppliers, our employees, our communities and our environment. We must all experience a positive difference after an interaction with one another. Our aim is to become the leading Private Green Property Developer in the Eastern Cape over the next 5 years. Our objective is to build at least 1000 residential dwellings over the next 5 years. We are addressing the needs of our prospective clients by developing different types of residential clusters for: New entrants (Affordable R500 000.00 units), the medium income groups (R900 000.00 to R1.8 million),

the high income groups (R1.8 to R5.0 million) and the Retirement group (R750 000.00 to R1.5 million).

The aim is to build secure, green developments with most of the required amenities situated within or close to the developments. Job creation, training and creating business opportunities for the immediate communities is a top priority at all times. The residents of our developments must feel satisfied with the property investment that they have

made; and thus become proud ambassadors.

vIsIon stAteMentThe Mission Holding Group strives to be the leading private green property

developer in the Eastern Cape

IntroductIon to the KIdds BeAch Green estAte!

This small hamlet, 25 km’s South of East London along the Sunshine Coast, is situated on one of the most beautiful routes stretching from Port Elizabeth in the West to beyond East London in the East.

The Sunshine Coasts boasts hundreds of kilometres of stunning beaches and more than a million hectares of malaria free game reserves, a route truly deserving of its name. Taking lead from global trends in the housing market; The Kidds Beach Green Estate aims to create a secure space at the coast that allows for an affordable

quality lifestyle. Residents live in harmony with nature; the re-establishment of indigenous plants and trees and the reduction of individuals carbon foot print is a vital part of the Estate philosophy.

With it’s panoramic sea and country views; accessibility to Bhiso, King Williams Town and East London, why wouldn’t you want to call this home?

Kidds Beach to East London Airport: 20Km Kidds Beach to Bisho: 49Km

KIdds BeAch shuttLe servIce uMLeLe heIGhts/cALteX GArAGe PIcK uP tIMes & *routes

CALL OuR DRiveR : 082 909 8737 tO bOOK YOuR Next tRip!

EL SchooLSMonday - Friday

6h00

EaSt LondonMonday - Saturday

9h00

GrEEnfiELdSMonday - Saturday

12h30

no transfer fees coastal living secure gated green estate

ample garden space pet friendly

on show dAILy:

MONDAy - fRiDAy9h00 - 17h00

SATURDAy - SUNDAy11h00 - 17h00

MAP & LAyout

future deveLoPMent PhAses

nowsellInG

nowsellInG

Future Umlele

Heights

retail

future school

hotelretire

ment villageret

irement

villag

e

(sectIonAL tItLe)

Product type, Affordable HousingGated security Estate

Access controlManaged by Merville Properties

Levy R 350 / month – Body Corporate Enforced House Rules

Common areas managed by HOA staff

deMoGrAPhIcs:

New product Same demographic profile as Umlele Terraces

LSM 5-7Middle / Upper management

Earnings from R 20 000 / month

A2 - 2 UNITS68sqm

A3

- 2

UN

ITS

68

sq

m

A4

- 2

UN

ITS

68

sq

m

E2 - 4 UNITS68sqm

E1

- 4

UN

ITS

68

sq

mA

1 -

2 U

NIT

S6

8s

qm

G2 - GARAGES

6 UNITS

G1 -

GA

RA

GE

S7 U

NIT

S

B5 -

2 U

NIT

S11

0sq

m

B6 -

2 U

NIT

S11

0sq

m

B3 -

2 U

NIT

S11

0sq

m

B4 -

2 U

NIT

S11

0sq

m

E3 -

4 U

NIT

S68sq

m

D2 -

4 U

NIT

S55sq

m

A5 -

2 U

NIT

S68sq

m

D1 -

4 U

NIT

S55sq

m

A6 -

2 U

NIT

S68sq

m

D3 -

4 U

NIT

S55sq

m

B2 -

2 U

NIT

S11

0sq

m

B1 -

2 U

NIT

S11

0sq

m

Umlele Terraces , East LondonErf 1363, Umlele Heights

GROUP - A16 UNITS

GROUP - B12 UNITS

GROUP - C20 UNITS

VVV

VV

VV

VVVVVVV

A1A2 A3 A4A5A6

- 2 UNITS 68sqm- 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm

- 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm- 2 UNITS 110sqm- 2 UNITS 110sqm

- 4 UNITS 55sqm- 4 UNITS 55sqm - 4 UNITS 55sqm

- 4 UNITS 68sqm - 4 UNITS 68dqm - 4 UNITS 68sqm

G1 - 7 UNITSG2 - 6 UNITS

B1B2B3B4B5 B6

D1D2 D3

E1E2E3

LEGEND OF UNITS:

