BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve

 
CONTINUE READING
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
HOME   THE PROPERT Y        PHASE 1           PHASE 2      OV E R V I E W & P R I C I N G   CO N TAC T

              B I R M I N G HA M ’ S P R E M I E R LEISURE D E STINATION
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
HOME   T H E P RO P E R T Y   PHASE 1   P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   1
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
HOME              T H E P RO P E R T Y             PHASE 1             P H AS E 2       OV E R V I E W & P R I C I N G     C O N TAC T      2

 Premier City Centre                       Secure Income - 92.45%                      Attractive Income                         Cineworld Five Ways
   Leisure Scheme                                     of the contracted                      Profile                              hosts the only IMAX and
                                                   income is derived from           Long average weighted                        4DX screens in Birmingham
     Five Ways is the only
                                                    tenants considered a         unexpired lease term of 14.89
 designated leisure scheme
                                                 lower than average risk of      years to break and 14.91 years
 situated within Birmingham
                                                       business failure                     to expiry
          City Centre

       Birmingham                                 Dominant Student                 City of Culture and                          Unrivalled Connectivity
    is the largest shopping                         Population                    Tourism £6.5 billion                               The Metro Westside
      destination outside                                                                                                        Expansion will see the tram
Central London (PMA Promis)
                                                75,600 students accounting
                                                   for 34.9% of the total
                                                                                           injected                                extended to Five Ways
with 1.3 million people within                    Birmingham population                into the economy from                    improving connectivity to the
 its primary catchment and                                                                tourism each year                       wider City Centre by 2021
over 3.3 million sq ft of retail
           floorspace
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
HOME   T H E P RO P E R T Y   PHASE 1   P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   3

                                  THE PROPERTY
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
THE P RO P ERT Y
                                                                                                                                                                                    THE P RO P ERT Y
      HOME             T H E P RO P E R T Y                   PHASE 1                P H AS E 2              OV E R V I E W & P R I C I N G   C O N TAC T    4

                                                                                                                            Bullring
                                                           Paradise Circus
                                                                                                  Birmingham New Street/
                                                                                                      Grand Central
                                      Birmingham Library

                                                                     Arena Central                                                              O2 Academy
                                                                                                         Mailbox     The Cube

                    Sea Life Centre
Barclaycard Arena

                                                    The ICC

                                                                        Image number please?

                               Brindleyplace

                                                                                                       Park Regis Hotel

                                              Broadway Plaza
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
THE P RO P ERT Y
          HOME                      T H E P RO P E R T Y           PHASE 1                         P H AS E 2              OV E R V I E W & P R I C I N G          C O N TAC T                5

Investment Summary                                                                                                                           Investment Rationale
• Five Ways was built in 1998 and comprises 214,585 sq ft         • Five Ways is Birmingham’s premier City Centre leisure asset              • An opportunity to acquire one of Birmingham’s trophy assets
  (19,935 sq m) across two phases. The scheme accommodates          prominently located on Broad Street, the City’s principal                  and the only designated leisure scheme situated within the
  a mix of leisure uses including;                                  leisure location.                                                          inner City boundary.

                A nationally operated 12-screen multiplex         • The Scheme is set to benefit from £149 million Metro                     • Birmingham’s dominance as a leisure destination is highlighted
                cinema (79,369 sq ft)                               extension due completion in 2021, with a new metro stop                    in the wealth of leisure amenity within the City Centre which
                                                                    directly outside.                                                          attracts over 39 million visitors per annum.

                                                                  • Fully let with key tenants including Cineworld Cinemas Ltd,              • Five Ways benefits from considerable footfall given its
                                                                    The Deltic Group Ltd, Pure Gym Ltd, Euro Car Parks Ltd and                 prominent location on Broad Street which will further
                The City’s largest nightclub (37,027 sq ft)
                                                                    Revolution Bars Ltd providing a total gross rental income of               increase following the completion of the Metro Expansion.
                                                                    £3,030,452 per annum.

                                                                                                                                             • There are numerous asset management initiatives in the short
                                                                  • Held under two separate long leaseholds with a total passing               and medium term to be undertaken including:
                                                                    head rent equivalent to the greater of £186,592 per annum
                One of four City Centre casino’s (23,022 sq ft)
                                                                    (6% of the annual income) or £125,000 per annum. This long
                                                                    leasehold interest is for 99 years from 18th May 1998, with an           • Executing a regear with Euro Car Parks Ltd to improve
                                                                    option to extend for a further 51 years.                                   the WAULT.

                A budget operated gym (24,849 sq ft)              • Strong and secure income profile with an average weighted                • Benefit from embedded rental growth at the Pure Gym,
                                                                    unexpired lease term of 14.91 years to expiry and 14.89 years              Cineworld and Euro Car Parks unit through guaranteed rental
                                                                    to breaks.                                                                 increases via a combination of RPI and fixed uplifts.

                                                                  • We are instructed to seek offers in excess of £44,700,000                • Entering into early discussions with Nando’s Chickenland Ltd
                Seven food and beverage outlets (50,318 sq ft)      subject to contract and exclusive of VAT for our clients long              to improve the term certain.
                                                                    leasehold interest. This equates to a low capital value of
                                                                    £208 per sq ft.
                                                                                                                                             • P
                                                                                                                                                otential option of agreeing an early surrender with Pan Asian
                                                                                                                                               Restaurants Ltd to benefit from active occupational demand
                                                                  • A purchase at this level reflects a 6.25% net initial yield on             and improve the rental tone of the unit.
                 751 car parking spaces (360,128 sq ft)             the net rent of £2,843,860 per annum, assuming a sale of the
                                                                    special purchase vehicle and costs of 1.80%.
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
THE P RO P ERT Y
                 HOME              T H E P RO P E R T Y                  PHASE 1                         P H AS E 2   OV E R V I E W & P R I C I N G        C O N TAC T               6

Birmingham                                                                                                                                             Inward Investment
                                                                                                                                                       and Infrastructure
The Engine                                                                                                                                             •   £56 billion investment in HS2

Driving the                                                                                                                                            •   £4 billion per annum estimated increase
                                                                                                                                                           in GDP

Midlands
                                                                                                                                                       •   50,000 new jobs created

                                                                                                                                                       The region has benefitted from a considerable
                                                                                                                                                       inward investment evidenced in the
                                                                                                                                                       Government Property Unit (GPU), Deustche
                                                                                                                                                       Bank, HS2 and HSBC’s relocation to the City.
                                                                                                                                                       Major improvements to the City’s transport and
                                                                                                                                                       infrastructure have seen Birmingham named the
                                                                                                                                                       best City in the UK and the second best City in
                                                                                                                                                       Western Europe for investment (according to
                                                                                                                                                       Site Selection). Five Way’s has benefitted from
                                                                                                                                                       this ongoing investment with a new metro stop
                                                          1
                                                                                                                                                       directly outside.

                                                     Vibrant Cultural Hub
                                                     •    39 million visitors per annum
                                                     •    £30.5 billion per annum of retail spend
                                                     •    £6.5 billion per annum of tourism spend

                                                     Birmingham is an established City of Culture
                                                     accommodating test cricket at Edgbaston,
                                                     music and theatre events at The National
                                                     Indoor Arena and Symphony Hall and has
                                                     recently been selected to play host to the
                                                     2022 Commonwealth Games. The City also
                                                     benefits from the largest concentration of
                                                     Michelin-starred restaurants outside of London
                                                     contributing to the diverse cultural offering
                                                     in Birmingham. This has led to the City’s
                                                     monumental growth that has helped establish
                                                     itself as the UK’s Second City and a cultural and
                                                     leisure hub for the UK.
1   The Bullring Shopping Centre
                                                                                                              12
2   Centenary Square
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
THE P RO P ERT Y
                     HOME                 T H E P RO P E R T Y                  PHASE 1                      P H AS E 2                 OV E R V I E W & P R I C I N G            C O N TAC T              7

                                                                                                                Open for Business
                                                                                                                •       30% increase in financial sector by 2020
                                                                                                                •       No.1 for start-up creation in UK
                                                                                                                •       £2 billion GDP from expanding digital sector

                                                                                                                The City is built around its business offering
                                                                                                                and is the largest City outside of London
                                                                                                                for business and financial service sectors
                                                                                                                providing around 130,000 jobs. Birmingham
                                                                                                                accommodates over 112,000 companies and is
                                                                                                                the regional home of entrepreneurialism with
                                                                                                                over 78,000 new companies formed over the
                                                                                                                five years to 2017, more than any other regional
                                                                                                                City. These companies support a large leisure                4

                                                                                                                and retail market as well as a large proportion
                                                                                                                (40%) of the UK’s conference facilities.
                                                                                                                                                                         Large and Talented
    1
                                                                                                                                                                         Student Population

                                                            The UK’s Dominant                                                                                            •
                                                                                                                                                                         •
                                                                                                                                                                                 75,600 students
                                                                                                                                                                                 Five major universities
                                                            Regional Economy                                                                                             •       45% of population under 30

                                                                                                                                                                         Birmingham is the largest centre of higher
                                                            •    £24.8 billion of GDP and growing                                                                        education outside of London and benefits from
                                                            •    4.4% growth in GDP in 2017                                                                              a strong student population of 75,600 students
                                                            •    UK’s fastest growing private sector                                                                     across five Universities (Aston University,
                                                                                                                                                                         Birmingham City, University of Birmingham,
                                                            Birmingham is the UK’s Second City in terms                                                                  University College Birmingham and Newman
                                                            of both population and national GDP and                                                                      University College). The City is the youngest
    2
                                                            the administrative and commercial centre of                                                                  across Europe with 40% of the population
                                                            The Midlands. The Midlands forms the largest                                                                 under 25 years old, demonstrating Birmingham’s
                                                            regional economy in the UK contributing                                                                      attraction to young professionals with
                                                            £222 billion, with Birmingham accounting for                                                                 employment forecast to increase by 6.4% over
                                                            £24.8 billion growing 15.40% in the five years                                                               the next 10 years. Birmingham is also the most
                                                            preceding 2017. The catchment is affluent,                                                                   prominent regional centre for people leaving
                                                            growing and able to support premier leisure                                                                  London with 25,000 people moving to the City
                                                            offerings such as Five Ways.                                                                                 from 2013–2016. Five Ways caters perfectly for
1       The National Exhibition Centre
                                                                                                                                                                         this growing demographic.
2       The National Indoor Arena

3       International Conference Centre
                                                                                                                    3
4       University of Birmingham Campus
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
THE P RO P ERT Y
           HOME                        T H E P RO P E R T Y                    PHASE 1                                      P H AS E 2                           OV E R V I E W & P R I C I N G                               C O N TAC T                            8

                                                                                                                                                                                                               A34
                                                                                                                      JEWELLERY
                                                                                                             A41
                                                                                                                       QUARTER

Location                                                                                                                 JEWELLERY
                                                                                                                                                                                                                                A38

