STYLISH APARTMENTS BEAUTIFULLY ARRANGED · 2017-08-07 · WHY INVEST IN LUTWYCHE Few suburbs are...

1

S T Y L I S H A P A R T M E N T S B E A U T I F U L L Y A R R A N G E D

2

1. Project Overview

2. Location

3. Lifestyle

4. Apartments

5. Floor Plans

6. Investment

7. Rental Appraisal

8. Depreciation Schedule

C O N T E N T S

3

1 . P R O J E C T O V E R V I E W

4

A C E L E B R A T I O N O F U R B A N L I V I N G

- C o n s t r u c t i o n c o m p l e t e

- 5 5 A p a r t m e n t s

- 6 R e s i d e n t i a l L e v e l s

- 1 8 0 m 2 R e s i d e n t ' s R o o f T e r r a c e

a n d S k y P a v i l i o n .

- S e c u r e F o y e r / L i f t A c c e s s

- L u x u r y F i n i s h e s / F l o o r P l a n s

D e s i g n e d f o r L i v i n g

5

I N T R O D U C I N G A F R E S H T A K E O N L U X U R Y

Discover Vantage Lutwyche, a refreshing new vision

for City living in the heart of Brisbane’s inner-north.

This inspired collection of lifestyle apartments

creates a beautiful contemporary setting where

you can sample everything the City has to offer.

Here the energy of the City is at the centre of

your experience.

Secure a one or two bedroom apartment at Vantage

and transform your investment future.

With construction now complete, lock in your chosen

apartment with a $2,000 holding deposit.

6

2 . L O C A T I O N

7

With Brisbane’s full array of transport options

just around the corner and the CBD just 15 minutes

away, here you can explore the urban landscape,

make new discoveries, and enjoy the best of

subtropical Brisbane.

A L I F E S T Y L E T H A T

S U R R O U N D S Y O U

Vantage Lutwyche adds life to a beautiful natural setting, offering a

complimentary mix of contemporary one and two bedroom apartments,

and ground floor retail. These brilliant urban spaces benefit from

broad balconies that frame timeless city and suburban views. With

a striking architectural façade and fresh, vibrant colour palette,

Vantage integrates seamlessly into the residential streetscape.

> Expansive one and two bedroom apartments

> Central Lutwyche location

> Direct access to Northern Busway

> Secure building with basement car parking

> Ground level retail

> Walking distance to Prentice Park, Bradshaw Park &

Kedron Brook bikeway

Y O U R L U T W Y C H E S A N C T U A R Y

8

KELVIN GROVE URBAN VILLAGE & QUT 5 km

VICTORIA PARK GOLF COMPLEX

4 km

ROYAL BRISBANE HOSPITAL PRECINCT 3.2 km

BRISBANE CBD5 km

PRENTICE PARK

400 m

BRADSHAW PARK

350 m

LUTWYCHE CITY SHOPS400 m

FORTITUDE VALLEY4 km

KEDRON BROOK BIKEWAY400 m

LUTWYCHE BUSWAY STATION

250 m

F R O M H E R E T O E V E R Y T H I N G

- D I R E C T

ALBION PARK RACECOURSE2 km

WOOLOOWIN TRAIN STATION1 km

SANGATE ROAD RESTAURANT PRECINCT2 km

KEDRON HIGH SCHOOL400 m

9

GATEW

AY MO

TORW

AY

SAN

DGATE RD

AIRPORT DR

LUTW

YCH

E R

D

GYM

PIE R

D

MA

IN ST

PACIFIC MOTO

RWAY

CORONATIO

N DR

WES

TERN FREEWAY

STAFFORD RD

DAYS RD

VULTURE ST

WYNNUM RD

CR

EEK

RD

GREY ST

JUNCTION RD

CHALK ST

WEB

STER

RD

WA

RD

ELL

ST

SAMFORD RD

RIC

HM

ON

D ST

THISTLE ST

ALBION RD

SHAND ST

KELVIN

GRO

VE RD

ENO

GG

ERA

RD

SOUTHERN C

ROSS W

AY

KINGSFORD SMITH DR

MACQ

UARIE ST

ANN S T

GREGORY TCE

WATERWORKS RD

JUB

ILEE

TCE

FRED

RIC

K ST

W Y N NUM RD

LYTTON RD

NUNDAH

CL AYFIELD

ASCOT

GORDON PARK

GR ANGE

NEWMARKET

PADDINGTON

KELVINGROVE

SPRINGHILL

CBD

MORNINGSIDE

BULIMBA

NEWFARM

NORMANPARK

WESTEND

AUCHENFLOWER

ASHGROVE

BARDON

WINDSOR

LUT W YCHE

2 5 0 m t o L u t w y c h e B u s w a y S t a t i o n

3 5 0 m t o B r a d s h a w P a r k

1 0 m i n s t o A i r p o r t v i a M 7

10

3 . L I F E S T Y L E

11

O U T A N D A B O U T I N L U T W Y C H E

At Vantage you can make every moment unforgettable, with lively dining and entertainment

destinations just around the corner. Step outside and enjoy the eclectic charms of Brisbane’s

inner-north or rejuvenate in lush green parklands that go on forever. Here you can take advantage

of the myriad of sporting facilities available at Mercer Park, enjoy a BBQ or picnic at nearby Bradshaw

Park, or take a bike ride along the beautiful Kedron Brook creek.