V - 14 VISITOR PARKING

A2 - 2 UNITS68sqm

A3

- 2

UN

ITS

68

sq

m

A4

- 2

UN

ITS

68

sq

m

E2 - 4 UNITS68sqm

E1

- 4

UN

ITS

68

sq

mA

1 -

2 U

NIT

S6

8s

qm

G2 - GARAGES

6 UNITS

G1 -

GA

RA

GE

S7 U

NIT

S

B5 -

2 U

NIT

S11

0sq

m

B6 -

2 U

NIT

S11

0sq

m

B3 -

2 U

NIT

S11

0sq

m

B4 -

2 U

NIT

S11

0sq

m

E3 -

4 U

NIT

S68sq

m

D2 -

4 U

NIT

S55sq

m

A5 -

2 U

NIT

S68sq

m

D1 -

4 U

NIT

S55sq

m

A6 -

2 U

NIT

S68sq

m

D3 -

4 U

NIT

S55sq

m

B2 -

2 U

NIT

S11

0sq

m

B1 -

2 U

NIT

S11

0sq

m

Umlele Terraces , East LondonErf 1363, Umlele Heights

GROUP - A16 UNITS

GROUP - B12 UNITS

GROUP - C20 UNITS

VVV

VV

VV

VVVVVVV

A1A2 A3 A4A5A6

- 2 UNITS 68sqm- 2 UNITS 68sqm - 2 UNITS 68sqm

- 2 UNITS 68sqm - 2 UNITS 68sqm - 2 UNITS 68sqm

- 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm - 2 UNITS 110sqm- 2 UNITS 110sqm- 2 UNITS 110sqm

- 4 UNITS 55sqm- 4 UNITS 55sqm

- 4 UNITS 55sqm

- 4 UNITS 68sqm - 4 UNITS 68dqm - 4 UNITS 68sqm

G1 - 7 UNITSG2 - 6 UNITS

B1B2B3B4B5 B6

D1D2 D3

E1E2E3

LEGEND OF UNITS:

V - 14 VISITOR PARKING

LegeND OF uNitSgROup C: 20 uNitSgROup b: 12 uNitSuMLeLe teRRACeS gROup A: 16 uNitS

sectIonAL & free hoLd tItLe BreAKdown

PERiWiNKLE – SiMPLEX R575 000

2 Bedrooms, 1 bathroom, Open plan living, dining,, Drying yard

Oyster – Duplex R695 000

option 1: 3 bedroom, 1 bathroom, Open plan living dining , drying yard option 2: 2 bedroom 1 bathroom,Open plan living dining , drying yard

Mussel – duplex R995 000

3 bedroom, 2 bathroom, Open plan living dining, , Drying yard

iNCLUDED iN ALL PURCHASE OPTiONS ABOVE Optional Single garages / open parking

Built in cupboards, Shower glass panel, Bathroom accessories, Solar geyser

phASe 5 SeLLiNg NOW: ONLY 37 uNitS AvAiLAbLeSize OptiONS: 60M2, 68M2, 74M2, 90M2

uMLeLe heIGhts

How affordable will my new home be?

(free hoLd)Product type, Affordable Housing

Gated security Estate Access control

Managed by Merville Properties Levy R 275 / month – Home Owners Association

Enforced House RulesCommon areas managed by HOA staff

deMoGrAPhIcs

60 % single black womanLSM 5-7

Middle / Upper managementEarnings from R 20 000 / month

1381 1268138013791378137713761375

1374

1373

1372

1371

1370

1369

1368

13671366 1365

1364

12751276

1386

1387

1389 1388 1383

1384

1385

1390 1391 1392

1273

1382

1272

1271

1270

1269

UMLELE HEIGHTS - PHASE 5 (NOVEMBER 2015)

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

90 m ²74 m60 m

²²

68 m60 m

²²

68 m60 m

²²

68 m60 m

²²

68 m60 m

²²

68 m60 m

²²

68 m60 m

²²

68 m60 m

²²

74 m60 m ²

²

74 m60 m ²

²

UMLELE HEIGHTSPHASE 4 - SITE MEASUREMENTS

transfer fees ........................................................R0.00

Levy ..........................................................................R275

rates & taxes ( based on market value) .........................R300p/m

Eskom prepaid (approximately) ................................R300p/m

Buy to rent

• 8%annualrentalescalation.