                                                                                                                                                                           A41
                                                                                                                          QUARTER                                                                                                       Aston
                                                                                                                                                                                                                                       University
Birmingham is situated at the epicentre of                                                                                                                St Paul’s
                                                                                                                                                           Square
the UK’s transport network and is surrounded                                                    A457

by an outstanding multi-modal integrated                                                                                                                                                                                                             Birmingham City
transport infrastructure providing connectivity                                                                                                                                                                                                          University
to 80% of the UK population within four hours                                                                                                                                        BIRMINGHAM                                                     City Centre Campus
                                                                                                                                                                                      SNOW HILL
and fast, affordable access to Europe and rest                                                                                                                                                                                             Thinktank Birmingham
                                                                                                                                                                                                                                             Science Museum
of the world.                                                                                                                                          University
                                                                                                                                                   College Birmingham                                           The
                                                                                                                                                                                                               Square
                                                                                                                                                                  Birmingham
                                                                                                                                                        Paradise Museum & Art           CITY                                      Hotel

Situation                                                                  A4540
                                                                                                                    Barclaycard
                                                                                                                      Arena
                                                                                                                                              Birmingham
                                                                                                                                            Repertory Theatre
                                                                                                                                                                    Gallery
                                                                                                                                                                      Birmingham
                                                                                                                                                                                       CENTRE
                                                                                                                                                                                                                                 La Tour

                                                                                                                                                                       Town Hall                      Odeon
                                                                                                                       National      Symphony                                                                                     BIRMINGHAM
                                                                                                                     Sea Life Centre                                                                  Cinema
                                                                                                                                       Hall                                                                                       MOOR STREET
Five Ways is well serviced by the immediate                                                                                 Brindley                                                                             Selfridges
                                                                                                                                                                                       BIRMINGHAM           The
surrounds with the area comprising the                                                                                  6    Place                                                     NEW STREET          Bullring
highest concentration of hotels in the City and                                                                                         8                                          New

                                                                                                                                      et
                                                                                                                             5                                   The
                                                                                                                                                                                           Electric

                                                                                                                                    re
                                                                                                                                                                                 Alexandra Cinema
over 12,000 workers within a five-minute walk

                                                                                                                                  St
                                                                                                                                                                Mailbox           Theatre                                                    O2

                                                                                                                                  d
                                                                                                                                oa
                                                                                                                                                                                                                                           Institute
of Five Ways. Birmingham is a thriving tourist

                                                                                                                              Br
                                                                                                                              3
and business destination where many major                                                                       4                                                                           Hippodrome
hotel brands have a presence in the market                                                  7                                                                                                 Theatre
                                                                                            Broadway
including Travelodge, Hotel Du Vin, Adagio,                                                   Plaza             2                                                                     O2
                                                                                                                                                                                   Academy
Premier Inn and Stay City. The popularity of                                                                                                                                      Birmingham
the City is largely attributable to its growing                                           A456
                                                                                                            1
leisure segment, rebranding the City’s image
                                                                                                                                                  Sunset Park
as a modern leisure location where hotel
                                                                                                                            FIVE WAYS
occupancy rates now stand at an excellent
74.70%. Five Ways is ideally located at the                                                                                                       A4540           Moonlit Park
                                                                       Birmingham City                                                                                                                                         The White
centre of this active catchment.                                                                                                                                                                                              Room Studios
                                                                          University
                                                                      City South Campus
HOTELS
                                                              Birmingham
 1   Marriott Hotel                                            Botanical
                                                               Gardens
 2   Park Regis Hotel                                                                                                                                                        A38

 3   Hampton by Hilton Hotel
 4   Premier Inn
                                                                                   University of
 5   Novotel                                                                       Birmingham
                                                                                     The Vale
                                                                                                                EDGBASTON
 6   Hilton Garden Inn
                                                                                                                                                                                                                                              PROPOSED METRO EXTENSION
                                                                                                                                                                                     Calthorpe
 7   Travelodge                                                                                                                                                                        Park                                                   EXISTING METRO

 8   Jurys Inn                                                                                         Edgbaston
                                                                                                       Golf Club
BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
THE P RO P ERT Y
                     HOME                  T H E P RO P E R T Y       PHASE 1   P H AS E 2             OV E R V I E W & P R I C I N G        C O N TAC T                 9

1

2
        Birmingham International Airport

        Curzon St Station CGI
                                                                                   Road                                                 HS2
3       New Street Station CGI

                                                                                   Birmingham’s central location provides               HS2 is the UK’s most significant infrastructure
                                                                                   unrivalled connectivity to the national motorway     project at a total cost of £56 billion. Scheduled
                                                                                   network with the M5, M6 and M42 motorways            to be operational by 2026, Phase I of the high
                                                                                   forming an orbital boundary to the City.             speed rail link will see London connected to
                                                                                   Each of the major motorways surrounding the          Birmingham City Centre’s new Curzon Street
                                                                                   City can be accessed via the Aston Expressway        Station with a fastest journey time of just 49
                                                                  1                A38(M), the City’s main arterial route. From         minutes and a double train capacity between
                                                                                   here, access to the M1, M54, M40 and wider           the UK’s two major cities. Phase II will connect
                                                                                   national motorway network can be easily              Birmingham to the north with major terminus’ at
                                                                                   accessed.                                            the East Midlands Hub, Manchester and Leeds
                                                                                                                                        with an anticipated delivery date of 2033.

                                                                                                                                        Birmingham’s new Curzon Street Station will
                                                                                                                                        require £1 billion of investment with the project
                                                                                                                                        anticipated to create and estimated additional
                                                                                                                                        26,000 jobs for the region and increase its
                                                                                                                                        economic output by around £4 billion pa.

    2

                                                                                   Rail                                                 Air
                                                                                   The City Centre is currently served by three         Birmingham International Airport is the
                                                                                   primary stations; New Street, Moor Street and        UK’s third largest airport outside of London
                                                                                   Snow Hill. The principal station, New Street,        situated eight miles to the south east of
                                                                                   underwent a £650 million refurbishment in 2015       Birmingham City Centre. Birmingham
                                                                                   transforming the station into one of the UK’s        International is easily accessible via road and
                                                                                   busiest stations with over 42 million passengers     rail connections with a fastest journey time
                                                                                   per annum.                                           of 10 minutes from New Street station.

                                                                                   New Street Station provides direct access to         During 2017 Birmingham International
                                                                                   Central London into London Euston with a             experienced a footfall of 13 million
                                                                                   fastest journey time of 1 hour 23 minutes via        passengers, an 11% year on year increase.
                                                                                   Virgin Trains West Coast Line. Snow Hill and         Birmingham International has undergone
                                                                                   Moor Street Stations also provide direct access      a £40 million runway extension facilitating
                                                                                   to Central London via London Marylebone.             additional capacity and enabling more flights
                                                                                                                                        to long haul destinations including India, the
                                                                                                                                        USA and the UAE.

    3
THE P RO P ERT Y
     HOME         T H E P RO P E R T Y             PHASE 1          P H AS E 2               OV E R V I E W & P R I C I N G   C O N TAC T             10

Birmingham offers                        Road                                    Rail                                            Air
a world class multi-
modal infrastructure                     Edinburgh                               Edinburgh                                       Delhi
platform providing                       4 hours 50 minutes                      4 hours 7 minutes                               8 hours 30 minutes
unrivalled connectivity
to the UK’s major                        London                                  Leeds                                           New York
Cities, Europe and the                   2 hours 10 minutes                      1 hour 57 minutes                               8 hours 15 minutes

rest of the world
                                         Leeds                                   Manchester                                      Dubai
                                         1 hour 50 minutes                       1 hour 28 minutes                               7 hours 10 minutes

                                         Manchester                              London                                          Geneva
                                         1 hour 40 minutes                       1 hour 23 minutes                               1 hour 45 minutes

                                         Bristol                                 Bristol                                         Edinburgh
                                         1 hour 30 minutes                       1 hour 23 minutes                               1 hour 15 minutes

                                         Birmingham International                Birmingham International                        Paris
                                         Airport                                 Airport                                         1 hour 15 minutes
                                         20 minutes
                                                                                 9 minutes

                                                                                                                                 Amsterdam
                                                                                                                                 1 hour 15 minutes
THE P RO P ERT Y
                                         HOME                                             T H E P RO P E R T Y                                                  PHASE 1                                      P H AS E 2                        OV E R V I E W & P R I C I N G                                C O N TAC T               11

                       The West Midlands Metro                                                                                                                                               A38(M)
                                                                                                                                                                                                                BIRMINGHAM WESTSIDE METRO EXTENSION

                                                                                                                                                                                                                The Birmingham Westside Metro Extension is the next phase of works following the Metro
                                                                                                                       Jewellery Quarter
                                                                                                                                                                                                                extension from St Chads to Grand Central. The £149 million two-phase project will see a
                                                                                                                                                                                                                further five stops added to the existing line connecting New Street Station to Edgbaston.
                                                                                                              Jewellery
                                                                                                                                                                                                                Phase 2 of the Westside Metro Extension will see the tramway extended from Centenary

                                                                                                                                                                                       A38
                                                                                                               Quarter                         St. Pauls
                                                A457
                                                                    SPR
                                                                       ING                                                                                                                                      Square along Broad Street to Hagley Road in Edgbaston incorporating a stop directly
                                                                           HILL
                                                                                                                                               METRO                                                            outside Five Ways.
                                                                                                                                                                St. Chads
                                                                                                SU
                                                                                                     M                                                                                                  7
                                                                                                         M
                                                                                                             ER                                                                                       A4        The works are due to complete in 2021 and will provide vastly improved connectivity from
                                                                               0

                                                                                                                HILL                                                   Birmingham
                                                                                                                                                                                                                Five Ways to the rest of the City and reduce the travel times considerably.
                                                                          54

                                                                                                                     RD
                                                                          A4

                                                                                                                                                                        Snow Hill
                                                                                                                                                                             Bull Street
                                                                                                                                                  BIRMINGHAM
                                                                                               BARCLAYCARD                                        CITY CENTRE
                                                                                                  ARENA

                                                                                                                                       A3
                                EDGBASTON                                                                                                                                    Corporation Street

                                                                                                                                         8
                                RESERVOIR
                                                                                                    PROPOSED                                Victoria Square         Grand Central
                                                                                                 METRO EXTENSION                                                              Birmingham
                                                                                                                                   Centenary Square                            Moor Street

                                                                                                                                                                                                                Projected travel times from Five Ways
                                                                                                                                                            Birmingham
                                                                                                                 ST

                                                                                                                            Brindleyplace                   New Street
                                                                                                              AD

                                                                              A4                                O
                                                                                 5         Five Ways         BR
                                                                                     40
                                                                                                                                                            W
                                                                                                                                                     RO                                                         Journey times to New Street Station reduced by over 60%.
                                                                                                                                                TH
                                                                    Edgbaston                                                                 BA

                          HAGLEY ROAD                      A45 6
                                                                                          17

                                                                                                                                                                                                                New Street Station
                                                                                      B42

                                                                                                                                                                                                                                                                            7 mins
                                                                                                              Five Ways                                                     PROPOSED METRO EXTENSION
                                                             BIRMINGHAM                                                                                                                                                                                                                                                                         18 mins
                                                                                                                                                     L ST

