WEALTH PROJECTION ENGINE™
What Could Your Investment Produce?
Model the potential income, capital growth and long-term wealth creation of a wellness hospitality asset.
8% p.a.
income during construction
paid monthly in advance
40%
projected uplift during construction
(Years 1–2)
9% – 15%
operational income plus 10% p.a. capital growth after completion
Key Assumptions
Construction Income (Years 1–2)
8% p.a. paid monthly in advance
Construction Uplift (Years 1–2)
+40%
Operational Net Yield (From Year 3)
Low 9% | Medium 12% | High 15%
growing annually
Capital Growth (From Year 3)
10% p.a. compounding
Holding Period
10 Years
Your 10-Year Wealth Projection
Construction Income (Years 1–2)
$0
8% p.a. paid monthly in advance
Value At Completion (End Of Year 2)
$0
+40% uplift
Annual Income After Completion (From Year 3)
$0
growing 5% p.a.
Total Cash Received (10 Years)
$0
Construction Income + Operational Income
Wealth Engine 1
Construction Income
(Years 1–2)
8% p.a. fixed income paid monthly in advance
Total Received During Construction
$0
Wealth Engine 2
Capital Growth
40% uplift during construction (Years 1–2)
then 10% p.a. compounding from Year 3 onward
Capital growth begins after construction completion.
Wealth Engine 3
Cash Flow Growth
Income commences from Year 3 and is projected to grow by 5% per annum, creating an increasing cash flow stream over time.
Total Income Received (10 Years)
$0
Based on your selected income scenario (9%, 12% or 15%). Future income growth assumes a 5% annual increase in room rates once operational.
The Truth In Numbers
Most investors focus on what an asset may be worth one day.
Sophisticated investors also consider what it produces while they own it.
True wealth is created through both growth and income.
Thailand vs Australia
Same Investment Amount: $250,000 AUD
Wealth Position After 10 Years
Nebu Pattaya
$1,286,817
Australian Residential
$524,114
+145% More Wealth
with the same $250,000 investment
Key Market Drivers
Wellness Tourism
Strong global growth in wellness travel
Pattaya Tourism
Consistent visitor growth year on year
EEC Investment
Infrastructure and economic expansion
U-Tapao Airport
International expansion driving demand
High-Speed Rail
Bangkok–Pattaya connection
Branded Hospitality
Global operators driving standards
Multiple Revenue Streams
Accommodation, wellness, F&B and experiences
Professional Management
Maximising performance and protecting asset
Download Your
10 Page Personalised Wealth Projection
Receive your comprehensive 10 page report including detailed cash flow and growth analysis, scenario comparisons, market data and key insights.
Executive Summary
Cash Flow Analysis
Capital Growth Analysis
Scenario Modelling
Thailand vs Australia Comparison
Market Drivers
Personalised Wealth Projection
Key Assumptions
Year-by-Year Tables
Next Steps
This projection is for illustrative purposes only and is based on assumptions and market conditions as at May 2024.
It is not financial advice, investment advice, or a guarantee of future performance. Actual results may vary.
Investors should seek independent financial, legal and tax advice before making any investment decision.