| A | B | C | D | E | F | G | |
|---|---|---|---|---|---|---|---|
1 | |||||||
2 | GROUP | COMPANY | |||||
3 | 2021 | 2020 | 2021 | 2020 | |||
4 | |||||||
5 | Discount rate | 10.75% - 13.00% | 10.75% - 14.50% | 11.75% - 13.00% | 12.00% - 13.25% | ||
6 | Reversionary rate | 7.00% - 9.25% | 7.75% - 9.25% | 8.00% - 9.25% | 8.25% - 9.25% | ||
7 | Net property income | Rs 17m - Rs 479m | Rs 17m - Rs 443m | Rs 17m - Rs 206m | Rs 17m - Rs 214m | ||
8 | Gross lettable area | 132,738 m2 | 124,727 m2 | 61,804 m2 | 58,853 m2 | ||
9 | Market rental growth | 4.00% | 2.00% - 5.00% | 4.00% | 2.00% - 5.00% | ||
10 | Expense growth | 3.50% | 3.50% | 3.50% | 3.50% | ||
11 | Void periods | 1 - 3 months | 0 - 6 months | 1 - 3 months | 0 - 6 months | ||
12 | Vacancy rate | 0% - 3.50% | 1% - 2.50% | 1% - 3.50% | 1% - 2.50% |