                                                                                                                                                                            EXISTING METRO
                                                           CITY UNIVERSITY

                                                                                                                                                                                                                Centenary Square
                                                                                                                                                       TO
                                                                                                                                                  BRIS

                                                                                                                                                                                                                                                   3 mins                                                    9 mins
               ROTTON PARK RD

                                                                                                                                                                                                                Victoria Square
                                                                                                                             RD

                                                                                                                                                                                                                                       2 mins
                                                                                                                     CH
                                                                                                                   UR
                                                                     UNIVERSITY OF                               CH                                                                                                                                                                                                        15 mins
                                                                                                                                                    41

                                                                      BIRMINGHAM
                                                                                                                                                 A4
                                                                                                                                      8
                                                                                                                                     A3
                                                                                      RD

                                                                          N
                                                                              PARK                                                                                                                              Paradise Circus

                                                                                                                                                                                                                                        2 mins
                                      SOME RS
                                                                                                              PRIO
                                                                     TO

                D                               ET R
                                                       D
                                                                                                                                                                                                                                                                                                                                16 mins
                                                                      S

    NFI   ELD R
                                                                   BA

GREE
                                                                                                                  RY
                                                                 G
                                                              ED

                                                                                                                    RO
                                                                                                                      AD                     WARWICKSHIRE
                                                                                                                                            COUNTY CRICKET                                                      Brindleyplace
                                                                                                                                                CLUB

                                                                                                                                                                                                                             1 min                                      5 mins
            QUEEN ELIZABETH
               HOSPITAL                           UNIVERSITY OF
                                                   BIRMINGHAM                                                                                                                                                   54 Hagley Road
                         University

                                                                                                                                                                                                                            1 min                                                                                13 mins      Anticipated Journey Time

                                                                                                                                                                                                                                                                                                                              Current Journey Time
                                                                                                                                                                       CGI of the new Five Ways Metro stop      Future anticipated journey times upon completion of works. Estimated journey times are based on existing
                                                                                                                                                                                                                metro links and include walking times from metro stations to the destination.
THE P RO P ERT Y
                     HOME             T H E P RO P E R T Y            PHASE 1   P H AS E 2   OV E R V I E W & P R I C I N G                      C O N TAC T                                                                           12

Description                                                                                        Floor Plans
Five Ways is Birmingham’s premier leisure destination and was                                      Not to scale, indicative only.
constructed in 1998 in two blocks, Phase 1 and Phase 2 either
side of Bishopsgate Street. Each block comprises a mix of                                                                           Phase 1                                                                                                       Phase 2
leisure accommodation over basement, ground and first floors
and benefits from 751 car parking spaces providing a total area                                    First Floor
                                                                                                                                     CINEWORLD
of 214,585 sq ft.                                                                                                                                                                                                                                     DELTIC
                                                                                                                                     CINEWORLD
                                                                                                                                                                                                                                                      DELTIC
                                                                                                                                     CINEWORLD
                                                                                                                                                                                                                                                      DELTIC

                                                                                                                                             P                                                                                                                                          P

                                                                                                                                             P                                                                                                                                          P                                                                      FIRST FLOOR

                                                                                                                                             P                                                                                                                                          P                                                                      FIRST FLOOR

                                                                                                                                                                                                                                                                                                                                                               FIRST FLOOR

                                                                                                                                                 DEL V I L LDAEGLGVIIO
                                                                                                   Ground Floor               PURE GYM

                                                                                                                                                                                                      DELTIC DELTIC DELTIC
                                                                                                                              PURE GYM

                                                                                                                                                                                                                                                                          G CASIN
                                                                                                                                                                     L LDA

                                                                                                                                                                                                                                                                                                 RESTAURREASNTT
                                                                                                                                                                                                                                       REVOR

                                                                                                                                                                                                                                                                                                  PAN ASP
                                                                                                                                                                         EGLG
                                                                                                                                                                            VI O
                                                                                                                              PURE GYM

                                                                                                                                                                               L L AG GIO

                                                                                                                                                                                                                                                                                GOCASIG

                                                                                                                                                                                                                                                                                                                                    EAST ZEAST
                                                                                                                                                                                                                 FIVE GUYS
                                                                                                                                                                                            NANDOS   F FFLorem ipsum
                                                                                                                                                                                                                 F

                                                                                                                                                                                                                                           LE

                                                                                                                                                                                                                                                                                                         I AAN
                                                                                                                                                                                                                                            UVTO

                                                                                                                                                                                                                                                                                                             N ASPI AN ASI AN
                                                                                                                                CINEWORLD

                                                                                                                                                                                                                                                                                                               AURREASN
                                                                                                                                                                                                                                                                                      NO
                                                                                                                                                                                                                                               IR
                                                                                                                                                                                                                      FIVE FIVE

                                                                                                                                                                                                                                                                                                                                           EASTZEAST
                                                                                                                                                                                            NANDOS

                                                                                                                                                                                                                                                O
                                                                                                                                                                                                     F FFLorem ipsum

                                                                                                                                                                                                                                                                                        CASINO
                                                                                                                                                                                                                 F

                                                                                                                                                                                                                                                 LEU
                                                                                                                                                                                             JAVAN

                                                                                                                                                                                                                                                   NVTOI O

                                                                                                                                                                                                                                                                                                                      TA
                                                                                                                                CINEWORLD

                                                                                                                                                                                                                                                                                                                       TURANT
                                                                                                                                                                                                                           GUYSGUYS
                                                                                                                                                                                            NANDOS

                                                                                                                                                                                                                                                                                                                                                 EASTZ EAST
                                                                                                                                                                                                     F FFLorem ipsum
                                                                                                                                                                                                                 F

                                                                                                                                                                                                                                                         LU
                                                                                                                                                                                             JAVAN

                                                                                                                                                                                                                                                           NT I O N
                                                                                                                                CINEWORLD
                                                                                                                                         P                                                  JAVAN
        1                                                                                                                                                                                                                                                             P
                                                                                                                                  5 LEVELS
                                                                                                                                       P
                                                                                                                                                                                                                                      5 LEVELS
                                                                                                                                                                                                                                                                      P
                                                                                                                                       P
                                                                                                                                  5 LEVELS                                                                                                                                                                                                                     GROUND FLOOR
                                                                                                                                                                                                                                      5 LEVELS
                                                                                                                                  5 LEVELS                                                                                                                            P                                                                                        GROUND FLOOR
                                                                                                                                                                                                                                      5 LEVELS
                                                                                                                                                                                                                                                                                                                                                               GROUND FLOOR

                                                                                                   Lower Ground
                                                                                                                               PURE GYM
                                                                                                   Floor
                                                                                                                               PURE GYM

                                                                                                                               PURE GYM

                                                                                                                                                                                                                                                                                                                                RESTAURREASNTT
                                                                                                                                                                                                                                                                                                                                 PAN ASP
                                                                                                                                                                                                                    GROSVENOR
                                                                                                                                                                                                                      CASINO

                                                                                                                                                                                                                                                                                                                                        I AAN
                                                                                                                                                                                                                    GROSVENOR

                                                                                                                                                                                                                                                                                                                                            N ASPI AN ASI AN
                                                                                                                                                                                                                                                                                                                                              AURREASN
                                                                                                                                                                                                                      CASINO
                                                                                                                                                                                                                    GROSVENOR

                                                                                                                                                                                                                                                                                                                                                     TA
                                                                                                                                                                                                                                                                                                                                                      TURANT
                                                                                                                                                                                                                      CASINO

    2                                                             3
                                                                                                                                                                                                                                                                                                                                                               BASEMENT

                                                                                                                                                                                                                                                                                                                                                               BASEMENT
1       Revolution
                                                                                                                                    Phase 1                                                                                                       Phase 2                                                                                                      BASEMENT
2       Pure Gym

3       Cineworld
THE P RO P ERT Y
                     HOME               T H E P RO P E R T Y                PHASE 1              M6          P H AS E 2               OV E R V I E W & P R I C I N G        C O N TAC T            13

                                                               Wolverhampton
                                                                                                             Walsall

Five Ways benefits from two
multi-storey car parks with 751                                                                                                                                                                 M6 TOLL

spaces and sits at the centre                                                                                             M6

of a strong primary catchment                                                                                                      A34

with a population of 38,989                                                                                       M5                                      Perry
                                                                                                                                                                                          A38

within a 5-minute drive time                                                                                                                             Common                                         M42
                                                                                                      West                         Handworth
                                                                        Dudley                      Bromwich                         Wood
Birmingham is Europe’s youngest major City with 40% of the
                                                                                                                                                                            M6
population under the age of 25 years and 30% of the population                                                                                        A38(M)
under 20 years, providing a strong catchment area for Five Ways.
This is largely attributable to Birmingham’s student population
(approximately 75,600 students), accounting for 34.9% of the                                          Smethwick                                                Saltley
City’s total population spanning five Universities providing the City                                                                            Aston
with a deep talent pool and leading research and development                                                                                                             Stechford
capabilities. Five Ways caters perfectly for this demographic.                                          Bearwood

Birmingham is ranked second by population within the primary
                                                                Stourbridge
retail catchment at 1,276,000 and first by retail floorspace at
an estimated 3,380,000 sq ft making it the largest shopping
                                                                                          A456
                                                                                                      Quinton                  Edgbaston          BIRMINGHAM                                BIRMINGHAM
                                                                                                                                                                                                AIRPORT
                                                                                                                                                                                          A45
destination in the country outside of Central London (PMA Promis).               Halesowen
                                                                                                                                                             Sparkhill
                                                                                                      Frankley                   Bournville
                                                                                               M5                                                                                  A41
                                                                                                                                  Cotteridge
                                                                                                                                                                                                          M42

                                                                                                                A38                                                                  Solihull
                                                                                                                                                  A435

                                                                                                                                                                             A34
                                                                                      5-minute drive time
                                                                                      15-minute drive time
                                                                                                                       A441
                                                                                      30-minute drive time
    1

                                                                                                                      M42

1       Five Ways Euro Car Park
THE P RO P ERT Y
                         HOME                                                                                      T H E P RO P E R T Y                                                                                                       PHASE 1                                                                                                     P H AS E 2                                                                       OV E R V I E W & P R I C I N G                                                  C O N TAC T                  14

Income Analysis
INCOME BY TENANT                                                                                                                                                                                                                          INCOME BY USE                                                                                                                                                                                                                                          SECURITY OF INCOME (D&B)
                                                  £51,500 £40,000
                                            £62,750
                                                                                                                                                                                                                                                                                                                                         00                                                                                                                                                                                             2%
                                       £64,500                                                                                                                                                                                                                                                                                     £130,0                                                                                                                                                                                         2%
                                  £70,000                                                                                                                                                                                                                                                                     32                                                                                                                                                                                                             3%
                                                                                                                                                                                                                                                                                                           5,7
                                                                                                                                                                                                                                                                                                        £19
                                       00
                                     ,5
                                   12
                           £1

                                                                                                                                                                                                                                                                                   0
                                                                                                                                                                                                                                                                             ,70
                     0
                   00

