The Financials
Tenancy Schedule
Years Remaining From 01.11.22
Original Lease Commencement Date
Tenancy
NLA (M2)
Annual Net Rent
Annual Net Rent/M2
Lease Expiry
Reviews
Lease Term
1
North Shore General Practice
521
$297,345.60
$570.72
30.04.27
>CPI OR 3.5%
4.5
01.05.12
10+5+5
2
Sports Med NQ Physiotherapy
156
$74,505.61
$477.60
30.04.27
3.00%
4.5
01.05.12
5+5+5
3
QML Pathology
86
$68,118.24
$792.07
30.04.27
>CPI OR 3.0%
4.5
01.05.12
5+5+5
4
KO Chiropractic Services
133
$53,200.00
$400.00
31.07.27
>CPI OR 4.0%
4.75
01.08.22
5+5
5
1300 Smiles Dental
220
$110,163.24
$500.74
30.04.27
CPI
4.5
01.05.12
5+5+5
6
Queensland X Ray
300
$138,959.10
$463.20
31.05.27
3.50%
4.58
01.03.17
5+5+5
7
Apricus Health
114
$41,040.00
$360.00
30.11.27
>CPI OR 2.5%
5.08
01.12.21
6+5+5
8
Tropical Vets
250
$95,014.92
$380.06
08.01.27
3.50%
4.19
09.01.17
10+5+5
9
Vacant
316
$126,400.00
$400.00
0
0
0
A
Fully Let Income
2096
$1,004,746.71
$479.36
WALE
4.0
Outgoings Summary 2021/22 Actuals
A. Statutory Outgoings
$
$PSM
Rates - General, Water And Sewer
$54,985.65
$26.23
Land Tax
$19,300.00
$9.21
Sub Total Statutory Charges
$74,285.65
$35.44
B. Non Statutory Outgoings Insurance
$17,314.48
$8.26
Common Area Cleaning
$13,581.01
$6.48
Gardening
$3,454.00
$1.65
Garbage Removal
$12,701.20
$6.06
Property Management
$38,160.00
$18.21
Common Electricity
$3,372.64
$1.61
Fire Protection
$1,717.00
$0.82
Pest Control
$1,069.20
$0.51
Repairs And Maintenance
$3,184.06
$1.52
Sub Total Non Statutory Outgoings
$94,553.59
$45.11
Total Outgoings
$168,839.24
$80.55
North Shore Medical Centre 14
North Shore Medical Centre
15
Made with FlippingBook Ebook Creator