Upload
rudywadhera4933
View
2
Download
0
Tags:
Embed Size (px)
DESCRIPTION
Kidd ER
Citation preview
Wyre Forest Leisure Centre
Kidderminster College
Weavers Wharf
Rowland Hill Shopping Centre
The Swan Shopping Centre
●●
●●
Investment Considerations
●● A prominently situated Shopping Centre in the heart of Kidderminster town centre fronting the prime retail pitch.
●● Recently refurbished covered scheme comprising 21 units.
●● A total net lettable floor area of approximately 3,956 sq m (42,567 sq ft).
●● Let to 17 tenants currently producing a gross income of £521,135 per annum.
●● Average weighted unexpired lease term of circa five years.
●● National multiple retailers provide 60% of gross income.
●● Numerous asset management and leasing opportunities to increase value.
●● We are instructed to seek offers in excess of £2,500,000 (Two Million Five Hundred Thousand Pounds) reflecting a net initial yield of 11.94% after acquisition costs of 5.8% and landlords current shortfalls.
LocationKidderminster is a historic market town in the Wyre Forest district of Worcestershire with a primary catchment population of 129,000. The town is located approximately 18 miles (29 km) south west of Birmingham and 14 miles (23 km) north of Worcester.
Kidderminster’s catchment population is moderately affluent, ranking 75 of the PROMIS Centres (group of 200 centres) on the PMA Affluence Indicator. Census results show that Kidderminster contains a significantly above average proportion of adults within social group C2 (which includes those in skilled manual employment) and an above average car ownership with a particularly high proportion of two car households.
Employment within the town is dominated by the service sector industries. Kidderminster College and Birmingham Metropolitan College have recently invested £10 million in a new Academy which opened late 2012 in the town centre thereby increasing the number of new students by approximately 1,000.
The town benefits from good communication with the M5 approximately 8 miles (13 km) to the east, accessed via the A448. The M5 motorway in turn provides access to the M42 motorway, the M6 motorway and the national motorway network surrounding Birmingham.
The town’s total retail floor area is estimated at 680,000 sq ft and includes three shopping centres; Rowland Hill Shopping Centre, Weavers Wharf Shopping Park and The Swan Centre. The town’s traditional high street pedestrian flow is along Vicar Street fronting Rowland Hill Shopping Centre.
Situation Rowland Hill Shopping Centre occupies a prominent position in the heart of Kidderminster’s town centre. The scheme is bounded by the pedestrianised Vicar Street to the west and Worcester Street to the east. These streets are regarded as the town’s main retail thoroughfares.