• Rentalincomeisbasedon2015achievablerentals

• Pricingisbasedonthepurchaseof4units

in the event that you do not wish to purchase 4 units, the discount falls away, however , there is a

Rental assistance product available based on the purchase of two units. This product is geared towards

assisting investors covering the initial cost of ownership versus bond repayments.

The R.A.P equates to a monthly repayment to the investor of R 1000 per month, per unit for the first

year of ownership. The product is ideally sorted for young investors who want to start climbing the

property ladder, but can`t afford the initially rental short fall.

LAnd Lord BenefIts

• Highdemandforunitsastherearewaitinglists

• ApprovedbyallFinancialInstitutions.

• 98%ofthefirst4phasessoldin18months,

• 50%ofphase5&6bookedin3months

• Regionalshoppingcentreplannedforfourthquarterof2016

• TaxrebateasperSection13sex.

• Depreciationallowanceof5%oncostofstructuretoamaximumof55%ofR350000.

• TenantactivitiesmanagedbyHOA/BodyCorporate

• DedicatedEstateManager

• StrictlyenforcedHouseRules

• Accesscontrol

• Consolidatedrentalunits

• Landlordaccesstotenants.

• Limitedmaintenancecosts

• BodyCorporateresponsibleforupkeepofbuildingexterior.

• Durablefinishes

• Maintenanceofcommonproperty.

Please Note: Rental income does not take into account Section 13 sex 5% rebate

Buy to rent & LAndLord BenefIts

other deveLoPMents

NO TRANSfER fEES WiTHiN SECURE GATED ESTATE PET fRiENDLy AMPLE GARDEN SPACE COASTAL LiViNG

pRiCeD FROM R1 350 000

• Buy now build later option • Solar geyser, gas stove, jojo tank included in purchase

RENTAL PROPOSAL (RAP) RENTAL PROPOSAL (RAP)

Year

Esc

Levy

rate

s Bo

ndTo

tal

Esc

(Ran

ds)

Rent

alR.

A.P

TOTA

LPe

r Ann

umRO

IAn

nual

Yie

ld

18%

R 25

0,00

R 28

2,47

R 5

521,

00R

6 05

3,47

R 0,

00R

5 70

0,00

R 1

000,

00R

6 70

0,00

R 80

400

,00

10,6

8%12

,86%

28%

R 25

0,00

R 28

2,47

R 5

521,

00R

6 05

3,47

R 45

6,00

R 6

156,

00R

0,00

R 6

612,

00R

79 3

44,0

09,

23%

12,7

0%

38%

R 25

0,00

R 28

2,47

R 5

521,

00R

6 05

3,47

R 49

2,48

R 6

648,

48R

0,00

R 7

140,

96R

85 6

91,5

217

,96%

13,7

1%

48%

R 25

0,00

R 28

2,47

R 5

521,

00R

6 05

3,47

R 53

1,88

R 7

180,

36R

0,00

R 7

712,

24R

92 5

46,8

427

,40%

14,8

1%

58%

R 25

0,00

R 28

2,47

R 5

521,

00R

6 05

3,47

R 57

4,43

R 7

754,

79R

0,00

R 8

329,

22R

99 9

50,5

937

,59%

15,9

9%

Year

Esc

Levy

rate

s Bo

ndTo

tal

Esc

(Ran

ds)

Rent

alR.

A.P

TOTA

LPe

r Ann

umRO

IAn

nual

Yie

ld

18%

R 25

0,00

R 34

1,22

R 6

670,

00R

7 26

1,22

R 0,

00R

6 25

0,00

R 1

000,

00R

7 25

0,00

R 87

000

,00

-0,1

5%11

,52%

28%

R 25

0,00

R 34

1,22

R 6

670,

00R

7 26

1,22

R 50

0,00

R 6

750,

00R

0,00

R 7

250,

00R

87 0

00,0

0-0

,15%

11,5

2%

38%

R 25

0,00

R 34

1,22

R 6

670,

00R

7 26

1,22

R 54

0,00

R 7

290,

00R

0,00

R 7

830,

00R

93 9

60,0

07,

83%

12,4

5%

48%

R 25

0,00

R 34

1,22

R 6

670,

00R

7 26

1,22

R 58

3,20

R 7

873,

20R

0,00

R 8

456,

40R

101

476,

8016

,46%

13,4

4%

58%

R 25

0,00

R 34

1,22

R 6

670,

00R

7 26

1,22

R 62

9,86

R 8

503,

06R

0,00

R 9

132,

91R

109

594,

9425

,78%

14,5

2%

Year

Esc

Levy

rate

s Bo

ndTo

tal

Esc

(Ran

ds)

Rent

alR.