                                                                                                                                                                                                                                                                           25
                 0,

                                                                                                                                                                                                                                                                         £2
              £13

                                                                            Cineworld

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          21%
                                                                            The Deltic Group
                                                                                                                                                                                                                                                                                                                                            Cinema
            732

                                                                            Euro Car Parks

                                                                                                                                                                                                                                                                                                                                                                                                                                            £1,3
       £195,

                                                                            Grosvenor Casinos                                                                                                                                                                                                                                               Restaurant                                                                                                                                                                            Minimum

                                                                                                                                                                                                                                                                                                                                                                                                                                                04,616
                                                                            Pure Gym                                                                                                                                                                                                                                                        Nightclub                                                                                                                                                                             Lower than Average

                                                                                                                                                                                         £1,304,616

                                                                                                                                                                                                                                                           £378,134
                                                                            Revolution Bars                                                                                                                                                                                                                                                                                                                                                                                                                                       Higher than Average
                                                                                                                                                                                                                                                                                                                                            Car Park
                                                                            Five Guys
                                                                            Pan Asian Restaurants                                                                                                                                                                                                                                           Casino                                                                                                                                                                                High
           ,700

                                                                            East Z East                                                                                                                                                                                                                                                     Gym                                                                                                                                                                                   N/A
       £225

                                                                            Nando’s Chickenland
                                                                                                                                                                                                                                                                                                                                            Bar
                                                                            Del Villaggio
                                                                            Javan Global

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             72
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                %
                                                                                                                                                                                                                                                                                      0
                                                                                                                                                                                                                                                                                    00
                             4
                          ,13

                                                                                                                                                                                                                                                                                  5,
                                    78                                                                                                                                                                                                                                                       9
                                  £3                                                                                                                                                                                                                                                       £3

                                                                                          £395,000                                                                                                                                                                                                                                                £401,250

INCOME PROFILE TO BREAKS
3,500,000

3,000,000

2,500,000
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Nando’s Chickenland
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Javan Global
2,000,000                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       Pure Gym
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Euro Car Parks
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Euro Car Parks
1,500,000                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       Grosvenor Casinos
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Revolution Bars
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Pan Asian Restaurants
1,000,000                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       Five Guys
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                East Z East
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Del Villaggio
 500,000                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        The Deltic Group
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Cineworld

         0
                                                                                                                                                                                                                                                                                                             Jan 32
                                                                                                                                                                                                 Jan 27
             Sep 18
                      Feb 19
                               Jul 19
                                        Dec 19
                                                 May 20
                                                          Oct 20
                                                                   Mar 21

                                                                                              Jun 22

                                                                                                                                  Feb 24
                                                                                                                                           Jul 24
                                                                                                                                                    Dec 24
                                                                                                                                                             May 25
                                                                                                                                                                      Oct 25

                                                                                                                                                                                                                                                                                           Mar 31

                                                                                                                                                                                                                                                                                                                                        Apr 33
                                                                                                                                                                                                                                                                                                                                                 Sep 33
                                                                                                                                                                                                                                                                                                                                                          Feb 34
                                                                                                                                                                                                                                                                                                                                                                   Jul 34
                                                                                                                                                                                                                                                                                                                                                                            Dec 34
                                                                                                                                                                                                                                                                                                                                                                                     May 35

                                                                                                                                                                                                                                                                                                                                                                                                       Mar 36

                                                                                                                                                                                                                                                                                                                                                                                                                         Jan 37
                                                                                                                                                                                                                                                                                                                                                                                                                                  Jun 37
                                                                                                                                                                                                                                                                                                                                                                                                                                           Nov 37

                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Feb 39
                                                                                                                                                                                                                                                                                                                                                                                                                                                                               Jul 39
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Dec 39
                                                                                     Jan 22

                                                                                                                                                                               Mar 26

                                                                                                                                                                                                          Jun 27

                                                                                                                                                                                                                                              Feb 29
                                                                                                                                                                                                                                                       Jul 29
                                                                                                                                                                                                                                                                Dec 29

                                                                                                                                                                                                                                                                                  Oct 30
                                                                                                                Apr 23
                                                                                                                         Sep 23

                                                                                                                                                                                        Aug 26

                                                                                                                                                                                                                            Apr 28
                                                                                                                                                                                                                                     Sep 28

                                                                                                                                                                                                                                                                         May 30
                                                                                                       Nov 22

                                                                                                                                                                                                                                                                                                                      Jun 32
                                                                                                                                                                                                                                                                                                                               Nov 32

                                                                                                                                                                                                                                                                                                                                                                                                                                                    Apr 38
                                                                                                                                                                                                                                                                                                                                                                                                                                                             Sep 38
                                                                                                                                                                                                                   Nov 27

                                                                                                                                                                                                                                                                                                                                                                                                                Aug 36
                                                                                                                                                                                                                                                                                                                                                                                              Oct 35
                                                                            Aug 21

                                                                                                                                                                                                                                                                                                    Aug 31

*Created using Oxford Economics RPI forecast                                                                                                                                                                                                                                                                                                                                                                                                                                                     May 40
THE P RO P ERT Y
             HOME                          T H E P RO P E R T Y                      PHASE 1                       P H AS E 2             OV E R V I E W & P R I C I N G           C O N TAC T                    15

Unit                 Tenant                           Total Area                Breakdown of Areas                      Rent      Lease             Rent            Break         Lease
                                                                                                                                                                                              Comments
                                                          (sq ft)                     (sq ft)                           (£pa)     Start            Review           Option        Expiry

Phase 1

                                                                                                                                                                                              Fixed uplifts: £1,405,422 (2020),
                                                                                                                                                                                              £1,541,060 (2025), £1,613,073
                                                                      Ground 26,415     Ground Mezzanine 3,452                                                                                (2030), £1,757,129 (2035). Tenant has
Cinema               Cineworld Cinemas Ltd                79,369                                                    1,304,616   24/06/2000       24/06/2020                     23/06/2040
                                                                      First 44,987      First Mezzanine 4,515                                                                                 recently signed a reversionary lease
                                                                                                                                                                                              extending the expiry from 2025 to
                                                                                                                                                                                              2040.
                                                                                                                                                                                              RPI reviews in 2020 subject to 2%
Units 1, 2 & 3       Pure Gym Ltd                         24,849      Ground 8,325      Basement 16,524              195,732    08/11/2010       08/11/2020                     07/11/2025    collar and 4% cap. Service charge
                                                                                                                                                                                              cap.
                     Cyrus Khazaei t/a Del
Unit 4                                                     4,844      Ground 2,719      First 2,125                   51,500    06/01/2012       06/01/2022                     05/01/2032    £12,220 rent deposit (+ VAT).
                     Villaggio
Unit 5A              Nando's Chickenland Ltd               3,688      Ground 3,151      First 537                      60,000   24/06/2000       24/06/2020                     23/06/2025    Service charge cap.
Unit 5B              Javan Global Ltd                      3,609      Ground 1,880      First 1,729                    40,000   24/11/2017       22/10/2018       22/10/2023    23/06/2025    £10,000 rent deposit (+ VAT).
                                                                                                                                                                                              Annual rental uplifts to the higher of
Car Park                                                                                                                                                                                      RPI or a turnover based calculation
                     Euro Car Parks Ltd                           -                                                  231,711    24/06/2000       24/06/2020                     23/06/2025
1st-5th floor                                                                                                                                                                                 (available on request) plus 5 year
                                                                                                                                                                                              OMR.
Fire Corridor        Nando's Chickenland Ltd                      -                                                     2,750   04/03/2011       24/06/2020                     23/06/2025
Sub-Station          PPC Midlands Ltd                             -                                                       10    11/01/2000                                      30/09/2096

Sub Total                                                116,359                                                   1,886,319                                      17.30 years   17.43 years

Phase 2
Unit  6              Five Guys JV Ltd                      7,543      Ground 7,543                                   112,500    16/11/2015       16/11/2020                     15/11/2030    £37,500 rent deposit (+ VAT).
                                                                                                                                                                                              Mezzanine was a 2001 tenant
Unit  7              Revolution Bars Ltd                   8,314      Ground 5,135      Mezzanine 3,179              130,000    20/04/2001       20/04/2021                     19/04/2026
                                                                                                                                                                                              improvement.
                                                                      Ground 2,468    Basement Mezzanine 3,743
Unit  8              Grosvenor Casinos Ltd                23,022                                                     225,700    25/03/2001       25/03/2021                     24/03/2026    GIA of 18,500 for review purposes.
                                                                      Basement 16,811
                                                                      Ground 1,830      Basement Mezzanine 7,806
Unit  9              Pan Asian Restaurants Ltd            17,341                                                       70,000   24/01/2014       24/01/2023                     23/01/2028
                                                                      Basement 7,705
                                                                                                                                                                                              5 year reversionary lease in place until
Unit  10              East Z East Ltd                      4,979      Ground 4,029      Mezzanine 950                 64,500    19/11/2010       19/11/2020                     18/11/2030
                                                                                                                                                                                              2030.

Unit 11              The Deltic Group Ltd
                                                            Aerial TBC
                                                          37,027
                                                                   Ground 1,720         First 25,171
                                                                                                                      395,000   11/09/2013       26/01/2023                     10/09/2033
                                                                      Second 10,136
                                                                                                                                                                                              Annual rental uplifts to the higher of
Car Park                                                                                                                                                                                      RPI or a turnover based calculation
                     Euro Car Parks Ltd                           -                                                  146,423    20/04/2001       20/04/2021                     19/04/2026
Ground - 6th floor                                                                                                                                                                            (available on request) plus 5 year
                                                                                                                                                                                              OMR.
Sub-Station          PPC Midlands Ltd                             -                                                       10    13/02/2001                                      30/09/2096

Sub Total                                                 98,226                                                    1,144,133                                     10.92 years   10.92 years

Gross Rent                                               214,585                                                   3,030,452
Leasehold                                                                                  @6%                     - 186,592
Net Rent                                                                                                           2,843,860
THE P RO P ERT Y
                      HOME                                    T H E P RO P E R T Y      PHASE 1                                                                                                  P H AS E 2                                                                                            OV E R V I E W & P R I C I N G                                  C O N TAC T   16

The site extends to
approximately 3.14 acres
(1.272 hectares)

Tenure
                                                                                                                                                                                                                                                              90
                                                                                                                                                                          19

                                                                                                                                                                                                                                                                                                                                  20
                                                                                                                                                                                                                                                                                                                                    0
                                                                                                                                                                                                                                                                                                                                 to
                                                                                                                            2

                                                                                                                                                                                                                                                                                                                                20
                                                                                                                                                                                                                                                                                                                                  9
                                                                                                             alk
                                                                                                            W
                                                                                                            eld
                                                                                                         dfi
                                                                                                     oa
                                                                                                                                                                                                                                   94

                                                                                                                   4

                                                                                                                                                                                                                                                                                                                20 1
                                                                                                                                                                                                                                                                                                                  20
                                                                                                                                                                                                                                                                                                                  2
                                                                                                                                                                                                                              95

                                                                                                                                                                                                                                                                                                     19
The property is held under two separate long leasehold                                                                                                                                                                                 ce

                                                                                                                                                                                                                                                                                                        9
                                                                                                                                                                                                                                  ra
                                                                                                                                                                                                                                er
                                                                                                                                                                                                                              rT
                                                                                                                                                                                                                        no

                                                                                                                                                                                                                                                                                           19
                                                                                                                                                                                                                      ve

interests from the Trustees of the St Martin’s in the Bull Ring
                                                                                                                                                                                                                    os

                                                                                                                                                                                                                                                                                              5
                                                                                                                                                                                                                  Gr

                                                                                                                                                                                                                                                                                          to
                                                                                                                                                                                                                                                                                     19
                                                                                                                                                                                                                                                                                        8
Trust for a term of 99 years from 18th May 1998, with an
                                                                                                    12                                                                                                                                                                      19
                                                                                                                                                                                                                                                                              4
                                                                                                                                                                                                                                                                   3
                                                                                                                                                                                                                                                                       19
                                                                                                                                                                                                                                                                                                                                Cumberland House

option to extend for a further 51 years, at a rent equating to                                                                                                                                                           ET
                                                                                                                                                                                                                                                      19
                                                                                                                                                                                                                                                        2
                                                                                                                       10
                                                                                                                                                                                                                      RE
                                                                                                                                                                                                                 ST
                                                                                                                                                                                                          D
                                                                                                                                                                                                       OA
the greater of 6% of the annual passing rent or £125,000 per                                                                                                       10
                                                                                                                                                                      0
                                                                                                                                                                                                     BR

annum.

