### CarParkFly Split

# REVENUE MODEL

### CarParkFly Split

# REVENUE MODEL

## CarParkFly Split

Minimum investment: | €23,000 (€10,000 upfront) |

Projected returns year 1 - 2: | 16% (8% per year the first 2 years) |

Projected returns year 1 - 5: | 49% (accumulated over 5 years) |

Potential sources of returns: | Rental revenue and capital growth |

Market size: | $12.6 billion (estimated by Colliers) |

Minimum investment: | €23,000 (€10,000 upfront) |

Projected returns year 1 - 2: | 16% (8% per year the first 2 years) |

Projected returns year 1 - 5: | 49% (accumulated over 5 years) |

Potential sources of returns: | Rental revenue and capital growth |

Market size: | $12.6 billion (estimated by Colliers) |

Please note that the projections below only are applicable to the CarParkFly Split project.

## Projected Returns

*The figure above shows the Projected Returns for investment in one parking space in the CarParkFly Split project.*

Apart from the rental income seen above it is also possible to make a profit by reselling the parking space. Our projections over a 5 year period is that the market price of the parking spaces in the CarParkFly Split project will increase by 5 – 20%. This equals a capital growth of 5 – 20% and a corresponding potential profit.

## Projected Returns

*The figure above shows the Projected Returns for investment in one parking space in the CarParkFly Split project.*

Apart from the rental income seen above it is also possible to make a profit by reselling the parking space. Our projections over a 5 year period is that the market price of the parking spaces in the CarParkFly Split project will increase by 5 – 20%. This equals a capital growth of 5 – 20% and a corresponding potential profit.

## Investment Overview

**Year 1 & 2 (8% projected net return per year)**

Number of parking spaces | Sale price | Rental income | Fees | Net rental return |

Car parking space x 1 | €23.000 | €3.680 | - | €3.680 |

Car parking space x 2 | €46.000 | €7.360 | - | €7.360 |

Car parking space x 3 | €69.000 | €11.040 | - | €11.040 |

Car parking space x 4 | €92.000 | €14.720 | - | €14.720 |

Car parking space x 5 | €115.000 | €18.400 | - | €18.400 |

Accumulated values | Total investment | Income year 1 + 2 | Cost year 1 + 2 | Net income year 1 + 2 |

**Year 3 & 4 (10,7% projected net return per year)**

Number of parking spaces | Sale price | Rental income | Fees | Net rental return |

Car parking space x 1 | €23.000 | €5.822 | €900 | €4.922 |

Car parking space x 2 | €46.000 | €11.644 | €1.800 | €9.844 |

Car parking space x 3 | €69.000 | €17.466 | €2.700 | €14.766 |

Car parking space x 4 | €92.000 | €23.288 | €3.600 | €19.688 |

Car parking space x 5 | €115.000 | €29.110 | €4.500 | €24.610 |

Accumulated values | Total investment | Income year 3 + 4 | Cost year 3 + 4 | Net income year 3 + 4 |

**Year 5 (12% projected net return)**

Number of parking spaces | Sale price | Rental income | Fees | Net rental return |

Car parking space x 1 | €23.000 | €3.210 | €450 | €2.760 |

Car parking space x 2 | €46.000 | €6.420 | €900 | €5.520 |

Car parking space x 3 | €69.000 | €9.630 | €1.350 | €8.280 |

Car parking space x 4 | €92.000 | €12.840 | €1.800 | €11.040 |

Car parking space x 5 | €115.000 | €16.050 | €2.250 | €13.800 |

Total investment | Income year 5 | Cost year 5 | Net income year 5 |

## Investment Overview

**Year 1 & 2**

**8%** projected net return per year

Number of parking spaces | Sale price | Rental income | Fees | Net rental return |

Car parking space x 1 | €23.000 | €3.680 | - | €3.680 |

Car parking space x 2 | €46.000 | €7.360 | - | €7.360 |

Car parking space x 3 | €69.000 | €11.040 | - | €11.040 |

Car parking space x 4 | €92.000 | €14.720 | - | €14.720 |

Car parking space x 5 | €115.000 | €18.400 | - | €18.400 |

Accu-mulated values | Total investment | Income year 1 + 2 | Cost year 1 + 2 | Net income year 1 + 2 |

**Year 3 & 4**

**10,7%** projected net return per year

Number of parking spaces | Sale price | Rental income | Fees | Net rental return |

Car parking space x 1 | €23.000 | €5.822 | €900 | €4.922 |

Car parking space x 2 | €46.000 | €11.644 | €1.800 | €9.844 |

Car parking space x 3 | €69.000 | €17.466 | €2.700 | €14.766 |

Car parking space x 4 | €92.000 | €23.288 | €3.600 | €19.688 |

Car parking space x 5 | €115.000 | €29.110 | €4.500 | €24.610 |

Accu-mulated values | Total investment | Income year 3 + 4 | Cost year 3 + 4 | Net income year 3 + 4 |

**Year 5**

**12%** projected net return

Number of parking spaces | Sale price | Rental income | Fees | Net rental return |

Car parking space x 1 | €23.000 | €3.210 | €450 | €2.760 |

Car parking space x 2 | €46.000 | €6.420 | €900 | €5.520 |

Car parking space x 3 | €69.000 | €9.630 | €1.350 | €8.280 |

Car parking space x 4 | €92.000 | €12.840 | €1.800 | €11.040 |

Car parking space x 5 | €115.000 | €16.050 | €2.250 | €13.800 |

Total investment | Income year 5 | Cost year 5 | Net income year 5 |

# Get in Touch

Do not hesitate to contact us if you have questions or want to make an investment enquiry.