A.P

TOTA

LPe

r Ann

umRO

IAn

nual

Yie

ld

18%

R 25

0,00

R 37

7,38

R 7

378,

00R

8 00

5,38

R 0,

00R

6 75

0,00

R 1

000,

00R

7 75

0,00

R 93

000

,00

-3,1

9%11

,14%

28%

R 25

0,00

R 37

7,38

R 7

378,

00R

8 00

5,38

R 54

0,00

R 7

290,

00R

0,00

R 7

830,

00R

93 9

60,0

0-2

,19%

11,2

5%

38%

R 25

0,00

R 37

7,38

R 7

378,

00R

8 00

5,38

R 58

3,20

R 7

873,

20R

0,00

R 8

456,

40R

101

476,

805,

63%

12,1

5%

48%

R 25

0,00

R 37

7,38

R 7

378,

00R

8 00

5,38

R 62

9,86

R 8

503,

06R

0,00

R 9

132,

91R

109

594,

9414

,08%

13,1

3%

58%

R 25

0,00

R 37

7,38

R 7

378,

00R

8 00

5,38

R 68

0,24

R 9

183,

30R

0,00

R 9

863,

54R

118

362,

5423

,21%

14,1

8%

Purc

hase

Pric

e ....

......

R 62

5 00

0,00

Inte

rest

rate

% ...

......

.10,

25%

Depo

sit .

......

......

......

.10%

Depo

sit .

......

......

......

.R 6

2 50

0

Bond

per

iod

(yrs

) .....

.20

LTV

.....

......

......

......

...90

%Bo

nd a

mou

nt ..

......

...R

562

500,

00Re

ntal

esc

l .....

......

.....

8%

Title

.....

......

......

......

..Fr

eeho

ldLe

vy ..

......

......

......

.....

R 25

0Ra

te &

Tax

es ...

......

....R

282

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R 8

97 2

70

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R 1

083

900

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R 1

198

750

Purc

hase

Pric

e ....

......

R 75

5 00

0,00

Inte

rest

rate

% ...

......

.10,

25%

Depo

sit .

......

......

......

.10%

Depo

sit .

......

......

......

.R 7

5 50

0

Bond

per

iod

(yrs

) .....

.20

Bond

am

ount

.....

......

R 67

9 50

0,00

LTV

.....

......

......

......

...90

%Re

ntal

esc

l .....

......

.....

8%

Title

.....

......

......

......

..Fr

eeho

ldLe

vy ..

......

......

......

.....

R 25

0Ra

te &

Tax

es ...

......

....R

341

SIZE

: 60

m2

SIZE

: 74

m2

Purc

hase

Pric

e ....

......

R 83

5 00

0,00

Inte

rest

rate

% ...

......

.10,

25%

Depo

sit .

......

......

......

.10%

Depo

sit .

......

......

......

.R 8

3 50

0

Bond

am

ount

.....

.....

R 75

1 50

0Bo

nd p

erio

d (y

rs) ..

....2

0LT

V ..

......

......

......

......

90%

Rent

al e

scl ..

......

......

..8%

Title

.....

......

......

......

..Fr

eeho

ldLe

vy ..

......

......

......

.....

R 25

0Ra

te &

Tax

es ...

......

....R

377

SIZE

: 90

m2

UM

LELE

HEI

GH

TS P

HA

SE 5

UM

LELE

HEI

GH

TS P

HA

SE 5

UM

LELE

HEI

GH

TS P

HA

SE 5

ROI:

Retu

rn o

n m

onth

ly in

vest

men

t a a

s %

Yi

eld

: Ret

urn

on c

apita

l inv

estm

ent a

s a %

R.A.

P: D

evel

oper

`s re

ntal

ass

issta

nce

Prod

uct

RENTAL PROPOSAL (RAP) RENTAL PROPOSAL (RAP)

Year

Esc

Levy

rate

s Bo

ndTo

tal

Esc

(Ran

ds)

Rent

alR.