                                                                                                                                                                                                                                                                                                                                                          ET
                                                                                                                                                                                                                      18
                                                                                                                                                                                                                        5

                                                                                                                                                                                                                                                                                                                                                        RE
                                                                                                                                                                                                                                                                                                                        13 5
                                                                                                                                                                                                                                                                                                                          13

                                                                                                                                                                                                                                                                                                                                                      ST
                                                                                                                                                                                                                                                                                                                          6
                                                                                                                                                                                                                                Grosvenor Casino

                                                                                                                                                                                                                                                                                                                                               T
                                                                                                                                                                                                                                                                                                                                             AN
                                                                                                                                                                                                                                                                                                                           7

                                                                                                                                                                                                                                                                                                                                           NN
                                                                                                                                                                                                                                                                                                                        13
                                                                                               15

                                                                                                                                                                                                                                                                                                                                         TE
The current ground rent payable is £186,592 per annum.

                                                                                                                                                                                                                                                                                                                  8
                                                                                                                                                                                                                                                                                                                13
                                                                                                    1
A full summary of the head lease is available on request.                                                                                                                                                                                                        Multi-storey Car Park                                                   RA
                                                                                                                                                                                                                                                                                                                                           KE
                                                                                                                                                                                                                                                                                                                                                     W
                                                                                                                                                                                                                                                                                                                                                         AY        1

Service Charge                                                                                                                                                        Cinema
                                                                                                                                                                                                                                                            38
                                                                                                                                                                                                                                                                 PH

                                                                                                                                                                                                                                                                                                                                                    32
                                                                                                                                                                                                                                                                                                                                                      31

                                                                                                                                                                                                                                                                                                                                        27
                                                                                                                                                                                                                                                                                                                                      28
                                                                                                                                                                                                                                                                                                                              26
                                                                                                                                                                                                                                                                                                                            23 25

The schedule below provides details of service charge                                                                                                                                                                                                                             BIS
                                                                                                                                                                                                                                                                                        HO
                                                                                                                                                                                                                                                                                           P   SG
                                                                                                                                                                                                                                                                                                                                             22
                                                                                                                                                                                                                                                                                                                                               24

                                                                                                                                                                                                                                                                                                    AT

budgets for each building for the year ending 31st December
                                                                                                                                                                                                                                                                                                      E
                                                                                                                                                                                                                                                                                                          ST
                                                                                                                                                                                                                                                                                                             RE
                                                                                                                                                                                                                                                                                                                E   T

2018.                                                                                                                                                                                    Multi-storey Car Park                                                                       72

                                                                                     Shelter                                                                                                                                                                Regal Court

                                                                                                                                                                                                                                                                                                     Synagogue

 Scheme                  Size (sq ft)             SC (£psf)           Total (£pa)                                               ST
                                                                                                                                   M   AR
                                                                                                                                         TI
                                                                                                                                            N   'S

                                                                                                                                                                                                                                             34
                                                                                                                                                     ST
                                                                                                                                                        RE

                                                                                                                                                                                                                                            28 to
                                                                                                                                                                                                                                                                                                                                             83
                                                                                                                                                           E   T                                                                                                                                                                                      89
                                                                                                                                                                                                                                                                                                                                                           84 to

     Phase 1              116,359                  £0.55              £60,132                                                                                                                                                               33

                                                                                                                                                                                                                                                                                                                            Y
                                                                                                                                                                                                                                                                                                                          WA
                                                                                                                                                                                                                                                                                                    17
                                                                                                                                                                                                                                        27

                                                                                                                                                                                                                                                                                                7 to

                                                                                                                                                                                                                                                                                                                       ND
                                                                                                                                                                                                                                       26

                                                                                                                                                                                                                                                                                                                   E LA
                                                                                                                                                                                                                                                                                                19
                                                                                                                                                                                                                                   20 to

                                                                                                                                                                                                                                                                                                                ROS
                                                                                                                                                                                                                                                                                            21
                                                                                                                                                                                                                                   25
                                                                                                                                                                                          T
                                                                                                                                                                                        EE

                                                                                                                                                                                                     FB
                                                                                                                                                                                         R

                                                                                                                                                                                                                                                                                         31
     Phase 2              98,226                   £1.72              £161,892
                                                                                                                                                                                                                              19
                                                                                                                                                                                      ST

                                                                                                                                                                                                                                                                                        23 to
                                                                                                                                                                                    T
                                                                                                                                                                                 AN

                                                                                                                                                                                                                 32
                                                                                                                                                                                 NN

                                                                                                                                                                                                                to
                                                                                                                                                                               TE

                                                                                                                                                                                                               40
                                                                                                                                                                                                                                             33

                                                                                                                                                                                                                                                      35
                                                                                                                                                                                                                                                     to

                                                                                                                                                                                                            30
                                                                                                                                                                                                                                                    45

                                                                                                                                                                                                                                                              47
                                                                                                                                                                                                                                                                       49

     Total                214,585                  £2.27              £222,024
                                                                                                                                                                                                          28
                                                                                                                                                                                                                                                                                51
                                                                                                                                                                                                                                                                               to
                                                                                                                                                                                                                                                                              61

                                                                                                                                                                                                                                                                                                                                                                   2
                                                                                                                                                                                                                                                                                     63

                                                                                                                                                                                                       16
                                                                                                                                                                                                      to
                                                                                                                                                                                                     26                                                                                                    84         to
                                                                                                                                                                                                                                                                                                                74 76
                                                                                                                                                                                                                                                                                                                            72
                                                                                                                                                                                                    14                                                                                                                                  70
                                                                                                                                                                                                                                                                                                                                                   0 to
                                                                                                                                                                                                                                                                                                                                              58 6
                                                                                                                                                                                                12
* Currently there is no service charge shortfalls across the estate                  Not to scale, indicative only.
                                                                                                                                                                                                                                                                                                                                                              56
                                                                                                                                                                                                                                                                        56
                                                                                                                                                                                                2                                                                      to
                                                                                                                                                                                               to                                                                     64
                                                                                                                                                                                              10
                                                                                                                                                                                                                                                                                                          66
                                                                                                                                                                                                                                                                 54

 1     Javan Global

 2     Five Guys
THE P RO P ERT Y
HOME   T H E P RO P E R T Y   PHASE 1   P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   17
HOME   T H E P RO P E R T Y   PHASE 1      P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   18

                                        PHASE 1
THE
                                                                                                         P HASPERO
HOME   T H E P RO P E R T Y   PHASE 1   P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   19

                                                                                                                 1 P ERT Y
P HAS E 1
            HOME                     T H E P RO P E R T Y          PHASE 1            P H AS E 2   OV E R V I E W & P R I C I N G    C O N TAC T       20

Key Information                                                    Key Facts
• Developed in 1998
                                                                   • 116,359 sq ft
• Located at the heart of Birmingham’s vibrant Broad Street

• 116,359 sq ft of high-quality leisure accommodation including;
  a 12-screen cinema, gym and three restaurants
                                                                   • Six tenants
• Fully let to six tenants
                                                                   •	Rent £1,886,319 per annum
• Anchored by Cineworld who have recently extended their
  lease until June 2040 providing a further 22 years unexpired
                                                                      (£16.21 psf)                                     1

  term

• Long term income to strong covenants with 17.43 year average     • Net rent £1,769,585 after
  unexpired lease term                                                leasehold payaway
• 91.82% of income subject to fixed or RPI linked reviews

• 95.15% of income rated minimum risk (D&B)                        •9
                                                                     1.82% of income subject to fixed
• Rent passing £1,886,319 per annum equating to a low average       or RPI linked reviews.
  rent of £16.21 psf

• Fully sharia compliant income                                    •	95.15% of income rated
• 481 on-site car parking spaces                                      minimum risk (D&B)
                                                                                                                       2

                                                                                                                                                   1    Pure Gym   2   Nando’s

                                                                                                                             JAVAN
P HAS E 1
                       HOME                                                                               T H E P RO P E R T Y                                                                                           PHASE 1                                                                                           P H AS E 2                                                                   OV E R V I E W & P R I C I N G                                                                     C O N TAC T                21

WAULT / Income Analysis
INCOME BY TENANT                                                                                                                                                                                                      INCOME BY USE                                                                                                                                                                                                                     SECURITY OF INCOME (D&B)
                                                                              £51,500             £40,000
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   2%     3%
                                                                  ,000                                                                                                                                                                                                                             2
                                                               £60                                                                                                                                                                                                                             5,73                                                  £23
                                                                                                                                                                                                                                                                                            £19                                                         1,71
                                                                                                                                                                                                                                                                                                                                                            1
                                          2
                                        73
                                      5,
                                    19
                                £

                                                                                                                                                                                                                                                        5  0
                                                                                                                                                                                                                                                      ,2
                                                                                                                                                                                                                                                    54
                                                                                                                                                                                                                                                  £1
                                                                        Cineworld
               1

                                                                                                                                                                                                                                                                                                                Cinema
        £231,71

                                                                        Euro Car Parks
                                                                                                                                                                                                                                                                                                                Restaurant                                                                                                                                                                                    Minimum
                                                                        Pure Gym
                                                                                                                                                                                                                                                                                                                Gym                                                                                                                                                                                           Higher than Average
                                                                        Nando’s Chickenland
                                                                                                                                                                                                                                                                                                                Car Park                                                                                                                                                                                      NA
                                                                        Del Villaggio
                                                                        Javan Global
                                                                                                                                                        £1
                                                                                                                                                          ,3
                                                                                                                                                             0

                                                                                                                                                4,
                                                                                                                                                  61
                                                                                                                                                    6
                                                                                                                                                                                                                                                                                                                                                           £1,
                                                                                                                                                                                                                                                                                                                                                              30
                                                                                                                                                                                                                                                                                                                                                                4,6
                                                                                                                                                                                                                                                                                                                                                                   16
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   95 %

