Note 1: Accrued Rent calculated up to December 2025 RPI – 408.5
Note 2: Projected Reversionary Rent calculated up to December 2025 RPI (408.5), then assumed RPI of 3.50% pa until the next rent review.
Note 3: The Option Price is calculated on the basis of the Landlord receiving an IRR of between 2.50%-4.00% pa above inflation, after deduction of costs.
Note 4: The Option Price is £1.