A.P

TOTA

LPe

r Ann

umRO

IAn

nual

Yie

ld

18%

R 35

0,00

R 25

9,87

R 5

080,

00R

5 68

9,87

R 0,

00R

5 70

0,00

R 1

000,

00R

6 70

0,00

R 80

400

,00

17,7

5%13

,98%

28%

R 35

0,00

R 25

9,87

R 5

080,

00R

5 68

9,87

R 45

6,00

R 6

156,

00R

0,00

R 6

612,

00R

79 3

44,0

016

,21%

13,8

0%

38%

R 35

0,00

R 25

9,87

R 5

080,

00R

5 68

9,87

R 49

2,48

R 6

648,

48R

0,00

R 7

140,

96R

85 6

91,5

225

,50%

14,9

0%

48%

R 35

0,00

R 25

9,87

R 5

080,

00R

5 68

9,87

R 53

1,88

R 7

180,

36R

0,00

R 7

712,

24R

92 5

46,8

435

,54%

16,1

0%

58%

R 35

0,00

R 25

9,87

R 5

080,

00R

5 68

9,87

R 57

4,43

R 7

754,

79R

0,00

R 8

329,

22R

99 9

50,5

946

,39%

17,3

8%

Year

Esc

Levy

rate

s Bo

ndTo

tal

Esc

(Ran

ds)

Rent

alR.

A.P

TOTA

LPe

r Ann

umRO

IAn

nual

Yie

ld

18%

R 35

0,00

R 31

4,11

R 6

135,

00R

6 79

9,11

R 0,

00R

6 25

0,00

R 1

000,

00R

7 25

0,00

R 87

000

,00

6,63

%12

,52%

28%

R 35

0,00

R 31

4,11

R 6

135,

00R

6 79

9,11

R 50

0,00

R 6

750,

00R

0,00

R 7

250,

00R

87 0

00,0

06,

63%

12,5

2%

38%

R 35

0,00

R 31

4,11

R 6

135,

00R

6 79

9,11

R 54

0,00

R 7

290,

00R

0,00

R 7

830,

00R

93 9

60,0

015

,16%

13,5

2%

48%

R 35

0,00

R 31

4,11

R 6

135,

00R

6 79

9,11

R 58

3,20

R 7

873,

20R

0,00

R 8

456,

40R

101

476,

8024

,38%

14,6

0%

58%

R 35

0,00

R 31

4,11

R 6

135,

00R

6 79

9,11

R 62

9,86

R 8

503,

06R

0,00

R 9

132,

91R

109

594,

9434

,33%

15,7

7%

Year

Esc

Levy

rate

s Bo

ndTo

tal

Esc

(Ran

ds)

Rent

alR.

A.P

TOTA

LPe

r Ann

umRO

IAn

nual

Yie

ld

18%

R 35

0,00

R 44

9,69

R 8

790,

00R

9 58

9,69

R 0,

00R

7 50

0,00

R 1

000,

00R

8 50

0,00

R 10

2 00

0,00

-11,

36%

10,2

5%

28%

R 35

0,00

R 44

9,69

R 8

790,

00R

9 58

9,69

R 60

0,00

R 8

100,

00R

0,00

R 8

700,

00R

104

400,

00-9

,28%

10,4

9%

38%

R 35

0,00

R 44

9,69

R 8

790,

00R

9 58

9,69

R 64

8,00

R 8

748,

00R

0,00

R 9

396,

00R

112

752,

00-2

,02%

11,3

3%

48%

R 35

0,00

R 44

9,69

R 8

790,

00R

9 58

9,69

R 69

9,84

R 9

447,

84R

0,00

R 10

147

,68

R 12

1 77

2,16

5,82

%12

,24%

58%

R 35

0,00

R 44

9,69

R 8

790,

00R

9 58

9,69

R 75

5,83

R 10

203

,67

R 0,

00R

10 9

59,4

9R

131

513,

9314

,28%

13,2

2%

Purc

hase

Pric

e ....

......

R 57

5 00

0,00

Inte

rest

rate

% ...

......

.10,

25%

Depo

sit .

......

......

......

.10%

Depo

sit .

......

......

......

.R 5

7 50

0

Bond

per

iod

(yrs

) .....

.20

LTV

.....

......

......

......

...90

%Bo

nd a

mou

nt ..

......

...R

517

500,

00Re

ntal

esc

......

......

.....

8%

Title

.....

......

......

......

..Se

ction

al

Levy

.....

......

......

......

..R

350

Rate

& T

axes

......

......

.R 2

60

Purc

hase

Pric

e ....

......

R 69

5 00

0,00

Inte

rest

rate

% ...

......

.10,

25%

Depo

sit .

......

......

......

.10%

Depo

sit .

......

......

......

.R 6

9 50

0

Bond

per

iod

(yrs

) .....

.20

LTV

.....

......

......

......

...90

%Bo

nd a

mou

nt ..

......

...R

625

500,

00Re

ntal

esc

......

......

.....

8%

Title

.....

......

......

......

..Se

ction

al

Levy

.....

......

......

......

..R

350

Rate

& T

axes

......

......

.R 3

14

PERI

WIN

KLE

OYS

TER

Purc

hase

Pric

e ....