INCOME PROFILE TO BREAKS

2,500,000

2,000,000

1,500,000                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       Nando’s Chickenland
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Euro Car Parks
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Javan Global
1,000,000
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Pure Gym
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Del Villaggio
  500,000                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       Cineworld

         0
                                                                                                                                                                                                                                                                                                              Jan 32
                                                                                                                                                                                                  Jan 27
              Sep 18
                       Feb 19
                                Jul 19
                                         Dec 19
                                                  May 20
                                                           Oct 20
                                                                    Mar 21

                                                                                               Jun 22

                                                                                                                                   Feb 24
                                                                                                                                            Jul 24
                                                                                                                                                     Dec 24
                                                                                                                                                              May 25
                                                                                                                                                                       Oct 25

                                                                                                                                                                                                                                                                                   Oct 30
                                                                                                                                                                                                                                                                                            Mar 31

                                                                                                                                                                                                                                                                                                                                         Apr 33
                                                                                                                                                                                                                                                                                                                                                  Sep 33
                                                                                                                                                                                                                                                                                                                                                           Feb 34
                                                                                                                                                                                                                                                                                                                                                                    Jul 34
                                                                                                                                                                                                                                                                                                                                                                             Dec 34
                                                                                                                                                                                                                                                                                                                                                                                      May 35

                                                                                                                                                                                                                                                                                                                                                                                                        Mar 36

                                                                                                                                                                                                                                                                                                                                                                                                                          Jan 37
                                                                                                                                                                                                                                                                                                                                                                                                                                   Jun 37
                                                                                                                                                                                                                                                                                                                                                                                                                                            Nov 37

                                                                                                                                                                                                                                                                                                                                                                                                                                                                       Feb 39
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Jul 39
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         Dec 39
                                                                                      Jan 22

                                                                                                                                                                                Mar 26

                                                                                                                                                                                                           Jun 27

                                                                                                                                                                                                                                               Feb 29
                                                                                                                                                                                                                                                        Jul 29
                                                                                                                                                                                                                                                                 Dec 29
                                                                                                                 Apr 23
                                                                                                                          Sep 23

                                                                                                                                                                                         Aug 26

                                                                                                                                                                                                                             Apr 28
                                                                                                                                                                                                                                      Sep 28

                                                                                                                                                                                                                                                                          May 30

                                                                                                                                                                                                                                                                                                                       Jun 32

                                                                                                                                                                                                                                                                                                                                                                                                                                                     Apr 38
                                                                                                                                                                                                                                                                                                                                                                                                                                                              Sep 38
                                                                                                                                                                                                                                                                                                                                                                                                                 Aug 36
                                                                                                                                                                                                                                                                                                                                Nov 32
                                                                                                                                                                                                                    Nov 27

                                                                                                                                                                                                                                                                                                                                                                                               Oct 35
                                                                             Aug 21

                                                                                                        Nov 22

                                                                                                                                                                                                                                                                                                     Aug 31

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  May 40
*Created using Oxford Economics RPI forecast
P HAS E 1
            HOME                             T H E P RO P E R T Y                        PHASE 1                      P H AS E 2                 OV E R V I E W & P R I C I N G             C O N TAC T                                       22

Phase 1 Tenancy Schedule                                                                                                                                                 Floor Plans
                                                                                                                                                                         Not to scale, indicative only.
                                     Total Area     Breakdown of Areas           Rent      Lease      Rent         Break         Lease
Unit             Tenant                                                                                                                      Comments
                                         (sq ft)          (sq ft)                (£pa)     Start     Review        Option        Expiry
                                                                                                                                                                         First Floor
                                                                                                                                             Fixed uplifts:
                                                                                                                                             £1,405,422 (2020),
                                                                                                                                             £1,541,060 (2025),
                                                   Ground           26,415                                                                   £1,613,073 (2030),                                                CINEWORLD
                 Cineworld                         Ground Mezz       3,452                                                                   £1,757,129 (2035).                                                                                                                                                   GATECRASHE
Cinema                                   79,369                              1,304,616 24/06/2000   24/06/2020                 23/06/2040
                 Cinemas Ltd                       First            44,987                                                                   Tenant has recently
                                                   First Mezz        4,515                                                                   signed a reversionary
                                                                                                                                             lease extending the
                                                                                                                                             expiry from 2025 to
                                                                                                                                             2040.

                                                                                                                                                                                                                     P                                                                                                                       P
                                                                                                                                             RPI reviews in 2020
                                                   Ground            8,325                                                                   subject to 2% collar
Units 1, 2 & 3   Pure Gym Ltd            24,849                                195,732 08/11/2010   08/11/2020                 07/11/2025
                                                   Basement         16,524                                                                   and 4% cap. Service
                                                                                                                                             charge cap.                                                         BRO
                                                                                                                                                                                                                    AD
                                                                                                                                                                                                                            STR
                                                                                                                                                                                                                                E             ET
                                                                                                                                                                         Ground Floor
                 Cyrus Khazaei                     Ground            2,719                                                                   £12,220 rent deposit                                                                                                                                BRO
Unit 4                                    4,844                                 51,500 06/01/2012   06/01/2022                 05/01/2032                                                                                                                                                           AD

                                                                                                                                                                                                                         DEL V I L L AG GIO
                 t/a Del Villaggio                 First             2,125                                                                   (+ VAT).                                                                                                                                                                           STR
                                                                                                                                                                                                                                                                                                                                    E              ET
                                                                                                                                                                                                     PURE GYM

                                                                                                                                                                                                                                                                                 G ATEC RASHER
                 Nando's                           Ground            3,151

                                                                                                                                                                                                                                                                                                                                        G CASINO
Unit 5A                                   3,688                                 60,000 24/06/2000   24/06/2020                 23/06/2025    Service charge cap.

                                                                                                                                                                                                                                                                                                  SHIMLA PI NKS

                                                                                                                                                                                                                                                                                                                                                    RESTAURANT
                                                                                                                                                                                                                                                                                                                   REVO LUT I O N
                                                                                                                                                                                                                                                            BISHOPSGATE STREET
                 Chickenland Ltd                   First               537
                                                                                                                                                                                                                                                   NANDOS
                                                                                                                                                                                                          CINEWORLD
                 Javan Global                      Ground            1,880                                                                   £10,000 rent deposit
Unit 5B                                   3,609                                 40,000 24/11/2017   22/10/2018   22/10/2023    23/06/2025                                                                                                           JAVAN
                 Ltd                               First             1,729                                                                   (+ VAT).

                                                                                                                                             Annual rental uplifts                                               P
                                                                                                                                             to the higher of RPI                                                                                                                                                                   P
Car Park         Euro Car Parks                                                                                                              a turnover based                                               5 LEVELS
                                              -                               231,711 24/06/2000    24/06/2020                 23/06/2025                                                                                                                                                                         5 LEVELS
1st-5th floor    Ltd                                                                                                                         calculation (available
                                                                                                                                             on request) plus 5 year
                                                                                                                                             OMR.                                                             TENNANT STREET                                                                     TENNANT STREET

                 Nando's
Fire Corridor                                 -                                  2,750 04/03/2011   24/06/2020                 23/06/2025                                Lower Ground Floor
                 Chickenland Ltd
                                                                                                                                                                                                          PURE GYM
                 PPC Midlands
Sub-Station                                   -                                    10 11/01/2000                               30/09/2096
                 Ltd

Gross Rent                             116,359                               1,886,319                           17.30 years   17.43 years                                                                                                                                                       G CASINO

Leasehold                                                                    -116,734

Net Rent                                                                     1,769,585
P HAS E 1
           HOME                       T H E P RO P E R T Y          PHASE 1                         P H AS E 2               OV E R V I E W & P R I C I N G           C O N TAC T                 23

Tenants

CINEWORLD CINEMAS LTD –                                            PURE GYM LTD –                                                              EURO CAR PARKS LTD –
01915767                                                           06690189                                                                    01270612

 Unit: Cinema          Rent: £1,304,616       D&B Rating: 5A1       Unit: 1,2 & 3         Rent: £195,732         D&B Rating: 3A1                 Unit: Car Park   Phase 1 Rent: £231,711         D&B Rating: 2A1

Cineworld Cinemas Ltd, post the acquisition of the Regal           Pure Gym Ltd is one of the two major players in the budget gym              Euro Car Parks Ltd operation is vital to the continued success of
Entertainment Group in the US, are the second largest cinema       market whose business model is focussed around long term leases             Five Ways leisure scheme providing affordable, secure accessibility
chain globally. As at 30th June 2018 the company had 792 sites     with fixed income growth provisions.                                        to the schemes mixed leisure offering. Euro Car Parks Ltd’s on site
and 9,542 screens.                                                                                                                             presence adds considerably to the schemes wider appeal through
                                                                   The past three years has seen some consolidation in this sector,            the convenience it provides for Five Ways customers. In addition
The company posted 123 million admissions in the six months        firstly with Pure Gym Ltd’s acquisition of the former LA Fitness            to this Five Ways parking provision benefits from the scheme’s
ended 30th June 2018 posting revenues of $1,863 million in the     business further strengthening its position within the market. The          prominent location on Broad Street with very few parking
six months ending 30th June 2018; up 10.8% on the previous six     budget gym market shows no sign of slowing and remains one the              alternatives of scale in close proximity, where demand remains
month period. In addition to this, on a constant currency basis,   fastest growing sectors within the leisure market.                          buoyant.
adjusted EBITDA was up 14.1% in the six months ended 30th June
2018.
P HAS E 1
            HOME                        T H E P RO P E R T Y             PHASE 1                          P H AS E 2               OV E R V I E W & P R I C I N G           C O N TAC T                24

DEL VILLAGGIO RESTAURANT -                                              NANDO’S CHICKENLAND LTD –                                                    JAVAN RESTAURANT LTD -
10669430                                                                02580031                                                                     10156724

 Unit 4                 Rent £51,500            D&B Rating O             Unit 5A                Rent £60,000           D&B Rating N1                   Unit 5B               Rent £40,000          D&B Rating H3

Del Villaggio is an independent family-run Italian restaurant which     Nando’s is a global fast casual restaurant operator with almost 400          Javan Global Ltd (T/A Javan Restaurant) took occupation of the
has traded from this site for over five years. The restaurant is well   outlets across the UK. The brand is highly popular for eat-in and            unit in early 2016. The restaurant serves a range of Middle Eastern
established having won a “PAPA independent Italian Restaurant           takeaway custom and attracts a broad mix of clientele. Nando’s               cuisine and trades over ground and first floor levels.
Award” in 2017 and relies on passing trade from the adjoining D2        select their sites carefully and rarely in the past have they closed
users along with regular clientele.                                     or sold units so there is a relatively small underperforming “tail”          This unit is at the rear of the Phase I building and a destination
                                                                        of sites. Nando’s perform particularly well near cinemas and other           eatery, dependant on its established client base and some passing
                                                                        high footfall leisure generators so the proximity of the Cineworld           trade.
                                                                        multiplex as well as the other D2 and gaming operators at Five
                                                                        Ways is a positive factor for them as for the other A3 occupiers.

