Overview
Project: Citygate House, Leicester
Executive Summary
Citygate House, Leicester, located on St Margaret’s Street, Leicester, LE1 3DA, is brought to you by Student Vault Management Ltd. The fundraiser wishes to raise a maximum of
£600,000 (the minimum target is £400,000) and are offering a return on investment of
20% per annum (based on net profits after corporation tax). The minimum investment amount is £1000 and the timeline for the project is approximately 18 months with an expected completion date of December 2022.

Project Details
The proposal seeks to convert an existing building (Citygate House) from a commercial office premises into a high quality residential scheme of 56 units. The project will comprise a mix of one bed and studio apartments. and the redevelopment will be done under Permitted Development Rights.
The purchase of the property was completed in April using a £500,000 vendor loan and £100,000 from the fundraiser. This raise is to replace this £600,000 of funds.

The current existing building is of some significance to the city of Leicester. The plan is to convert, extend and remodel the existing property into a modern, complex of rental apartments, incorporating an inner courtyard and roof garden. This will be carried out under Permitted Development rights. The main objective of the project is to deliver suitable accommodation for the current times. The building was previously home to a variety of different class B1 businesses before being bought by Student Vault Management Ltd. The current building comprises 18,000sq ft over three floors and it is the redevelopment of this building that will comprise the project.

Location
The site resides within the Waterside regeneration area, one of the most exciting large-scale regeneration opportunities in the East Midlands. The Citygate House scheme optimises the aspirations for the wider regeneration project, which is to create a thriving neighbourhood with great places to live. The development will improve accessibility to jobs, homes and services, as well as connecting areas such as the riverside and water corridors through sustainable transport.
The site is centrally situated in Leicester's city centre being 300 yards from Leicester's Main Bus Depot and a five minute walk to High Cross Shopping Centre. It is also 20 minutes from Leicester railway station.

Investment and Exit
Crowd investors receive a projected 20% per annum Return on Investment (ROI) by way of a priority share. Priority share means that the crowd investors will receive their profit share before the fundraiser receives theirs. 20% per annum for 18 months on the £600,000 equity investment is £180,000 and this figure is 14.7% of the projected profits, which are estimated to be £1,224,047.
The project offers investors potentially three different exit options:
The favoured exit is by way of a sale to a fund. This exit has been achieved by the fundraiser on multiple other projects. The projected ROI due to investors will come from the sale of the whole building. There is the possibility of achieving a forward purchase by a fund that would reduce the risk of the project but that may reduce profits.
If the sale of the building is not achieved to a fund then the units will be sold individually. Sales can be off-plan or marketed after completion.
If the units are not sold to a fund or on the open market then they will be rented and the units refinanced at an expected 75% LTV. Any shortfall in the refinance amount and the funds due to investors will be met by the fundraiser from other sources and assets.
Investment in property related assets puts your capital at risk and returns are not guaranteed. Please read the full risk warning found on this platform before deciding to invest.

Financials
Crowd investors receive a projected 20% per annum Return on Investment (ROI) by way of a priority share. Priority share means that the crowd investors will receive their profit share before the fundraiser receives theirs. 20% per annum for 18 months on the £600,000 equity investment is £180,000 and this figure is 14.7% of the projected profits, which are estimated to be £1,224,047.

The GDV has been calculated in accordance with the industry standard for this type of project: the predicted annual net rent from the 56 units is £351,062 divided by 5% gives a GDV of £7,021,248
The £600,000 equity raise will go into the pot of funds being used to cover development costs. The maximum raise amount is £600,000 but the minimum has been set at £400,000. Once the minimum raise of £400,000 has been reached, these funds can be drawn down and used for the project.
£480,000 has been spent by the developer to date on this project, and a breakdown provided. The additional funds required will come from a refinancing of existing property assets, details of which have been provided to LEOcrowdfunding. Please note: LEOcrowdfunding has not undertaken any due diligence regarding how achievable refinancing of the fundraiser's existing property portfolio will be and has not been provided with an independent valuation of the fundraiser's existing property portfolio.
Investment in property related assets puts your capital at risk and returns are not guaranteed. Please read the full risk warning found on this platform before deciding to invest.