The shopping centre benefits from pedestrian street access off both Vicar Street and Worcester Street. Rowland Hill’s Vicar Street entrance is linked to Weavers Wharf via a short walkway that crosses the River Stour and allows shoppers the convenience of using its car park.
A441
A441
A435
A449
A442
A448
A456
A456
A458
A454
A41
A449
A449
A491
A448
A441
A435
A34
A41A45
A4177
A452
A452
A451
A34
A5
A38
A452
A456
A458
A4036
A4123
A41
A463
A460
M6 Toll
M6 Toll
M42
M6
M5
M54
M6
M6
M6
M5
M42
M40
M42
Birmingham
Wolverhampton
BromsgroveRedditch
Solihull
Sutton Coldfield
Tamworth
Dudley
KIDDERMINSTER
P
PO
WC
SUBW
AY
BIJLI`S
WHSMITH
CARD
STOP
PAVERS
OU
T LET
O2
SIMPLY CHARMING
POUNDLAND
I
THE
STUD
IO
HSBC
ALAN WARWICK
HALIFAX
CLARKS
VACA
NT
FORCES SUPOORT
SCOPE
DW SPORTS FITNESS
MIDAS
THE WASHHOUSE
3 STORE
MO
BI LINE
FIRSTC
HOICE
A1 JEANS
GREGGS
A-PLAN
C
CHEQUECENTRE
BOOTS
YEOLDE
SEVEN
STARS
MARKS & SPENCER
NEXT
SENSE
CARTRIDGE WORLD
NO115
PIZZEAPO
LO
COVERSURE
HOLLAND &
BARRETT
THE LIVING
ROOMS
OXFAM
PRESCOTTS
WHSMITH
CASINO
SLOTS
CAFEPACIFIC
O
FOSTERS
SUPERCIGS
CARD PLANET
BLUNTS
GOURMET COOKS
MIND
RYMAN
BARCLAYS
THE TIGERS EYE
LEADING
LABELS
FORCES SUPPORT
BRITISH HEART FOUNDATION
TOWNFRYER
AGE UK
VACANT
SALVATION ARMY
SHOE ZONE
HAPP
YST
AFFI
ERE
SCUE
PHONES 4U
T K MAXX
VACA
NT
LADBROKES
MAX
SPIE LMAN
N
YMCA
ILLUSION
SANTANDER
SENSE
TRESPASS
CLAIRE`S
VODAFO
NE
THE WASHHOUSE
SWINTON
LLOYDS TSB
BRITISH
HEART FOUNDATIO
FURNITU
RE &ELE
CTRIC
EE
FIRS
TPE
RSONN
EL
SERV
ICES
HSAM
UELWILKINSON
SALLY
SALON
SERVICES
COOLTRADER
THE EDINBURGH
WOOLLEN MILL
CLINTONSAVERS
HOOTYS OUTLET
MARIE CURIE
CANCER CARE
CARDFACTORY
NEWLOOK
SHIP
WAY
S
CAFFE
NERO
GREENWOODS
VACANT
TONE
R
KATIES
T H BAKER
JOHNSONS
ALLANMORRIS& GUISE
HAIR TEC
C G STEPHENS
MFG
CASH GENERATOR
INTOUCH
THEBEST
CO
NNECTION
UPPERCRUST
SUPERDRUG
LA BRASSERIE
THOMAS COOK
PHILIP CRAWFORDS
PEACOCKS
AROMA
ALTI
BON
MARCHE
SHIPLEYS
THE THREE SHIRES
BETF
RED
VISIONEXPRESS
SPECSAVERS
WILLIAM
HILL
RB
S
AQUA SPA
BRITISHRED
CROSS
OSWALD
BAILEY
FORCES SUPPORT
ROW
LAND
HILL
KBA
SSAM
SUPERCUTS
GAME
THEFLOWERCELLAR
SPORTS DIRECT.COM
BRIGHTHOUSE
BODYC
ARE
RY
ARGOS
NATIONWIDE
B&M BARGAINS
THE SALON
VACA
NT
VACANT
VACANT
VACANT
VACANT
VACANT
VACANT
ROM
AN
CEX
LEAGUE OF FRIENDS
EE
BEAUTYSALO
VACANT
VACANT
VACA
NT
VACANT
VACANT
VACA
NT
NEWSAG
ENT
VACANT
VACANT
VACANT
BOOKS
CARDS
POST
OFFICE
SHO
ES
TELEPHONES
JEWELLER
DISCOUNT STORE
VACA
NT
BEAU
TYSA
LON
BANK
BUTCHER
BANK
SHOES
VACANT
VACANT
CHARITY SHOP
VACANT
CHARITYSHOP
HEALTH CLUB
VACANT
FINADV
VACANT
VACANT
ELEC/GASAPPS
TELEPHONES
VACANT
VACANT
TEL
TRAVELAG
ENT
CLOTHING
BAKER
OFFIC
E
INS OFF
FIN SERV
CHEMIST
PUBLIC
HOUSE
VARIETY STORE
LADIES & MENS WEAR
VACANT
CHAR SH
COMPUTER EQUIPMENT
HAIRDRESSING
TAKEAW
AY
INS OFF
HEALTHFOOD
CAFE
CHARITY SHOP
SOLICITOR
VACANT