......

R 99

5 00

0,00

Inte

rest

rate

% ...

......

.10,

25%

Depo

sit .

......

......

......

.10%

Depo

sit .

......

......

......

.R 9

9 50

0

Bond

per

iod

(yrs

) .....

.20

LTV

.....

......

......

......

...90

%Bo

nd a

mou

nt ..

......

...R

895

500,

00Re

ntal

esc

......

......

.....

8%

Title

.....

......

......

......

..Se

ction

al

Levy

.....

......

......

......

..R

350

Rate

& T

axes

......

......

.R 4

50

MU

SSEL

UM

LELE

TER

RACE

S

UM

LELE

TER

RACE

S

UM

LELE

TER

RACE

S

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R

825

480

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R

997

760

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R 1

428

450

ROI:

Retu

rn o

n m

onth

ly in

vest

men

t a a

s %

Yi

eld

: Ret

urn

on c

apita

l inv

estm

ent a

s a %

R.A.

P: D

evel

oper

`s re

ntal

ass

issta

nce

Prod

uct

RENTAL PROPOSAL (4 UNITS)RENTAL PROPOSAL (4 UNITS)

YEAR

ESC

LEVY

RATE

S BO

ND

TOTA

LES

C (R

ANDS

)RE

NTA

LR.

A.P

TOTA

LPE

R AN

NU

MAN

NUA

L YI

ELD

18%

R 25

0,00

R 26

8,35

R 0,

00R

518,

35R

0,00

R 5

700,

00R

0,00

R 5

700,

00R

68 4

00,0

011

,52%

28%

R 25

0,00

R 26

8,35

R 0,

00R

518,

35R

456,

00R

6 15

6,00

R 0,

00R

6 61

2,00

R 79

344

,00

13,3

6%

38%

R 25

0,00

R 26

8,35

R 0,

00R

518,

35R

492,

48R

6 64

8,48

R 0,

00R

7 14

0,96

R 85

691

,52

14,4

3%

48%

R 25

0,00

R 26

8,35

R 0,

00R

518,

35R

531,

88R

7 18

0,36

R 0,

00R

7 71

2,24

R 92

546

,84

15,5

9%

58%

R 25

0,00

R 26

8,35

R 0,

00R

518,

35R

574,

43R

7 75

4,79

R 0,

00R

8 32

9,22

R 99

950

,59

16,8

3%

YEAR

ESC

LEVY

RATE

S BO

ND

TOTA

LES

C (R

ANDS

)RE

NTA

LR.

A.P

TOTA

LPE

R AN

NU

MAN

NUA

L YI

ELD

18%

R 25

0,00

R 32

4,16

R 0,

00R

574,

16R

0,00

R 6

250,

00R

0,00

R 6

250,

00R

75 0

00,0

010

,46%

28%

R 25

0,00

R 32

4,16

R 0,

00R

574,

16R

500,

00R

6 75

0,00

R 0,

00R

7 25

0,00

R 87

000

,00

12,1

3%

38%

R 25

0,00

R 32

4,16

R 0,

00R

574,

16R

540,

00R

7 29

0,00

R 0,

00R

7 83

0,00

R 93

960

,00

13,1

0%

48%

R 25

0,00

R 32

4,16

R 0,

00R

574,

16R

583,

20R

7 87

3,20

R 0,

00R

8 45

6,40

R 10

1 47

6,80

14,1

5%

58%

R 25

0,00

R 32

4,16

R 0,

00R

574,

16R

629,

86R

8 50

3,06

R 0,

00R

9 13

2,91

R 10

9 59

4,94

15,2

8%

Reta

il Pr

ice

......

......

... R

625

,000

.00

*Inv

esto

r Pric

e ...

......

R 59

3,75

0.00

Inte

rest

rate

.....

......

..%

0.0

0%De

posi

t ...

......

......

....R

0

Bond

per

iod

......

......

.(yr

s) 0

LTV

.....

......

......

......

...0%

Bond

am

ount

....

......

R 0.

00Re

ntal

esc

l ....

......

.....

8%

Title

.....

......

......

......

..Fr

eeho

ldLe

vy .

......

......

......

.....

R 25

0 R

ate

& T

axes

....

......

.R 2

68

Reta

il Pr

ice

.....

......

...R

755

000,

00*I

nves

tor`

s Pric

e ..

....R

717

250

,00

Inte

rest

rate

% ...

......

.0,0

0%De

posi

t ....

......

......

....R

0

Bond

per

iod

(yrs

) .....

.0Bo

nd a

mou

nt ..

......

