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