                                                                                                                                                                                   JAVAN
HOME   T H E P RO P E R T Y   PHASE 1      P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   25

                                        PHASE 2
THE
                                                                                                         P HASPERO
HOME   T H E P RO P E R T Y   PHASE 1   P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   26

                                                                                                                 2 P ERT Y
P HAS E 2
           HOME                       T H E P RO P E R T Y        PHASE 1            P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T          27

Key Information                                                   Key Facts
• Developed in 1998
                                                                  • Built: 1998
• Located at the heart of Birmingham’s vibrant Broad Street.

• 98,226 sq ft of wet led leisure accommodation including; a      • Area: 98,226 sq ft
  nightclub, casino, restaurants, bars and car parking.

• Fully let to seven tenants
                                                                  • Seven tenants
• Anchored by Deltic Group who spent £1.4 million refurbishing
  the unit in 2016.
                                                                  • Rent: £1,144,133 per annum
                                                                                                                      1

• Long term income to strong covenants with 10.92 year average
  unexpired lease term.                                              (£11.64 psf)
• 88.24% of income rated lower than average risk (D&B)

• Rent passing £1,144,133 per annum equating to a low average
                                                                  • Net rent £1,074,275 after
  rent of £11.64 psf.                                                leasehold payaway
• 270 on-site car parking spaces

                                                                  • 88.24% of income rated lower
                                                                     than average risk (D&B)
                                                                                                                      2

                                                                                                                                                 1   Grosvenor Casino   2   Pryzm

                                   Pan Asian Restaurants Ltd
P HAS E 2
                      HOME                                                             T H E P RO P E R T Y                                                              PHASE 1                                                                   P H AS E 2                                              OV E R V I E W & P R I C I N G                                   C O N TAC T                  28

WAULT / Income Analysis
INCOME BY TENANT                                                                                                                                                         INCOME BY USE                                                                                                                                                          SECURITY OF INCOME (D&B)

                                                                  0
                                                            £64,50                                                                                                                                                                0                                                                                                                                                6%
                                                                                                                                                                                                                              0,00
                                                                                                                                                                                                                           £13
                                           00                                                                                                                                                                                                                                          £2
                                        0,0                                                                                                                                                                                                                                              47                                                                      6%
                                      £7                                                                                                                                                                                                                                                   ,0
                                                                                                                                                                                                                                                                                             00

                                                                                                                                                                                                 23
                                                                                                                                                                                              6,4

                                                                                                                                                                                                                                                                                                                                                                                                              32
                   00

                                                                                                                                                                                           £14
                                                                                                                               £3

                                                                                                                                                                                                                                                                                                                                                                                                              %
                2,5

                                                                                                                                 95
             £11

                                                                                                                                   ,00
                                                                                                                                      0
                                                            The Deltic Group
                                                            Grosvenor Casinos                                                                                                                                                             Nightclub
                                                                                                                                                                                                                                                                                                                                                                                   Minimum
                                                            Euro Car Parks                                                                                                                                                                Casino
                                                                                                                                                                                                                                                                                                                                                                                   Lower than Average
                                                            Revolution Bars                                                                                                                                                               Car Park
                                                                                                                                                                                                                                                                                                                                                                                   Higher than Average
                                                            Five Guys JV                                                                                                                                                                  Bar
             0
      £130,00

                                                                                                                                                                                                                                                                                                                                                                                   High
                                                            Pan Asian Restaurants                                                                                                                                                         Restaurant
                                                            East Z East

                                                                                                                                                                                         0
                                                                                                                                                                                     5,70
                                                                                                                                                                                  £22

                                                                                                                                                                                                                                                                                                   £3
                                     23                                                                                                                                                                                                                                                   95
                                   ,4                                                                                                                                                                                                                                                       ,0
                                 46                                                                                                                                                                                                                                                           00
                               £1                                                                                                                                                                                                                                                                                                                                %
                                                                                                 £2                                                                                                                                                                                                                                                                  56
                                                                                                   25,
                                                                                                      700

INCOME PROFILE TO BREAKS
1,400,000

1,200,000

1,000,000

                                                                                                                                                                                                                                                                                                                                                                     Grosvenor Casinos
 800,000                                                                                                                                                                                                                                                                                                                                                             Revolution Bars
                                                                                                                                                                                                                                                                                                                                                                     Euro Car Parks
 600,000                                                                                                                                                                                                                                                                                                                                                             Pan Asian Restaurants
                                                                                                                                                                                                                                                                                                                                                                     East Z East
 400,000                                                                                                                                                                                                                                                                                                                                                             Five Guys JV
                                                                                                                                                                                                                                                                                                                                                                     The Deltic Group
 200,000

         0
                                                                                                                                                                                                                                                                                                                    Jan 32
                                                                                                                                                                                                      Jan 27
             Sep 18

                      Feb 19

                                 Jul 19

                                          Dec 19

                                                   May 20

                                                            Oct 20

                                                                     Mar 21

                                                                                                 Jun 22

                                                                                                                                     Feb 24

                                                                                                                                              Jul 24

                                                                                                                                                       Dec 24

                                                                                                                                                                May 25

                                                                                                                                                                         Oct 25

                                                                                                                                                                                                                                                                                                                                               Apr 33

                                                                                                                                                                                                                                                                                                                                                        Sep 33
                                                                                        Jan 22

                                                                                                                                                                                  Mar 26

                                                                                                                                                                                                               Jun 27

                                                                                                                                                                                                                                                   Feb 29

                                                                                                                                                                                                                                                            Jul 29

                                                                                                                                                                                                                                                                     Dec 29

                                                                                                                                                                                                                                                                                        Oct 30

                                                                                                                                                                                                                                                                                                  Mar 31
                                                                                                                   Apr 23

                                                                                                                            Sep 23

                                                                                                                                                                                             Aug 26

                                                                                                                                                                                                                                 Apr 28

                                                                                                                                                                                                                                          Sep 28

                                                                                                                                                                                                                                                                              May 30
                                                                                                          Nov 22

                                                                                                                                                                                                                                                                                                                             Jun 32

                                                                                                                                                                                                                                                                                                                                      Nov 32
                                                                                                                                                                                                                        Nov 27
                                                                              Aug 21

                                                                                                                                                                                                                                                                                                           Aug 31

*Created using Oxford Economics RPI forecast
P HAS E 2
            HOME                       T H E P RO P E R T Y                   PHASE 1                          P H AS E 2                  OV E R V I E W & P R I C I N G                                    C O N TAC T                                                                                                      29

Phase 2 Tenancy Schedule                                                                                                                                               Floor Plans
                                                                                                                                                                       Not to scale, indicative only.
Unit           Tenant         Total Area      Breakdown of Areas           Rent      Lease        Rent       Break      Lease       Comments
                                  (sq ft)           (sq ft)                (£pa)     Start       Review      Option     Expiry
                                                                                                                                                                       First Floor
               Five Guys JV                 Ground             7,272                                                             £37,500 rent deposit
Unit  6                            7,543                                 112,500   16/11/2015   16/11/2020            15/11/2030
               Ltd                          Mezzanine            481                                                             (+VAT).
                                                                                                                                                                 CINEWORLD
                                                                                                                                                                 CINEWORLD
                                                                                                                                                                                                                                                              DELTIC
                                                                                                                                                                                                                                                              DELTIC

               Revolution                   Ground             5,135                                                                Mezzanine was a 2001
Unit  7                            8,314                                 130,000   20/04/2001   20/04/2021            19/04/2026
               Bars Ltd                     Mezzanine          3,179                                                                tenant improvement.

                                            Ground             2,229
                                                                                                                                                                       P                                                                                                            P
               Grosvenor                    Basement                                                                                GIA of 18,500 for                  P                                                                                                            P
Unit  8                           23,022                                 225,700   25/03/2001   25/03/2021            24/03/2026
               Casinos Ltd                  Mezzanine          3,743                                                                review purposes.
                                                                                                                                                                                                                                                                                                                                    FIRST FLOOR
                                            Basement          16,811                                                                                                                                                                                                                                                                FIRST FLOOR

                                                                                                                                                                   BRO
                                                                                                                                                                   BR AD
                                                                                                                                                                     OA
                                            Ground             1,830                                                                                                     STR
                                                                                                                                                                        DS
               Pan Asian                                                                                                                                              Ground
                                                                                                                                                                          TREEETFloor
                                                                                                                                                                              ET
                                            Basement
Unit  9        Restaurants        17,341                                  70,000   24/01/2014   24/01/2023            23/01/2028
                                            Mezzanine          7,806                                                                                                                                                                             BRO
               Ltd                                                                                                                                                                                                                               BROAD

                                                                                                                                                                            DEDLEVLIV
                                            Basement           7,705                                                                                                                                                                                AD STR
                                                                                                                                                                                                                                                       STREET
                                                                                                                                                        PURE GYM                                                                                           EET

                                                                                                                                                                                    LILLALGAG
                                                                                                                                                        PURE GYM

                                                                                                                                                                                                                                     DELTIC
                                                                                                                                                                                            GIG

                                                                                                                                                                                                                                      DELTIC
                                                                                                                                 5 year reversionary

                                                                                                                                                                                              OIO

                                                                                                                                                                                                                                                                            GGCA
               East Z East                  Ground             4,041

                                                                                                                                                                                                                                                                                          RERSETSATU
                                                                                                                                                                                                                                                       RR
                                                                                                                                                                                                              BISHOPSGATE

                                                                                                                                                                                                                                                                                           PAPN
Unit  10                           4,979                                  64,500   19/11/2010   19/11/2020            18/11/2030 lease in place until

                                                                                                                                                                                                                                                        EE

                                                                                                                                                                                                                                                                               CSAIS
                                                                                                                                                                                                               BISHOPSGATESTREET
               Ltd                          Mezzanine            950

                                                                                                                                                                                                                                                         VO

                                                                                                                                                                                                                                                                                               AN
                                                                                                                                                                                                                                                                                   NIO
                                                                                                                                 2030.