Boutique cafes and specialty retailers dot the suburb, while mere minutes separate you from

Brisbane’s cultural centre at South Bank and the exciting inner-City reaches of the Brisbane River.

Enjoying a weekend away has never been easier with the City’s network of motorways and arterials

providing quick connections to the Sunshine Coast and Gold Coast.

12

4 . A P A R T M E N T S

13

An imaginative blend of contemporary design and

premium appointments, Vantage lets you unwind in

beautifully conceived interiors. Smart layouts introduce

an indoor-outdoor feel to living spaces, creating an

inviting setting where entertaining is a dream. These

individually crafted apartments boast personalised details,

quality finishes and expansive balconies where you can enjoy

magical evenings against the backdrop of the City.

> Sleek contemporary kitchens with German made stainless-steel

AEG appliances and Grohe tapware

> Designer interiors with premium appointments

> Expansive balconies with city and urban views

> Secure car parking

> Air conditioning to all bedrooms / living

> 180m2 resident’s roof terrace & sky pavilion

> Secure building foyer / floor access

> Visitor car parks

D I S T I N C T I V E D E S I G N

Carefully planned for the next generation of apartment buyers and optimised for key

rental markets, Vantage’s design and floor plans appeal to sharing professionals that need

their own space and owner-occupiers seeking above-average sized apartments.

> Separation between bedrooms for optimal privacy

> Easy balcony access, with spacious living areas opening to the outdoors

> Careful positioning ensuring each apartment captures the best possible aspect

> Air conditioning to both bedrooms and living areas for the ultimate comfort all year round

> TV points to both bedrooms for the modern resident.

F L O O R P L A N S D E S I G N E D F O R L I V I N G

5 . F L O O R P L A N S

15

17

LUTW

YCHE

RO

AD

ISEDALE STREET

UNIT 105UNITS: 105 - 1 CARUNITS: 103 MIRROR - 1 CAR

INTERNAL AREA: 74 SQMBALCONY AREA: 20 SQMTOTAL AREA: 94 SQM

The seller, under the contract terms, is entitled to make variations and changes to the lot, including the location, area and dimensions, without limitation. If the area of the lot on the registered survey plan is not more than 5% different from the area shown on this plan, the variation is deemed to be a ‘minor variation’ (as defined in the contract terms) and the buyer, under the contract terms, has no right to object ‘(as defined in the contract terms)’.Whilst all details have been carefully prepared and believed to be correct, no warranty can be given for information supplied or implied Whilst all details have been carefully prepared and believed to be correct, no warranty can be given for information supplied or implied by the vendors or their agents. Intending purchasers must rely on their own enquiries. Floor plans are indicative only. They should not be relied upon as the accurate representation of the final product. Specifications may change at any time.

18

ISEDALE STREET

LUTW

YCHE

RO

AD

UNIT 107UNIT: 107 - 1 CARUNIT: 101 MIRROR - 1 CAR

INTERNAL AREA: 85 SQMBALCONY AREA: 21 SQMTOTAL AREA: 106 SQM

The seller, under the contract terms, is entitled to make variations and changes to the lot, including the location, area and dimensions, without limitation. If the area of the lot on the registered survey plan is not more than 5% different from the area shown on this plan, the variation is deemed to be a ‘minor variation’ (as defined in the contract terms) and the buyer, under the contract terms, has no right to object ‘(as defined in the contract terms)’.Whilst all details have been carefully prepared and believed to be correct, no warranty can be given for information supplied or implied Whilst all details have been carefully prepared and believed to be correct, no warranty can be given for information supplied or implied by the vendors or their agents. Intending purchasers must rely on their own enquiries. Floor plans are indicative only. They should not be relied upon as the accurate representation of the final product. Specifications may change at any time.

23

6 . I N V E S T M E N T

24

21 22

W H Y I N V E S T I N L U T W Y C H E

Few suburbs are better placed to capitalise on

Brisbane’s nation-leading investments in transport

infrastructure. Here you are in the box seat to enjoy

the flow-on benefits of the City’s impressive growth

trajectory. At Lutwyche you gain direct access to

Brisbane’s key employment hubs, including the

Australia Trade Coast region, Brisbane CBD, and the

Herston Medical Precinct.