NEWSAGENT & BOOKS
AMU
SE
VACANT
JWLR
NEWSAGENT
SHOES
CAFE
CHARITY
SHOP
VACANT
STATIONER
BANK
GIFTS
VACANT
CLOTH
ING
OFFICE
CHARITY SHOP
FISH &CHIPS
CHARITY SHOP
VACANT
SHOES
CHAR
SH
PLACE OF WORSHIP
TELEPHONES
CLOTHING
GOVERNMENT BUILDING
VACA
NT
BETTING OFFICE
FILMD
EV CHARITY SHOP
BAR
BANK
VACANT
OUTDOOR WEAR & CAMPING GOODS
LACC
ESS
TELEPHONES
ELEC/GASAPPS
INS OFF
BANK
CHARITYSH
TELEPHONES
EMP
AGY
TOURIST INFORMATION
JEWELLER
OFFICE
SEHOLD GOODSHEALTH
&BEAUTY
FROZEN FOOD
CLOTHING
CARDS&
GIFTS
HEALTH&
BEAUTY
HOUSEHOLD GOODS
COUNCIL
OFFICES
CHAR SH
CARDS &GIFTS
LADIESW
EAR
EST
AG
COFFEE
SHOP
MENS WEAR
ESTA
TEAG
ENT
JEWELLER
DRY CLEANING
E
HAIR
OPTICIAN
SOLIC
ITOR
FINANCIAL
SERVICES
CLOTHINGVACANT
EMPLO
YMENT
AGENC
Y
TAKE AWAY
HEALTH & BEAUTY
DOCTORSSURGERY
ENCH RESTAURANT
OPTICIAN
CLOTHING
TOILETS
COUNCILOFFICES
NDIAN
REST
PLACEOF
WORSHIP
LADIESW
EAR
AMUSEMENTS
EUROPEAN RESTAURANT
BETT
I NG
OFF
I CE
OPTICIAN
OPTICIAN
BETO
FF
BANK
CHARITYSHO
P
OUT WR &
CAMPG GDS
SHO
EREP
JWLR
HAIRDRESSING
COMP GAME
FLOR
SPORTS GOODS
HOME
ENTERTAINMENT
HEALTH&
BEAUTY
CATALOGUE SHOWROOM
BUILDING SOCIETY
HOUSEHOLD GOODS
LADIESW
EAR
TEL
105
23
23
8
28 - 29
13
5
7
106
6- 7
109 - 111
4
19 - 22
7
4
7-8
59 - 60
32
31
113
27- 28
14
1
15
2
UNIT 3
84
25
67
10
10
7
23
25 - 26
1
19
7
20
13
119
3
120
15
14
15
8- 9
24
115
107
9
13
1 - 3
118
4
79
19- 20
18
18
1
14
1
8 - 9
12
26
1014
66
4
15 - 17
6
16
21
9
114
3
54
22
11
11 - 12
6
3-3A
1
11- 17
2
5
117
18
6
8
7
6
1- 2
27
30
1
10
3
1 - 3
66
7 - 8
5
83
10
4
21
9
8
5
1
31
61
5
2
5
116
7
24
112
17- 18
5
24
8
UNIT2
3
10- 1
2
7
18A
18- 19
4
10-1
1
6
2
10 - 12
55 - 56
108
15
5
1
6
15- 16
17
8-1
1
3 - 5
1 - 6
14
25
25A
3 - 6
9
2
11
13
9
ROWLAND HILL CENTRE
CK HORSE LANE
CARLTON HOUSE
CARLTON HOUSE
TOW
ERBU
ILD
ING
S
ST GEORGES MALL
CHURCHSTREET
CROWN LANE
BULL RINGKIN
GCHARLE
S SQUARE
COVENTRY
MILL STREET
HIGH STREET
PITTSLAN
E
EXCHANGE
STREET
DERICK BURCHERS MALL
WORCESTER STREET
VICARSTR
EET
ESCALATO
R
& STAIR
S
(3 RETAIL FLOORS)
RI
VE
RS
TO
UR
SERVICEAREA
MULTI-STOREY
(2 RETAIL FLOORS)
ESCALATORS
& STAIRS
TOWN BRIDGE
(2 RETAIL FLOORS)
(PEDESTRIANSO
NLY
(2 RETAIL FLOORS)
LIFT
S
CLOSED
RIANS ONLY)
CLOSED
RI
VE
R
ST
OU
R
SERVICEYARD
OXFORD HOUSE
RIVERSTOUR
OVER
SERVICEAREA
ST WALTERS MALL
LOADING 4.30PM - 10.30AM)
CORNEXCHANGE
(2 RETAIL FLOORS)
EXCEPT SERVICES
&
THE SWAN
SHOPPING
CENTRE
&
ENT
ENT
ENT
ENT
ENT
ENT
(370) (ESTIMATED)
WC
CHAPMAN & MYERS
THE SWEET JAR
THREE LIONS FOOD
THORNTONS
CARTERS
THE SWAN INN BARBARELLA
CO-OP
BRITANNIA
CLOVER
MEATS
THE MONEY
SHOP
THEPENNY
BLACK
GREGGS
LLOYDSPHARMACY
STORE
CONF & BIS
GREENGROCER
CONF & BIS
BAR
PUBLIC HOUSEHAIRDRESSING
TRAVEL AGENT
BUILDING
SOCIETY
OPTICIANS
BUTCHER
VACANTBAKERFIN
ANCIA
L SERVIC
ES
PUBLICHO
USE
6
6
3
4
UNIT1
UNIT1A
21
20
19
14- 18
22 - 23
BULL RING
VICARSTREET
BRIDGE
