Total Investment = 13,000,000 EURO

Approximate Study For Return on Investment(ROI):

Years	Share Value	2,500 Euro	5,000 Euro	15,000 Euro	30,000 Euro
Years	Share Percentage(%)	0.019%	0.038%	0.115%	0.231%
1ST year
	Total Profits (9 Restaurants & hotle)	2,604,240	2,604,240	2,604,240	2,604,240
	ROI	501	1,002	3,005	6,010
	ROI (%)	20%	20%	20%	20%
2ND year
	Total Profits (9 Restaurants & hotle)	2,768,688	2,768,688	2,768,688	2,768,688
	ROI	532.44	1,064.88	3,194.64	6,389.28
	ROI (%)	21.3%	21.3%	21.3%	21.3%
3RD year

	Total Profits (9 Restaurants & hotle)	2,981,808	2,981,808	2,981,808	2,981,808
	ROI	573.42	1,146.85	3,440.55	6,881.10
	ROI (%)	23%	23%	23%	23%
4TH year

	Total Profits (9 Restaurants & hotle)	3,083,184	3,083,184	3,083,184	3,083,184
	ROI	592.92	1,185.84	3,557.52	7,115.04
	ROI (%)	24%	24%	24%	24%
Total ROI(EURO)		2,199.60	4,399.20	13,197.60	26,395.20
Total ROI (%)		88%	88%	88%	88%

Hotel:

Years	Type of Room	VIEW	NO OF ROOMS	RENT PER NIGHT Euro	YEARLY RENT Euro	OCCUPANCY%	GROSS PROFIT Euro	Management SC Euro	NET INOCME FOR INVESTOR Euro
					360			60%	40%
1ST YEAR	Studio Deluxe	THE MALL	8	140	403,200	45%	181,440	108,864	72,576
	Studio Deluxe	FOUNTAIN	28	170	1,713,600	50%	856,800	514,080	342,720
	Bedroom Suite	FOUNTAIN	10	270	972,000	45%	437,400	262,440	174,960
	Bedroom Deluxe Suite	FOUNTAIN	4	320	460,800	45%	207,360	124,416	82,944
	Bedroom Suite	THE MALL	22	250	1,980,000	45%	891,000	534,600	356,400
Total First Year							2,574,000	1,544,400	1,029,600
2ND YEAR	Studio Deluxe	THE MALL	8	150	432,000	50%	216,000	129,600	86,400
	Studio Deluxe	FOUNTAIN	28	180	1,814,400	55%	997,920	598,752	399,168
	Bedroom Suite	FOUNTAIN	10	280	1,008,000	50%	504,000	302,400	201,600
	Bedroom Deluxe Suite	FOUNTAIN	4	330	475,200	50%	237,600	142,560	95,040
	Bedroom Suite	THE MALL	22	260	2,059,200	50%	1,029,600	617,760	411,840
Total Second year							2,985,120	1,791,072	1,194,048
3RD YEAR	Studio Deluxe	THE MALL	8	160	460,800	55%	253,440	152,064	101,376
	Studio Deluxe	FOUNTAIN	28	190	1,915,200	65%	1,244,880	746,928	497,952
	Bedroom Suite	FOUNTAIN	10	290	1,044,000	55%	574,200	344,520	229,680
	Bedroom Deluxe Suite	FOUNTAIN	4	340	489,600	55%	269,280	161,568	107,712
	Bedroom Suite	THE MALL	22	270	2,138,400	55%	1,176,120	705,672	470,448
Total Third Year							3,517,920	2,110,752	1,407,168
4TH YEAR	Studio Deluxe	THE MALL	8	170	489,600	55%	269,280	161,568	107,712
	Studio Deluxe	FOUNTAIN	28	200	2,016,000	70%	1,411,200	846,720	564,480
	Bedroom Suite	FOUNTAIN	10	300	1,080,000	55%	594,000	356,400	237,600
	BedroomDeluxe Suite	FOUNTAIN	4	350	504,000	55%	277,200	166,320	110,880
	Bedroom Suite	THE MALL	22	280	2,217,600	55%	1,219,680	731,808	487,872
Total Forth year							3,771,360	2,262,816	1,508,544

Restaurants:

Years	No of Restaurants	Meters	Rent per Meter Euro	RENT PER Month Euro	Gross profit YEARLY RENT Euro	Management& SC	NET INOCME FOR INVESTOR Euro
					12	40%	60%
1St YEAR	9	486 m²	50	218,700	2,624,400	1,049,760	1,574,640
2ND YEAR	9	486 m²	50	218,700	2,624,400	1,049,760	1,574,640
3RD YEAR	9	486 m²	50	218,700	2,624,400	1,049,760	1,574,640
4th YEAR	9	486 m²	50	218,700	2,624,400	1,049,760	1,574,640
Total				874,800	10,497,600	4,199,040	6,298,560

Total Income for Hotel & Nine Restaurants:

Years	Hotel NET INOCME Euro	Restaurants NET INOCME Euro	TOTAL Profit Euro
1St YEAR	1,029,600	1,574,640	2,604,240
2ND YEAR	1,194,048	1,574,640	2,768,688
3ND YEAR	1,407,168	1,574,640	2,981,808
4RD YEAR	1,508,544	1,574,640	3,083,184

Chart