From its position in the heart of Lutwyche, Vantage

appeals to owner-occupiers who can dramatically

reduce commute times and achieve an optimal work-

life balance. Investors have everything to gain, with

the suburbs attractive rental yields, central location,

and high-quality tenancy pool ensuring long-term

growth and secure returns on investment.

M E D I C A L P R E C I N C T S At Lutwyche you are afforded a direct route to one

of Brisbane’s largest hospital precincts at Herston.

The Royal Brisbane and Women’s Hospital oversees

more than one-tenth of all patient services across the

State, and is one of the City’s major employment hubs.

The Hospital’s workforce comprises more than 7,450

multidisciplinary staff who cater to more than 90,000

patients admitted each year.

A U S T R A L I A T R A D E C O A S TThe Australia Trade Coast is emerging as one of

Brisbane’s major centres of employment and industry,

with future expansion fuelled by multibillion-dollar

investments in new infrastructure. The region includes

Brisbane Domestic and International Airports and the

Port of Brisbane. Home to around 1,500 businesses, it

is forecast that the important trade region will employ

more than 110,000 people by 2026.

N O R T H E R N B U S W A YJust around the corner from Vantage is the new

Lutwyche Busway Station, your passport to Brisbane’s

impressive Busway network. From Lutwyche station

you can traverse the City from the north to south

using the Northern and South East Busway routes,

and enjoy a quick traffic-free commute to QUT Kelvin

Grove, Royal Brisbane Hospital precinct, and the CBD.

25

At Lutwyche you can explore all corners of the City by

taking advantage of the Brisbane’s impressive inner-

city ring road system. The biggest urban road project

proposed in Australia, Brisbane’s nearly-completed

$10 billion TransApex project includes the Clem Jones

tunnel, Go Between Bridge, Airport Link and Legacy

Way Tunnel. Heading northeast along the Airport Link

tunnel, you are just minutes from Brisbane Domestic

and International Airport, Australia Trade Coast region,

and an easy drive from the beautiful Sunshine Coast.

Heading in the other direct, residents can bypass the

CBD traffic and enjoy a direct route to the Gold Coast.

> AIRPORT 12 minutes

> CBD 15 minutes

> CHERMSIDE 10 minutes

R O A D I N F R A S T R U C T U R E

KELVIN GROVE

LUTWYCHE

WINDSOR

GORDON PARK

KEDRONCHERMSIDE

BOWEN HILLS

BRISBANECBD NEW

FARM

LEGACY WAY

INNER CITY BYPASS

A

IRPO

RT

LIN

K T

UN

NEL

EAST-WEST LINK TUNNEL

GO

BETWEEN

PAC

IFIC M

OTO

RW

AY

CLEM

7 TUN

NEL

26

W H Y I N V E S T I N BRISBANE

2.1 Million

2.9 Million

Brisbane Projected Population Growth

2011 (Actual) 2031 (Projected)

Brisbane is the economic powerhouse of the

Queensland economy, accounting for nearly half of

Queensland’s economic output. A major driver of the

State’s employment growth, Brisbane’s economic

credentials compare favourably with the nation’s

other capital cities, with the City averaging 4.7 per cent

growth between 2001 and 2011.

A number of factors are underpinning Brisbane’s

high-performance property market, with significant

long-term population and employment growth, and

sustained infrastructure investment combining with

the enduring appeal of Brisbane’s attractive subtropical

lifestyle. The City’s exceptional rental yields and

forecast growth trajectory have created the perfect

conditions for both investors and owner-occupiers to

enter the market.

Data sourced from Queensland Government, Population Projection, Office of Economic and Statistical Research 2011, ABS, 2011 Census Data, June 2012

Brisbane Gross Regional Product Estimate *2011

Rest of SEQ

$39bn; 3%

Rest of QLD

$102bn; 8%

Brisbane$114billion

9%

Rest of Australia

$1,029bn

80%

Source: Brisbane City Council, 2012-2031 Brisbane Economic Development Plan

Gross Rental Yields

Melbourne

Yie

lds

(%)

4.0

4.5

5.0

5.5

Sydney Brisbane

Source: Australian Property Monitors “Rental Report, June Quarter, 2014”

27

7 . R E N T A L A P P R A I S A L

28

Office 1, 9 Le Geyt Street, Windsor QLD 4030 Phone: 0422 871 101 Email: [email protected]

25 November 2016 Vantage Lutwyche 623, 627, 631 Lutwyche Road Lutwyche QLD 4030

To whom it may concern,

RE: RENTAL APPRAISAL FOR VANTAGE LUTWYCHE

After extensive research for comparable rental apartments in Windsor and surrounding areas we expect the following rental returns for Windsor Vue in the current market. This is consistent with what similar properties are achieving in the area and may change over time.