...R

0,00

LTV

.....

......

......

......

...0%

Rent

al e

scl ..

......

......

..8%

Title

.....

......

......

......

..Fr

eeho

ldLe

vy ..

......

......

......

.....

R 25

0Ra

te &

Tax

es ...

......

....R

324

SIZE

: 60

m2

SIZE

: 74

m2

YEAR

ESC

LEVY

RATE

S BO

ND

TOTA

LES

C (R

ANDS

)RE

NTA

LR.

A.P

TOTA

LPE

R AN

NU

MAN

NUA

L YI

ELD

18%

R 25

0,00

R 35

8,51

R 0,

00R

608,

51R

0,00

R 6

750,

00R

0,00

R 6

750,

00R

81 0

00,0

010

,21%

28%

R 25

0,00

R 35

8,51

R 0,

00R

608,

51R

540,

00R

7 29

0,00

R 0,

00R

7 83

0,00

R 93

960

,00

11,8

4%

38%

R 25

0,00

R 35

8,51

R 0,

00R

608,

51R

583,

20R

7 87

3,20

R 0,

00R

8 45

6,40

R 10

1 47

6,80

12,7

9%

48%

R 25

0,00

R 35

8,51

R 0,

00R

608,

51R

629,

86R

8 50

3,06

R 0,

00R

9 13

2,91

R 10

9 59

4,94

13,8

2%

58%

R 25

0,00

R 35

8,51

R 0,

00R

608,

51R

680,

24R

9 18

3,30

R 0,

00R

9 86

3,54

R 11

8 36

2,54

14,9

2%

Reta

il Pr

ice

.....

......

...R

835

000,

00*I

nves

tor`

s Pric

e ..

....R

793

250

,00

Inte

rest

rate

% ...

......

.0,0

0%De

posi

t ....

......

......

....R

0

Bond

am

ount

.....

.....

R 0

Bond

per

iod

(yrs

) .....

.0LT

V ..

......

......

......

......

0%Re

ntal

esc

l .....

......

.....

8%

Title

.....

......

......

......

..Fr

eeho

ldLe

vy ..

......

......

......

.....

R 25

0Ra

te &

Tax

es ...

......

....R

359

SIZE

: 90

m2

UM

LELE

HEI

GH

TS P

HA

SE 5

UM

LELE

HEI

GH

TS P

HA

SE 5

UM

LELE

HEI

GH

TS P

HA

SE 5

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R 8

52 4

00

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R

1 02

9 70

0

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R 1

138

810

ROI:

Retu

rn o

n m

onth

ly in

vest

men

t a a

s %

Yi

eld

: Ret

urn

on c

apita

l inv

estm

ent a

s a %

R.A.

P: D

evel

oper

`s re

ntal

ass

issta

nce

Prod

uct

* : b

ased

on

purc

hase

of m

in 4

uni

ts

RENTAL PROPOSAL (4 UNITS)RENTAL PROPOSAL (4 UNITS)

YEAR

ESC

LEVY

RATE

S BO

ND

TOTA

LES

C (R

ANDS

)RE

NTA

LR.

A.P

TOTA

LPE

R AN

NU

MAN

NUA

L YI

ELD

18%

R 35

0,00

R 24

6,88

R 0,

00R

596,

88R

0,00

R 5

700,

00R

0,00

R 5

700,

00R

68 4

00,0

012

,52%

28%

R 35

0,00

R 24

6,88

R 0,

00R

596,

88R

456,

00R

6 15

6,00

R 0,

00R

6 61

2,00

R 79

344

,00

14,5

3%

38%

R 35

0,00

R 24

6,88

R 0,

00R

596,

88R

492,

48R

6 64

8,48

R 0,

00R

7 14

0,96

R 85

691

,52

15,6

9%

48%

R 35

0,00

R 24

6,88

R 0,

00R

596,

88R

531,

88R

7 18

0,36

R 0,

00R

7 71

2,24

R 92

546

,84

16,9

4%

58%

R 35

0,00

R 24

6,88

R 0,

00R

596,

88R

574,

43R

7 75

4,79

R 0,

00R

8 32

9,22

R 99

950

,59

18,3

0%

YEAR

ESC

LEVY

RATE

S BO

ND

TOTA

LES

C (R

ANDS

)RE

NTA

LR.

