BIRMINGHAM'S PREMIER LEISURE DESTINATION - Gerald Eve
←
→
Page content transcription
If your browser does not render page correctly, please read the page content below
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
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
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
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
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%.
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
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
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
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