Total Investment = € 13,000,000




Approximate Study For Return on Investment(ROI):



Years
Share Value € 2,500 € 5,000 € 15,000 € 30,000
Share (%) 0.019% 0.038% 0.115% 0.231%
1ST
year
€ ROI € 498.57 € 997.14 € 2,991.43 € 5,982.87
ROI (%) 19.9% 19.9% 19.9% 19.9%
2ND
year
€ ROI € 529.95 € 1,059.90 € 3,179.69 € 6,359.37
ROI (%) 21.2% 21.2% 21.2% 21.2%
3RD
year
€ ROI € 584 € 1,168 € 3,505 € 7,009
ROI (%) 23.4% 23.4% 23.4% 23.4%
4TH
year
€ ROI € 590 € 1,180 € 3,541 € 7,082
ROI (%) 23.6% 23.6% 23.6% 23.6%
Total ROI(€) €2,211.87 €4,423.74 €13,271.21 €26,542.41
Total ROI (%) 88.11% 88.11% 88.11% 88.11%

Hotel:

Years Type of Room VIEW NO OF ROOMS RENT PER NIGHT YEARLY RENT OCCUPANCY% GROSS PROFIT Management SC NET INOCME FOR INVESTOR
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
BedroomDeluxe Suite FOUNTAIN 4 €320 €460,000 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% €522,000 €313,200 €208,800
BedroomDeluxe Suite FOUNTAIN 4 €260 €374,400 50% €187,200 €112,320 €74,880
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 €1,191,048
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
BedroomDeluxe 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 RENT PER Month Gross profit YEARLY RENT Management& SC NET INOCME FOR INVESTOR
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
Restaurants
NET INOCME
TOTAL Profit
1St YEAR €1,075,536 €1,574,640 €2,650,176
2ND YEAR € 1,181,088 € 1,574,640 € 2,755,728
3ND YEAR € 1,462,608 € 1,574,640 € 3,037,248
4RD YEAR € 1,494,288 € 1,574,640 € 3,068,928

Fireworks

Chart