UNIT TYPE LEVEL RENT UNFURNISHED 1 Bed 1 Bath 1 Car 2-6 $335 - $370pw 2 Bed 2 Bath 1 Car 1-5 $440-$490pw 2 Bed 2 Bath 1 Car + study 1-5 $470-$520pw Lutwyche is a very sought after rental area for its proximity to the CBD, Airport and local amenities, including shops, schools and parkways. Residences can take the bus or train to the CBD and the M7 direct to the airport. Lutwyche offers residences the luxury of being close to key employment hubs while also providing great lifestyle options. It is important to note that this appraisal should be treated as a constructive guide only and that the current market at any given time, along with the right marketing method will determine the maximum price you can achieve. Should you have any questions at all, please feel free to contact us.

Warm Regards,

Tian Hu Property Manager

29

D E P R E C I A T I O N S C H E D U L E

30

11 February, 2015

Next Property Group BrisbaneUnit 4/420 Queen StreetBRISBANE, QLD 4000

623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030 - 353113

Dear Sir/Madam,

Please find attached the BMT Tax Depreciation Estimates for the above property detailing thedepreciation and associated tax allowances that may be available to the owner under theIncome Tax Assessment Act 1997 (ITAA97).

This document is intended to provide a guide to the potential depreciation and buildingallowances available from the purchase of the above residential property, facilitating theestimation of the after tax return on the investment over the first 10 full years of ownership.

1.0 Information

The following information was used in the preparation of the schedules:

§ Written and verbal information provided by Next Property Group Brisbane.

2.0 Depreciation Potential – Plant and Capital Allowance

The purchaser of the property, intending to use it for income producing purposes, is entitled todepreciation including:

§ Division 40, Depreciation of Plant and Equipment; and

§ Division 43, Capital Works Allowance (2.5 % pa).

The depreciation of plant and equipment items is based on the diminishing value effective life ratesas published by the commissioner of taxation (TR2014/4).

In the scenario where plant and equipment items are not sold at an agreed value these items willbe depreciated on the basis of a just attribution of the total expenditure (42-65 ITAA97).

3.0 Capital Work Allowance

The special building write off allowance is based on the industry specific eligible dates. If theproperty qualifies for the special building write off, the applicable depreciation rate will be used.Where properties do not qualify for the special building write off allowance, no capital worksallowance will be used.

BMT Tax DepreciationQUANTITY SURVEYORS

Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933

e [email protected] www.bmtqs.com.au

Australia Wide Service ABN 44 115 282 392

Maximising Property Tax Depreciation Deductions353113

The allowance for capital works will be based on the historical cost of construction less non-depreciable items.

4.0 Estimate Calculation

This report is based on a just attribution of the total expenditure to estimate the allowances forplant. The estimates provided are based on the sale price as indicated, as the final purchase priceat this time is not known.

This estimate has been provided for the purpose of informing the investor of the depreciationpotential. Different depreciation returns are available and are influenced by the purchase price ofthe property.

Please note that the first year calculations are based on ownership over a full financial year.

5.0 Disclaimer

This report has been based on very preliminary documentation, and the figures provided should betreated as a guide only.

As documentation improves, BMT Tax Depreciation will be able to provide more accurateestimates of depreciation.

6.0 Conclusion

As can be extracted from the attached tables, the units will obtain maximum depreciationpotential within the first 5 years of ownership.

BMT Tax Depreciation would be pleased to provide a complete detailed tax depreciation reporton any of the units in the above property upon request.

Our results suggest employing a specialist to maximise the various tax allowances has a significanteffect on improving the after tax return.

Should you or the purchaser wish to discuss the contents of this report in more detail, please do nothesitate to contact Bradley Beer at the office.

Yours Sincerely,

BMT Tax Depreciation Pty LtdQuantity Surveyors

BMTTax DepreciationQUANTITY SURVEYORS


31

Estimate of Depreciation ClaimableUnit 207, Vantage Apartments

623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030

MaximumYear Plant &

EquipmentDivision 43 Total

1 6,679 4,065 10,7442 3,346 4,065 7,4113 2,504 4,065 6,5694 2,080 4,065 6,1455 1,747 4,065 5,8126 1,782 4,065 5,8477 1,146 4,065 5,2118 746 4,065 4,8119 495 4,065 4,560

10 337 4,065 4,40211 + 1,552 121,946 123,498Total $22,414 $162,596 $185,010

Comparison Yr 1-10 (Max & Min)

$0

$1,100

$2,200

$3,300

$4,400

$5,500

$6,600

$7,700

$8,800

$9,900

$11,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 5,465 3,326 8,7912 2,738 3,326 6,0643 2,048 3,326 5,3744 1,702 3,326 5,0285 1,429 3,326 4,7556 1,458 3,326 4,7847 938 3,326 4,2648 610 3,326 3,9369 405 3,326 3,731

10 275 3,326 3,60111 + 1,270 99,774 101,044Total $18,338 $133,034 $151,372

Cumulative Yr 1-10 (Min & Max)

$0

$6,200

$12,400

$18,600

$24,800

$31,000

$37,200

$43,400

$49,600

$55,800

$62,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

* assumes settlement on 1 July in any given year.