STREET
COVERED
SERVICE AREA
ESCALATOR
& STAIRS
SERVICE YARD
ESCAL
ATOR
STAIR
S
ENT
JD
WETHERSPO
ON
Kidderminster
45 metres
GVA 9/4/2013
ROWLAND HILL
SHOPPING CENTRE
Lower Ground - Vicar Street
Description Named after Sir Rowland Hill, creator of the Penny Postage Stamp, the property is a covered scheme developed in the late 1970’s. It comprises 17 retail units within the covered mall area and four further units with external frontage onto Vicar Street.
The scheme provides a total net lettable area of approximately 3,956 sq m (42,567 sq ft), which includes retail trading area and upper floor storage. Floor areas are contained within the Tenancy Schedule.
Main access to the scheme is from Vicar Street via an internal escalator and the secondary access is from ground level Worcester Street where an additional two retail units have frontage.
The servicing area is at basement level and is accessed from Oxford Street.
Refurbishment The shopping centre was comprehensively refurbished in 2012 to a high specification, and included the following:-
●● New external cladding
●● New enhanced signage to both entrances
●● New floor surface
●● Refurbishment of entrance areas
●● Automatic doors to both entrances
●● New internal and external lighting
●● Relocation of shopping centre toilets
●● Improved secure loading
TenureThe subject property is held leasehold from Wyre Forest District Council for a term of 125 years from 9 June 1978. The current rent payable is £57,500 per annum, and is subject to a 5 yearly upward or downward rent review pattern.
The head rent is calculated as 8% of the estimated rental value. A copy of the headlease is available on the Data Room website.
Tenancies The shopping centre is underlet to 17 tenants and there are four vacant units.
●● The current gross income is £521,135 per annum
●● The current net income less Head Rent and shortfalls is £315,874 per annum
●● The estimated gross rental value is £514,785 per annum
The average weighted unexpired lease term is circa five years and circa 60% of the gross income is secured by national multiple retailers. Dun & Bradstreet Compact Reports are available on the Data Room website.
Please refer to the Tenancy Schedule which includes rates, service charge and insurance information.
ADDRESS & OCCUPIER LEASE DETAILS RENT AREAS OCCUPATIONAL COSTS
CommentsUnit Tenant Lease Start Lease EndBreak Date
Current Gross Rent
(£ p a)
Passing Rent Zone
A Rate (£ per sq ft)
ERV (£ p a)
ERV Zone A Rate
(£ per sq ft) Area ITZA RATES (£)
RATES PAYABLE
(UBR 47.1p) (£)
SERVICE CHARGE
(£) Insurance
(£)
LANDLORDS SHORTFALLS
(£)
Unit 1 Photographic Retail 2008 Ltd t/a Max Spielmann
09-Aug-12 08-Aug-22 08-Aug-17 11,000 39.01 8,460 30.00 282 14,000 6,594.00 2,882.78 137.35 Half rent from 9/8/12-8/8/14 (£5,000).
