Upper Hill Nairobi. 0.8 acres feasibility and return on investment.

Cost Item Kshs %
Land 240,000,000.00 17.85714286
Preliminary 13,500,000.00 1.004464286
Construction 900,000,000.00 66.96428571
External Works 45,000,000.00 3.348214286
Contingency 18,000,000.00 1.339285714
Professional fees 72,000,000.00 5.357142857
Project Management fees 18,000,000.00 1.339285714
Marketing 5,100,000.00 0.379464286
Financial Charges 32,400,000.00 2.410714286
Total 1,344,000,000.00 100
Financing Plan Kshs %
Developer 444,000,000.00 33.03571429
     
Debt Finance 900,000,000.00 66.96428571
Presales 225,000,000.00 16.74107143
Total 1,344,000,000.00 116.7410714
PROFIT
TOTAL SALES FOR15000m2 UNITS WHEN CONSTRUCTED 2,250,000,000.00
TOTAL EXPENDITURE 1,344,000,000.00
NET PROFIT 906,000,000.00
% Profit Margin 67.41071429
Take home ammount including land. 1,146,000,000.00
rent
total monthly 18,000,000.00
yearly rent 216,000,000.00
ROI 6.22

 

Arch. Francis Gichuhi Kamau. (329 Posts)

Architect Francis Gichuhi . B.Arch. University of Nairobi. Registered Architect, Kenya. Member, Architectural Association of Kenya. Contacts. email info@a4architect.com. Telephone +254721410684


Leave a Reply

Your email address will not be published. Required fields are marked *