This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.

This Estimate Cannot Be Used For Taxation Purposes

To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922








MaximumYear Plant &


1 6,459 4,432 10,8912 3,460 4,432 7,8923 2,575 4,432 7,0074 2,125 4,432 6,5575 1,777 4,432 6,2096 1,801 4,432 6,2337 1,161 4,432 5,5938 755 4,432 5,1879 499 4,432 4,931

10 341 4,432 4,77311 + 1,579 132,989 134,568Total $22,532 $177,309 $199,841


$0

$1,100

$2,200

$3,300

$4,400

$5,500

$6,600

$7,700

$8,800

$9,900

$11,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 5,285 3,626 8,9112 2,831 3,626 6,4573 2,107 3,626 5,7334 1,739 3,626 5,3655 1,454 3,626 5,0806 1,473 3,626 5,0997 950 3,626 4,5768 617 3,626 4,2439 409 3,626 4,035

10 279 3,626 3,90511 + 1,292 108,809 110,101Total $18,436 $145,069 $163,505


$0

$6,600

$13,200

$19,800

$26,400

$33,000

$39,600

$46,200

$52,800

$59,400

$66,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










32



MaximumYear Plant &


1 7,676 6,304 13,9802 4,059 6,304 10,3633 3,003 6,304 9,3074 2,439 6,304 8,7435 2,010 6,304 8,3146 1,821 6,304 8,1257 1,416 6,304 7,7208 931 6,304 7,2359 624 6,304 6,928

10 428 6,304 6,73211 + 2,160 189,159 191,319Total $26,567 $252,199 $278,766


$0

$1,400

$2,800

$4,200

$5,600

$7,000

$8,400

$9,800

$11,200

$12,600

$14,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,280 5,158 11,4382 3,321 5,158 8,4793 2,457 5,158 7,6154 1,995 5,158 7,1535 1,644 5,158 6,8026 1,490 5,158 6,6487 1,158 5,158 6,3168 761 5,158 5,9199 510 5,158 5,668

10 350 5,158 5,50811 + 1,768 154,767 156,535Total $21,734 $206,347 $228,081


$0

$8,800

$17,600

$26,400

$35,200

$44,000

$52,800

$61,600

$70,400

$79,200

$88,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum












MaximumYear Plant &


1 7,288 7,242 14,5302 4,563 7,242 11,8053 3,339 7,242 10,5814 2,665 7,242 9,9075 2,166 7,242 9,4086 1,931 7,242 9,1737 1,310 7,242 8,5528 1,071 7,242 8,3139 713 7,242 7,955

10 491 7,242 7,73311 + 2,428 217,291 219,719Total $27,965 $289,711 $317,676


$0

$1,500

$3,000

$4,500

$6,000

$7,500

$9,000

$10,500

$12,000

$13,500

$15,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 5,963 5,926 11,8892 3,733 5,926 9,6593 2,732 5,926 8,6584 2,181 5,926 8,1075 1,772 5,926 7,6986 1,580 5,926 7,5067 1,072 5,926 6,9988 877 5,926 6,8039 583 5,926 6,509

10 401 5,926 6,32711 + 1,986 177,783 179,769Total $22,880 $237,043 $259,923


$0

$9,800

$19,600

$29,400

$39,200

$49,000

$58,800

$68,600

$78,400

$88,200

$98,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










33



MaximumYear Plant &


1 7,288 6,796 14,0842 4,563 6,796 11,3593 3,339 6,796 10,1354 2,665 6,796 9,4615 2,166 6,796 8,9626 1,931 6,796 8,7277 1,310 6,796 8,1068 1,071 6,796 7,8679 713 6,796 7,509

10 491 6,796 7,28711 + 2,428 203,852 206,280Total $27,965 $271,812 $299,777


$0

$1,500

$3,000

$4,500

$6,000

$7,500

$9,000

$10,500

$12,000

$13,500

$15,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 5,963 5,560 11,5232 3,733 5,560 9,2933 2,732 5,560 8,2924 2,181 5,560 7,7415 1,772 5,560 7,3326 1,580 5,560 7,1407 1,072 5,560 6,6328 877 5,560 6,4379 583 5,560 6,143

10 401 5,560 5,96111 + 1,986 166,788 168,774Total $22,880 $222,388 $245,268


$0

$9,400

$18,800

$28,200

$37,600

$47,000

$56,400

$65,800

$75,200

$84,600

$94,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum












MaximumYear Plant &


1 7,508 6,999 14,5072 4,432 6,999 11,4313 3,253 6,999 10,2524 2,606 6,999 9,6055 2,129 6,999 9,1286 1,905 6,999 8,9047 1,295 6,999 8,2948 1,058 6,999 8,0579 705 6,999 7,704