                                                                                                                                                                                                                                                          VO

                                                                                                                                                                                                                                                                                                  ASAIS
                                                                                                                                                                                                                                                                                                                  EAST
                                                                                                                                                                                                                                         FIVE

                                                                                                                                                                                                                                                                                                   AR
                                                                                                                                                                                                    NANDOS

                                                                                                                                                                                                                                                                                     NO
                                                                                                                                                                                                                                    F FFLorem ipsum
                                                                                                                                                                                                                                                F

                                                                                                                                                                                                                                                                                                                   EASTZ ZEAST
                                                                                                                                                                                                                                                            LU

                                                                                                                                                                                                                                                                                                     UARN
                                                                                                                                                                                                                                          FIVEGUYS
                                                                                                                                                                                                    NANDOS                          F FFLorem ipsum

                                                                                                                                                                                                                                                                                                      AIN
                                                                                                                                                                                                                                                F

                                                                                                                                                                                                                                                             LU

                                                                                                                                                                                                                                                                                                        AN
                                                                                                                                                           CINEWORLD

                                                                                                                                                                                                                                                                                                        ATNT
                                                                                                                                                                                                                                                               TT
                                                                                                                                                           CINEWORLD

                                                                                                                                                                                                                                                                IO
                                                                                                                                                                                                     TIGER

                                                                                                                                                                                                                                               GUYS

                                                                                                                                                                                                                                                                  IO

                                                                                                                                                                                                                                                                                                                           EAST
                                                                                                                                                                                                     TIGER

                                                                                                                                                                                                                                                                   NN
                                                                                                                                                                                                     BILLS
                                            Ground             1,720                                                                                                                                 BILLS
               The Deltic
Unit 11                           37,027    First             25,171     395,000   11/09/2013   26/01/2023            10/09/2033

                                                                                                                                                                                                                           STREET
               Group Ltd
                                            Second            10,136
                                                                                                                                                                   P
                                                                                                                                                                   P
                                                                                                                                                                                                                                                                        P
                                                                                                                                 Annual rental uplifts        5 LEVELS
                                                                                                                                                              5 LEVELS                                                                                                  P
                                                                                                                                 to the higher of RPI                                                                                                 5 LEVELS
                                                                                                                                                                                                                                                      5 LEVELS
Car Park                                                                                                                                                                                                                                                                                                                            GROUND FLOOR
               Euro Car                                                                                                          a turnover based                                                                                                                                                                                   GROUND FLOOR
Ground - 6th                           -                                 146,423   20/04/2001   20/04/2021            19/04/2026
               Parks Ltd                                                                                                         calculation (available
floor                                                                                                                                                          TENNANT STREET
                                                                                                                                 on request) plus 5 year       TENNANT STREET                                                                  TENNANT STREET
                                                                                                                                                                                                                                               TENNANT STREET
                                                                                                                                 OMR.

                                                                                                                                                           PURE GYM    Lower Ground Floor
                                                                                                                                                           PURE GYM
               PPC
Sub-Station                            -                                     10    13/02/2001                         30/09/2096
               Midlands Ltd

                                                                                                                                                                                                                                                                                                               RERSETSATU
                                                                                                                                                                                                                                          GROSVENOR

                                                                                                                                                                                                                                                                                                                PAPN
                                                                                                                                                                                                                                          GROSVENOR

                                                                                                                                                                                                                                                                                                                    AN
Gross Rent                       98,226                                1,144,133                                      10.92 years                                                                                                           CASINO

                                                                                                                                                                                                                                                                                                                       ASAIS
                                                                                                                                                                                                                                            CASINO

                                                                                                                                                                                                                                                                                                                        ARUARN
                                                                                                                                                                                                                                                                                                                           AIN
                                                                                                                                                                                                                                                                                                                             AN
                                                                                                                                                                                                                                                                                                                             ATNT
Leasehold                                                               -69,858

Net Rent                                                               1,074,275

                                                                                                                                                                                                                                                                                                                                    BASEMENT
                                                                                                                                                                                                                                                                                                                                    BASEMENT
P HAS E 2
           HOME                         T H E P RO P E R T Y           PHASE 1                         P H AS E 2                  OV E R V I E W & P R I C I N G           C O N TAC T                30

Tenants

DELTIC GROUP LTD -                                                    EURO CAR PARKS LTD -                                                           GROSVENOR CASINOS -
07870512                                                              01270612                                                                       00877080

 Unit 11                Rent £395,000           D&B Rating 2A          Unit: Car Park     Phase 2 Rent: £146,423        D&B Rating: 2A1                Unit 8                Rent £225,700         D&B Rating 5A1

Deltic is a privately owned company and well respected within the     Euro Car Parks Ltd operation is vital to the continued success of              Owned by The Rank Group Plc, Grosvenor Casinos is the UK’s
late night sector as the leading nationwide operator of nightclubs    Five Ways leisure scheme providing affordable, secure accessibility            largest multi-channel casino operator, by number of venues and by
and late bars, having 57 venues across England, Scotland and          to the schemes mixed leisure offering. Euro Car Parks Ltd’s on-site            revenue. With a finite number of casino licences in issuance and
Wales. Deltic took an assignment of the lease of Unit 11 in 2016,     presence adds considerably to the schemes wider appeal through                 the high capital costs of building casinos, Grosvenor is well placed
and subsequently spent £1.45 million refurbishing and rebranding      the convenience it provides for Five Ways customers. In addition               with regards to venue-based gaming in the UK.
the club to its “Pryzm” brand forming the largest night club in the   to this Five Ways parking provision benefits from the scheme’s
                                                                                                                                                     More than 7 million visits were made to Grosvenor’s land-based
City Centre. Deltic reported a 4.9% increase in like for like sales   prominent location on Broad Street with very few parking
                                                                                                                                                     casinos in the 2017/18 trading year with spend per visit rising
for the year ending February 2018 and has returned to turnover        alternatives of scale in close proximity, where demand remains
                                                                                                                                                     more than 8% in the provinces following the group having focussed
and EBITDA growth. During the year the group spent a total of         buoyant.
                                                                                                                                                     on targeted refurbishments aimed at maximising the returns from
£5.7 million across the estate and plans to invest a further
                                                                                                                                                     higher spending transactional customers as well as investment to
£5.5 million in the coming year to complete the ‘catch-up’
                                                                                                                                                     target younger casino players.
refurbishment programme.
P HAS E 2
           HOME                        T H E P RO P E R T Y                 PHASE 1                       P H AS E 2             OV E R V I E W & P R I C I N G       C O N TAC T                31

FIVE GUYS JV LTD -                                       REVOLUTION BARS LTD -                               PAN ASIAN RESTAURANTS LTD -                          EAST Z EAST GROUP (UK) LTD
08185191                                                 0883890                                             080903588                                            09702251

 Unit 6       Rent £112,500     D&B Rating N2                 Unit 7   Rent £130,000   D&B Rating 4A2          Unit 9     Rent £70,000       D&B Rating N4         Unit 10      Rent £64,500      D&B Rating H3

Five Guys JV Ltd is a relatively new entrant             Revolution Bars Ltd is a nationally recognised      Pan Asian Restaurants Ltd (t/a Varanasi              East Z East is a small group of seven restaurants
to the UK Quick Service restaurant sector,               listed bar operator with a premium drinks           Restaurant) is an independently run Varanasi         predominantly concentrated in the north west
having opened its first outlet in Central                and strong food based offer. The company            restaurant and one of Birmingham’s largest           of England. The subject property is the group’s
London in 2013. Despite this, Five Guys JV now           operates under two groups; Revolution Bar and       restaurants in terms of capacity with over 700       only outlet in the Midlands and forms one of two
trades from 83 UK sites, including two others            Revolution De Cuba and currently occupies 69        covers provided over three trading levels. The       restaurants outside of the north west region.
in Birmingham City Centre, at the Bullring               sites with the company planning to expand by        restaurant benefits from passing trade from          The restaurant operates at the mid-market
Shopping Centre and New Street Station.                  over 150 sites through organic growth.              Broad Street and those from the adjoining A3         level and benefits from its proximity to the A3
Five Guy’s December 2016 accounts reflect                                                                    operators.                                           operators across Phases 1 and 2.
strong annual turnover of £86 million with
average sales of £1.46 million per site (recorded
across 59 outlets).

                                                                                                              Pan Asian Restaurants Ltd
HOME   T H E P RO P E R T Y    PHASE 1   P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   32

                              OVERVIEW & PRICING
OV E R V I E W & P R I C I N G
    HOME   T H E P RO P E R T Y   PHASE 1       P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   33

1                                           3

                                                                                                                 1   Cineworld

                                                                                                                 2   Creams

                                                                                                                 3   Nando’s
2                                           4                                                                    4   Grosvenor Casino
OV E R V I E W & P R I C I N G
    HOME   T H E P RO P E R T Y   PHASE 1            P H AS E 2               OV E R V I E W & P R I C I N G           C O N TAC T                 34

                                                                  EPC
                                                                  Energy Performance Certificates are available on request.

                                                                  Purchase Entity
                                                                  The property is held in a single asset special purchase vehicle
                                                                  (SPV), Valad European Diversified Fund (Jersey) 11 Limited. Further information is
                                                                  available on request.

                                                                  Data Room
                                                                  Access to the marketing data room will be provided upon request.

                                                                  Surveys
1

                                                                  2018 Measured and Building surveys are available upon request and can be
                                                                  assigned to the successful purchaser.

                                                                  Proposal
                                                                  We are instructed to seek offers in excess of £44,700,000 subject to contract
                                                                  and exclusive of VAT for our clients long leasehold interest. This equates to a low
                                                                  capital value of £208 per sq ft.

                                                                  A purchase at this level reflects a 6.25% net initial yield assuming a sale of the
                                                                  special purchase vehicle and costs of 1.80%.

                                            1   Pure Gym
2
                                            2   Revolution
OV E R V I E W & P R I C I N G
                 HOME                                      T H E P RO P E R T Y                                     PHASE 1                                        P H AS E 2   OV E R V I E W & P R I C I N G   C O N TAC T   35

Contacts
For further information or to arrange a viewing please contact:

CHARLES BOYES                                              ROSS CUTHBERT

T    020 3486 3472                                         T     012 1616 4834
M 07845 130359                                             M 07920 275600
E    cboyes@geraldeve.com                                  E     rcuthbert@geraldeve.com

JOHN RODGERS                                               RICHARD LINES

T    020 3486 3467                                         T     020 7333 6274
M 07810 307422                                             M 07825 721289
E    jrodgers@geraldeve.com                                E     rlines@geraldeve.com

Important Notice: Gerald Eve LLP for itself and for the vendors or lessors of this property for whom it acts, gives notice that the sole purpose of these
particulars is to provide outline information on this property to prospective purchasers or tenants (as applicable), who are solely responsible for making
their own investigations and seeking independent advice, including the costs of doing so, and forming their own view as to the condition of the property, its
fitness for their requirements and the accuracy and completeness of the statements herein. These particulars do not constitute any recommendation or
offer to enter into any contract regarding this property. Gerald Eve LLP does not guarantee the accuracy or completeness of any description, dimensions,
references to condition, necessary permissions for use and occupation and other details contained herein, and prospective purchasers or tenants must not
rely on them as statements of fact or representations.

Rents quoted in these particulars may be subject to VAT in addition. Neither Gerald Eve LLP nor the vendors or lessors of this property accepts any liability
or responsibility (whether in negligence or otherwise) for any loss arising from using or relying on these particulars. Any reference herein to any plant,
machinery, equipment, services, fixtures or fittings at the property shall not constitute a representation (unless otherwise expressly stated) as to its state
or condition or that it is capable of fulfilling its intended function. Neither Gerald Eve LLP nor any of its partners, employees or agents has any authority to
make, and does not make, any representation or warranty, or to enter into any contract, in relation to the property.

In this document references to Gerald Eve LLP are references to Gerald Eve LLP, the United Kingdom member firm of Gerald Eve LLP Touche Tohmatsu
Limited (“DTTL”), a UK private company limited by guarantee, whose member firms are legally separate and independent entities. See www.geraldeve.com
for a detailed description of the legal structure of DTTL and its member firms. October 2018
You can also read