Unit 2 Santander UK Plc 10-Aug-12 25-Dec-20 47,500 48.22 29,550 30.00 985 46,000 21,666.00 20,067.07 956.12 21 months rent free from 10/8/12. Rent commencement 9/5/2014.
Unit 3 Sally Salon Services Ltd 11-Apr-12 10-Apr-22 29,500 46.38 19,080 30.00 636 30,250 14,247.75 11,451.28 545.61 Rent capped at £37,500 pa at April 2017 rent review.
Unit 4 & Part Unit 5
Jonathan Banner and Ann Banner t/a AJ's
31-Aug-12 28-Feb-14 25,000 33.60 22,320 30.00 744 37,500 17,662.50 19,513.62 929.75 20,443.37 Rent inclusive of service charge and insurance rent.
Unit 5 VACANT 15,150 30.00 505 21,750 10,244.25 4,126.84 196.62 14,567.71
Unit 6A Claire's Accessories UK Ltd 10-Oct-10 09-Oct-20 10-Oct-15 22,000 37.93 17,400 30.00 580 29,500 13,894.50 9,948.12 473.99 10/10/12 – 9/10/13 at 3/4’s rent (£16,500) . 6 months rent free if the tenant doesn’t exercise the break option. 6 months notice on the break option.
Unit 6b Customer Toilets 5,000 2,355.00 1,858.44 88.55 88.55 Service charge recoverable.
Unit 7 First Choice Retail Ltd 28-Nov-06 27-Nov-16 30,000 55.56 16,200 30.00 540 30,000 14,130.00 11,669.92 556.03
Unit 8 VACANT 16,740 30.00 558 26,500 12,481.50 6,060.99 288.78 18,831.27
Unit 9 VACANT 18,840 30.00 628 28,250 13,305.75 9,210.22 438.83 22,954.80
Unit 10 VACANT 18,840 30.00 628 28,250 13,305.75 9,018.90 429.72 22,754.37
Unit 11 Roman Originals Plc 25-Feb-13 See comments
See comments
12,000 19.39 18,570 30.00 619 30,250 14,247.75 8,909.58 424.50 23,581.83 Tenancy at Will. £1,000 per month inclusive of rent, insurance, rates and service charge.
Unit 13B Premier Shoe Repairs Ltd 17-May-13 16-May-28 12,500 54.35 6,900 30.00 230 11,250 5,298.75 1,585.14 75.53 Half rent from 17/5/13 - 16/5/2014 (£6,250). Guarantee from John Carney for the first five years.
Unit 14 Partners The Stationers Ltd (t/a Ryman’s)
23-Oct-12 22-Oct-13 See comments
4,000 2.97 40,470 30.00 1,349 65,500 30,850.50 21,290.08 1,014.40 18,304.48 Pay a total of £4,000 pa for rent and service charge. Rolling break option on one months notice.
Unit 14 (1st Floor)
Centre Managers Office 931 5,903.28 281.26 281.26 Service charge recoverable.
Unit 15/16 Caversham Trading Ltd (t/a Brighthouse)
30-Sep-08 29-Sep-18 30-Mar-14 50,000 33.78 44,400 30.00 1,480 58,500 27,553.50 29,953.68 1,427.19 5,953.68 6 months break notice. Service charge capped at £24,000.
Unit 17 GR and MM Blackledge Plc (t/a Bodycare)
25-Jun-99 24-Jun-14 43,000 38.67 33,360 30.00 1,112 45,750 21,548.25 33,369.94 1,589.94 Terms agreed for new 10 year lease, 6 months rent free, £34,200 pa.
Unit 18B & Coffee Shop
Café Pacifico Kidderminster Ltd
01-Mar-12 28-Feb-13 See comments
14,000 25.41 16,530 30.00 551 28,250 13,305.75 17,682.52 842.50 New lease agreed for 1 year with rolling 6 weekly breaks. Landlord received higher offers from other operators.
Unit 12/18A Bon Marche Limited 25-Mar-12 23-Jun-15 See comments
35,000 27.65 37,980 30.00 1,266 62,500 29,437.50 20,442.84 974.03 Rolling landlord break option on 3 months notice on or after 24/09/2013.