10 484 6,999 7,48311 + 2,395 209,965 212,360Total $27,770 $279,955 $307,725


$0

$1,500

$3,000

$4,500

$6,000

$7,500

$9,000

$10,500

$12,000

$13,500

$15,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,143 5,727 11,8702 3,626 5,727 9,3533 2,661 5,727 8,3884 2,132 5,727 7,8595 1,742 5,727 7,4696 1,559 5,727 7,2867 1,059 5,727 6,7868 866 5,727 6,5939 577 5,727 6,304

10 396 5,727 6,12311 + 1,959 171,789 173,748Total $22,720 $229,059 $251,779


$0

$9,600

$19,200

$28,800

$38,400

$48,000

$57,600

$67,200

$76,800

$86,400

$96,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










34



MaximumYear Plant &


1 7,467 6,509 13,9762 4,184 6,509 10,6933 3,087 6,509 9,5964 2,492 6,509 9,0015 2,046 6,509 8,5556 1,846 6,509 8,3557 1,437 6,509 7,9468 942 6,509 7,4519 630 6,509 7,139

10 435 6,509 6,94411 + 2,191 195,246 197,437Total $26,757 $260,336 $287,093


$0

$1,400

$2,800

$4,200

$5,600

$7,000

$8,400

$9,800

$11,200

$12,600

$14,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,109 5,325 11,4342 3,424 5,325 8,7493 2,525 5,325 7,8504 2,039 5,325 7,3645 1,674 5,325 6,9996 1,510 5,325 6,8357 1,175 5,325 6,5008 770 5,325 6,0959 516 5,325 5,841

10 356 5,325 5,68111 + 1,793 159,746 161,539Total $21,891 $212,996 $234,887


$0

$9,000

$18,000

$27,000

$36,000

$45,000

$54,000

$63,000

$72,000

$81,000

$90,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum












MaximumYear Plant &


1 7,467 6,387 13,8542 4,184 6,387 10,5713 3,087 6,387 9,4744 2,492 6,387 8,8795 2,046 6,387 8,4336 1,846 6,387 8,2337 1,437 6,387 7,8248 942 6,387 7,3299 630 6,387 7,017

10 435 6,387 6,82211 + 2,191 191,584 193,775Total $26,757 $255,454 $282,211


$0

$1,400

$2,800

$4,200

$5,600

$7,000

$8,400

$9,800

$11,200

$12,600

$14,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,109 5,225 11,3342 3,424 5,225 8,6493 2,525 5,225 7,7504 2,039 5,225 7,2645 1,674 5,225 6,8996 1,510 5,225 6,7357 1,175 5,225 6,4008 770 5,225 5,9959 516 5,225 5,741

10 356 5,225 5,58111 + 1,793 156,750 158,543Total $21,891 $209,000 $230,891


$0

$8,900

$17,800

$26,700

$35,600

$44,500

$53,400

$62,300

$71,200

$80,100

$89,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










35



MaximumYear Plant &


1 7,467 6,387 13,8542 4,184 6,387 10,5713 3,087 6,387 9,4744 2,492 6,387 8,8795 2,046 6,387 8,4336 1,846 6,387 8,2337 1,437 6,387 7,8248 942 6,387 7,3299 630 6,387 7,017

10 435 6,387 6,82211 + 2,191 191,584 193,775Total $26,757 $255,454 $282,211


$0

$1,400

$2,800

$4,200

$5,600

$7,000

$8,400

$9,800

$11,200

$12,600

$14,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,109 5,225 11,3342 3,424 5,225 8,6493 2,525 5,225 7,7504 2,039 5,225 7,2645 1,674 5,225 6,8996 1,510 5,225 6,7357 1,175 5,225 6,4008 770 5,225 5,9959 516 5,225 5,741

10 356 5,225 5,58111 + 1,793 156,750 158,543Total $21,891 $209,000 $230,891


$0

$8,900

$17,800

$26,700

$35,600

$44,500

$53,400

$62,300

$71,200

$80,100

$89,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum












MaximumYear Plant &


1 7,531 7,651 15,1822 4,700 7,651 12,3513 3,438 7,651 11,0894 2,737 7,651 10,3885 2,219 7,651 9,8706 1,970 7,651 9,6217 1,344 7,651 8,9958 1,108 7,651 8,7599 743 7,651 8,394

10 510 7,651 8,16111 + 2,558 229,514 232,072Total $28,858 $306,024 $334,882


$0

$1,600

$3,200

$4,800

$6,400

$8,000

$9,600

$11,200

$12,800

$14,400

$16,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,161 6,260 12,4212 3,846 6,260 10,1063 2,813 6,260 9,0734 2,239 6,260 8,4995 1,815 6,260 8,0756 1,612 6,260 7,8727 1,100 6,260 7,3608 906 6,260 7,1669 608 6,260 6,868