A.P

TOTA

LPE

R AN

NU

MAN

NUA

L YI

ELD

18%

R 35

0,00

R 29

8,40

R 0,

00R

648,

40R

0,00

R 6

250,

00R

0,00

R 6

250,

00R

75 0

00,0

011

,36%

28%

R 35

0,00

R 29

8,40

R 0,

00R

648,

40R

500,

00R

6 75

0,00

R 0,

00R

7 25

0,00

R 87

000

,00

13,1

8%

38%

R 35

0,00

R 29

8,40

R 0,

00R

648,

40R

540,

00R

7 29

0,00

R 0,

00R

7 83

0,00

R 93

960

,00

14,2

3%

48%

R 35

0,00

R 29

8,40

R 0,

00R

648,

40R

583,

20R

7 87

3,20

R 0,

00R

8 45

6,40

R 10

1 47

6,80

15,3

7%

58%

R 35

0,00

R 29

8,40

R 0,

00R

648,

40R

629,

86R

8 50

3,06

R 0,

00R

9 13

2,91

R 10

9 59

4,94

16,6

0%

Reta

il Pr

ice

.....

......

...R

575

000,

00*I

nves

tor`

s Pric

e ..

....R

546

250

,00

Inte

rest

rate

% ...

......

.0,0

0%De

posi

t ....

......

......

....R

0

Bond

per

iod

(yrs

) .....

.0LT

V ..

......

......

......

......

0%Bo

nd a

mou

nt ..

......

...R

0,00

Rent

al e

scl ..

......

......

..8%

Title

.....

......

......

......

..Se

ction

al

Levy

.....

......

......

......

..R

350

Rate

& T

axes

......

......

.R 2

47

Reta

il Pr

ice

.....

......

...R

695

000,

00*I

nves

tor`

s Pric

e ...

....R

660

250

,00

Inte

rest

rate

% ...

......

.0,0

0%De

posi

t ....

......

......

....R

0

Bond

per

iod

(yrs

) .....

.0LT

V ..

......

......

......

......

0%Bo

nd a

mou

nt ..

......

...R

0,00

Rent

al e

scl ..

......

......

..8%

Title

.....

......

......

......

..Se

ction

al

Levy

.....

......

......

......

..R

350

Rate

& T

axes

......

......

.R 2

98

PERI

WIN

KLE

OYS

TER

YEAR

ESC

LEVY

RATE

S BO

ND

TOTA

LES

C (R

ANDS

)RE

NTA

LR.

A.P

TOTA

LPE

R AN

NU

MAN

NUA

L YI

ELD

18%

R 35

0,00

R 42

7,21

R 0,

00R

777,

21R

0,00

R 7

500,

00R

0,00

R 7

500,

00R

90 0

00,0

09,

52%

28%

R 35

0,00

R 42

7,21

R 0,

00R

777,

21R

600,

00R

8 10

0,00

R 0,

00R

8 70

0,00

R 10

4 40

0,00

11,0

4%

38%

R 35

0,00

R 42

7,21

R 0,

00R

777,

21R

648,

00R

8 74

8,00

R 0,

00R

9 39

6,00

R 11

2 75

2,00

11,9

3%

48%

R 35

0,00

R 42

7,21

R 0,

00R

777,

21R

699,

84R

9 44

7,84

R 0,

00R

10 1

47,6

8R

121

772,

1612

,88%

58%

R 35

0,00

R 42

7,21

R 0,

00R

777,

21R

755,

83R

10 2

03,6

7R

0,00

R 10

959

,49

R 13

1 51

3,93

13,9

1%

Reta

il Pr

ice

......

......

...R

995

000,

00*I

nves

tor`

s Pric

e ..

....R

945

250

,00

Inte

rest

rate

% ...

......

.0,0

0%De

posi

t ....

......

......

....R

0

Bond

per

iod

(yrs

) .....

.0LT

V ..

......

......

......

......

0%Bo

nd a

mou

nt ..

......

...R

0,00

Rent

al e

scl ..

......

......

..8%

Title

.....

......

......

......

..Se

ction

al

Levy

.....

......

......

......

..R

350

Rate

& T

axes

......

......

.R 4

27

MU

SSEL

UM

LELE

TER

RACE

S

UM

LELE

TER

RACE

S

UM

LELE

TER

RACE

S

ROI:

Retu

rn o

n m

onth

ly in

vest

men

t a a

s %

Yi

eld

: Ret

urn

on c

apita

l inv

estm

ent a

s a %

R.A.

P: D

evel

oper

`s re

ntal

ass

issta

nce

Prod

uct

* : b

ased

on

purc

hase

of m

in 4

uni

ts

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R

784

212

,52

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R

947

874,

26

Antic

ipat

ed u

nit v

alue

afte

r 5ye

ars

At ra

te o

f 7,5

% g

row

th =

R 1

357

028

,62