Unit A (4 Vicar Street)
Thorntons Plc 25-Mar-13 24-May-18 24-Mar-16 25,000 44.09 25,515 45.00 567 34,250 16,131.75 5,192.70 247.41 25/3/2013 - 24/5/2016 at half rent (£12,500). 6 months break notice.
Unit B (5 Vicar Street)
John Hemming Chapman and Paul Douglas Meyers t/a Chapman & Meyer Opticans
07-Mar-13 06-Mar-23 50,000 67.84 33,165 45.00 737 44,750 21,077.25 8,526.96 406.28 18 weeks rent free from completion. Rent commencement 11th July 2013.
Unit C (6 Vicar Street)
Kenmare Estates Limited (t/a Co-Op Travel)
17-Oct-07 16-Oct-17 50,000 86.96 25,875 45.00 575 34,250 16,131.75 7,515.76 358.10
Unit D (7 Vicar Street)
JW Sturman & Sons Ltd (t/a Three Lions Food Company)
18-Feb-13 17-Feb-23 44,000 60.36 32,805 45.00 729 37,750 17,780.25 5,903.28 281.26 £22,000 pa from 18/2/2013 - 17/2/2015 before reverting to £44,000 pa.
Zurich Assurance Ltd 1,216.23 57.94 Zurich contribution from adjoining ownership.
Mall Income Mall Services Ltd 16,635 16,635 * Income based on actual receipts for a 6 month period from October 2012 to March 2013 from a new contract with Mall Services Ltd.
TOTALS Gross Income 521,135 ERV 514,785 353,250.00 273,300.17 13,021.69 147,761.32
GVA Grimley Limited Conditions under which Particulars are issued GVA Grimley Limited for themselves, for any joint agents and for the vendors or lessors of this property whose agents they are, give notice that:1.) The particulars are set out as a general outline only for the guidance of intending purchases or lessors and do not constitute, nor constitute part of, an offer or contract. 2.) All descriptions, dimensions, references to condition and necessary permission for use and occupation, and other details, are given in good faith and are believed to be correct but any intending purchasers or tenants should not rely on them as statements or representations of fact but satisfy themselves by inspection or otherwise as to the correctness of each of them. 3.) No person in the employment of GVA Grimley Limited or any joint agents has any authority to make or give any representation or warranty whatever in relation to this property. 4.) All rentals and prices are quoted exclusive of VAT. Reproduced by courtesy of the Controller of HMSO. Crown Copyright reserved. Licence No 774359. If applicable, with consent of Chas E Goad, Cartographers, Old Hatfield, Geographers A-Z Map Co Ltd and/or The Automobile Association. For identification purposes only. June 2013 Adrian Gates Design & Photography 07710 316991
Contacts
Should you require further information or arrange a formal inspection of the property please contact:
Michael Comley 020 7911 2452
Barry Riley 0121 609 8268
Jonathan Cornwell 020 7911 2369
www.gva.co.uk
Asset ManagementThere are a number of asset management initiatives to improve the income stream and capital value of the scheme.
These asset management initiatives include:
●● Potential to restructure headlease / or buy in the freehold interest
●● Let remaining void units
●● Investigate creation of additional kiosk units at Vicar Street entrance
●● Secure improved cafe/A3 offer in central atrium
●● Continue the restructuring of leases
gva.co.uk/6552
EPCEPC reports are available on the Data Room website.
VATThe property is registered for VAT and it is proposed that the sale will be treated as a ‘Transfer of a Going Concern’.
Pricing On the instructions of RS Morgan & RJ Goode Joint LPA Receivers of Rowland Hill Shopping Centre acting as Agent for Amadeus (Kidderminster) Limited and without personal liability.
We are instructed by our client to seek offers in excess of £2,500,000 (Two Million Five Hundred Thousand Pounds), subject to contract and exclusive of VAT. A purchase at this level would reflect a net initial yield of 11.94% after allowing for standard purchaser’s costs of 5.8% and landlords current shortfalls.