10 418 6,260 6,67811 + 2,093 187,784 189,877Total $23,611 $250,384 $273,995


$0

$10,300

$20,600

$30,900

$41,200

$51,500

$61,800

$72,100

$82,400

$92,700

$103,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










36



MaximumYear Plant &


1 7,531 7,651 15,1822 4,700 7,651 12,3513 3,438 7,651 11,0894 2,737 7,651 10,3885 2,219 7,651 9,8706 1,970 7,651 9,6217 1,344 7,651 8,9958 1,108 7,651 8,7599 743 7,651 8,394

10 510 7,651 8,16111 + 2,558 229,514 232,072Total $28,858 $306,024 $334,882


$0

$1,600

$3,200

$4,800

$6,400

$8,000

$9,600

$11,200

$12,800

$14,400

$16,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,161 6,260 12,4212 3,846 6,260 10,1063 2,813 6,260 9,0734 2,239 6,260 8,4995 1,815 6,260 8,0756 1,612 6,260 7,8727 1,100 6,260 7,3608 906 6,260 7,1669 608 6,260 6,868

10 418 6,260 6,67811 + 2,093 187,784 189,877Total $23,611 $250,384 $273,995


$0

$10,300

$20,600

$30,900

$41,200

$51,500

$61,800

$72,100

$82,400

$92,700

$103,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum












MaximumYear Plant &


1 7,453 6,796 14,2492 4,403 6,796 11,1993 3,232 6,796 10,0284 2,593 6,796 9,3895 2,114 6,796 8,9106 1,895 6,796 8,6917 1,287 6,796 8,0838 1,051 6,796 7,8479 700 6,796 7,496

10 481 6,796 7,27711 + 2,368 203,870 206,238Total $27,577 $271,830 $299,407


$0

$1,500

$3,000

$4,500

$6,000

$7,500

$9,000

$10,500

$12,000

$13,500

$15,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,098 5,560 11,6582 3,603 5,560 9,1633 2,644 5,560 8,2044 2,121 5,560 7,6815 1,730 5,560 7,2906 1,551 5,560 7,1117 1,053 5,560 6,6138 860 5,560 6,4209 572 5,560 6,132

10 393 5,560 5,95311 + 1,938 166,802 168,740Total $22,563 $222,402 $244,965


$0

$9,400

$18,800

$28,200

$37,600

$47,000

$56,400

$65,800

$75,200

$84,600

$94,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










37



MaximumYear Plant &


1 7,453 7,203 14,6562 4,403 7,203 11,6063 3,232 7,203 10,4354 2,593 7,203 9,7965 2,114 7,203 9,3176 1,895 7,203 9,0987 1,287 7,203 8,4908 1,051 7,203 8,2549 700 7,203 7,903

10 481 7,203 7,68411 + 2,368 216,076 218,444Total $27,577 $288,106 $315,683


$0

$1,500

$3,000

$4,500

$6,000

$7,500

$9,000

$10,500

$12,000

$13,500

$15,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,098 5,893 11,9912 3,603 5,893 9,4963 2,644 5,893 8,5374 2,121 5,893 8,0145 1,730 5,893 7,6236 1,551 5,893 7,4447 1,053 5,893 6,9468 860 5,893 6,7539 572 5,893 6,465

10 393 5,893 6,28611 + 1,938 176,790 178,728Total $22,563 $235,720 $258,283


$0

$9,800

$19,600

$29,400

$39,200

$49,000

$58,800

$68,600

$78,400

$88,200

$98,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum












MaximumYear Plant &


1 7,486 7,284 14,7702 4,673 7,284 11,9573 3,416 7,284 10,7004 2,721 7,284 10,0055 2,207 7,284 9,4916 1,962 7,284 9,2467 1,337 7,284 8,6218 1,100 7,284 8,3849 737 7,284 8,021

10 505 7,284 7,78911 + 2,529 218,528 221,057Total $28,673 $291,368 $320,041


$0

$1,500

$3,000

$4,500

$6,000

$7,500

$9,000

$10,500

$12,000

$13,500

$15,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,125 5,960 12,0852 3,823 5,960 9,7833 2,795 5,960 8,7554 2,227 5,960 8,1875 1,805 5,960 7,7656 1,606 5,960 7,5667 1,094 5,960 7,0548 900 5,960 6,8609 603 5,960 6,563

10 413 5,960 6,37311 + 2,069 178,796 180,865Total $23,460 $238,396 $261,856


$0

$9,900

$19,800

$29,700

$39,600

$49,500

$59,400

$69,300

$79,200

$89,100

$99,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










38



MaximumYear Plant &


1 7,486 7,447 14,9332 4,673 7,447 12,1203 3,416 7,447 10,8634 2,721 7,447 10,1685 2,207 7,447 9,6546 1,962 7,447 9,4097 1,337 7,447 8,7848 1,100 7,447 8,5479 737 7,447 8,184

10 505 7,447 7,95211 + 2,529 223,411 225,940Total $28,673 $297,881 $326,554


$0

$1,500

$3,000

$4,500

$6,000

$7,500

$9,000

$10,500

$12,000

$13,500

$15,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,125 6,093 12,2182 3,823 6,093 9,9163 2,795 6,093 8,8884 2,227 6,093 8,3205 1,805 6,093 7,8986 1,606 6,093 7,6997 1,094 6,093 7,1878 900 6,093 6,9939 603 6,093 6,696

10 413 6,093 6,50611 + 2,069 182,791 184,860Total $23,460 $243,721 $267,181


$0

$10,100

$20,200

$30,300

$40,400

$50,500

$60,600

$70,700

$80,800

$90,900

$101,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum












MaximumYear Plant &


1 7,453 7,732 15,1852 4,403 7,732 12,1353 3,232 7,732 10,9644 2,593 7,732 10,3255 2,114 7,732 9,8466 1,895 7,732 9,6277 1,287 7,732 9,0198 1,051 7,732 8,7839 700 7,732 8,432

10 481 7,732 8,21311 + 2,368 231,944 234,312Total $27,577 $309,264 $336,841


$0

$1,600

$3,200

$4,800

$6,400

$8,000

$9,600

$11,200

$12,800

$14,400

$16,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,098 6,326 12,4242 3,603 6,326 9,9293 2,644 6,326 8,9704 2,121 6,326 8,4475 1,730 6,326 8,0566 1,551 6,326 7,8777 1,053 6,326 7,3798 860 6,326 7,1869 572 6,326 6,898

10 393 6,326 6,71911 + 1,938 189,772 191,710Total $22,563 $253,032 $275,595


$0

$10,300

$20,600

$30,900

$41,200

$51,500

$61,800

$72,100

$82,400

$92,700

$103,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










39



MaximumYear Plant &


1 7,655 8,986 16,6412 6,150 8,986 15,1363 4,409 8,986 13,3954 3,396 8,986 12,3825 2,676 8,986 11,6626 2,292 8,986 11,2787 1,571 8,986 10,5578 1,101 8,986 10,0879 789 8,986 9,775

10 748 8,986 9,73411 + 2,966 269,554 272,520Total $33,753 $359,414 $393,167


$0

$1,700

$3,400

$5,100

$6,800

$8,500

$10,200

$11,900

$13,600

$15,300

$17,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,263 7,352 13,6152 5,032 7,352 12,3843 3,607 7,352 10,9594 2,778 7,352 10,1305 2,190 7,352 9,5426 1,876 7,352 9,2287 1,285 7,352 8,6378 901 7,352 8,2539 645 7,352 7,997

10 612 7,352 7,96411 + 2,426 220,544 222,970Total $27,615 $294,064 $321,679


$0

$12,100

$24,200

$36,300

$48,400

$60,500

$72,600

$84,700

$96,800

$108,900

$121,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum












MaximumYear Plant &


1 7,391 9,823 17,2142 6,600 9,823 16,4233 4,707 9,823 14,5304 3,601 9,823 13,4245 2,813 9,823 12,6366 2,389 9,823 12,2127 1,642 9,823 11,4658 1,148 9,823 10,9719 828 9,823 10,651

10 790 9,823 10,61311 + 3,157 294,698 297,855Total $35,066 $392,928 $427,994


$0

$1,800

$3,600

$5,400

$7,200

$9,000

$10,800

$12,600

$14,400

$16,200

$18,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum

MinimumYear Plant &


1 6,047 8,037 14,0842 5,400 8,037 13,4373 3,851 8,037 11,8884 2,947 8,037 10,9845 2,301 8,037 10,3386 1,955 8,037 9,9927 1,344 8,037 9,3818 940 8,037 8,9779 678 8,037 8,715

10 646 8,037 8,68311 + 2,583 241,116 243,699Total $28,692 $321,486 $350,178


$0

$13,100

$26,200

$39,300

$52,400

$65,500

$78,600

$91,700

$104,800

$117,900

$131,000

1 2 3 4 5 6 7 8 9 10Years

Maximum Minimum










40www.vantagelutwyche.com.au | 1300 789 956

Whilst every care has been taken in the preparation of this document, it is for guidance only. This developer and its agents make no warranty or representation as to the accuracy, reliability, currency, or completeness of the information herein contained. Illustrations, diagrams and the photographs are for presentation purpose only. Interested parties should satisfy

themselves as to the accuracy, reliability, currency, or completeness of each description or reference. All information herein is subject to change without notice. Building images are indicative only. toto40788 totoandco.com.au

STYLISH APARTMENTS BEAUTIFULLY ARRANGED · 2017-08-07 · WHY INVEST IN LUTWYCHE Few suburbs are...

Documents

Transcript of STYLISH APARTMENTS BEAUTIFULLY ARRANGED · 2017-08-07 · WHY INVEST IN LUTWYCHE Few suburbs are...