Results by Property | |||||||||||||||
(Unit: Million yen) | |||||||||||||||
The 39th Fiscal Period (from Nov 1, 2021 to Apr 30, 2022) | |||||||||||||||
No. | Property Name | Note | Real estate rental revenue | Rental revenue | other income | Real estate rental expenses | property management fee | Utilities | Real estate taxes | maintenance and repairs | Depreciation [1] | other expenses | Real estate rental income [2] | NOI [3] ([1]+[2]) | NOI yield (%) * |
A01 | Landic Shimbashi Bldg. | 208 | 191 | 17 | 94 | 19 | 8 | 24 | 11 | 27 | 3 | 114 | 141 | 4.8 | |
A02 | Landic Shimbashi 2 Bldg. | 240 | 226 | 13 | 82 | 18 | 10 | 16 | 3 | 31 | 2 | 157 | 188 | 5.8 | |
A03 | Premier Dogenzaka Bldg. | 88 | 78 | 10 | 28 | 5 | 4 | 6 | 0 | 10 | 1 | 60 | 70 | 9.8 | |
A04 | KN Shibuya No.3 | 229 | 189 | 40 | 110 | 23 | 24 | 16 | 15 | 27 | 3 | 119 | 146 | 5.9 | |
A05 | Takadanobaba Center Bldg. | 264 | 225 | 39 | 132 | 26 | 14 | 20 | 28 | 39 | 2 | 132 | 172 | 8.3 | |
A06 | Rokubancho Bldg. | * | 195 | 223 | 5.9 | ||||||||||
A10 | Urbannet Mita Bldg. | 267 | 252 | 14 | 176 | 36 | 14 | 35 | 42 | 45 | 3 | 90 | 135 | 2.6 | |
A11 | Urbannet Azabu Bldg. | * | 71 | 95 | 3.9 | ||||||||||
A15 | Granpark | 460 | 406 | 54 | 255 | 53 | 56 | 38 | 53 | 48 | 5 | 204 | 253 | 4.5 | |
A17 | Otemachi Financial City Grand Cube | * | 59 | 69 | 3.0 | ||||||||||
A18 | Shinagawa Season Terrace | * | 169 | 249 | 2.7 | ||||||||||
A19 | Tokyo Opera City Building | * | 686 | 777 | 6.9 | ||||||||||
A20 | Urbannet Uchisaiwaicho Building | * | 14 | 18 | 3.5 | ||||||||||
B02 | Premier Toyocho Bldg. | 79 | 68 | 11 | 49 | 9 | 7 | 7 | 6 | 16 | 1 | 29 | 46 | 2.7 | |
B03 | Ueno TH Bldg. | 130 | 116 | 14 | 73 | 13 | 7 | 8 | 9 | 17 | 17 | 56 | 74 | 3.4 | |
B04 | Gotanda NT Bldg. | 96 | 80 | 15 | 57 | 10 | 5 | 8 | 16 | 14 | 1 | 38 | 53 | 2.6 | |
B05 | Ueno Tosei Bldg. | 172 | 149 | 22 | 89 | 11 | 8 | 12 | 0 | 52 | 2 | 83 | 136 | 5.4 | |
B06 | Urbannet Ikebukuro Bldg. | 744 | 650 | 93 | 373 | 79 | 67 | 32 | 29 | 160 | 4 | 370 | 531 | 7.3 | |
B07 | Urbannet Omori Bldg. | 249 | 238 | 10 | 159 | 35 | 13 | 18 | 42 | 47 | 2 | 89 | 137 | 6.1 | |
B08 | Sphere Tower Tennozu | * | 127 | 106 | 21 | 116 | 13 | 21 | 50 | 4 | 24 | 2 | 10 | 35 | 2.1 |
B09 | Urbannet Gotanda NN Building | 65 | 59 | 5 | 107 | 39 | 7 | 19 | 8 | 22 | 10 | -41 | -19 | -0.7 | |
C01 | Premier Yokohama Nishiguchi Bldg. | 148 | 123 | 24 | 95 | 18 | 9 | 10 | 23 | 30 | 2 | 52 | 83 | 5.4 | |
C02 | The Kanagawa Science Park R&D Bldg. | 405 | 330 | 74 | 398 | 61 | 84 | 32 | 122 | 95 | 2 | 6 | 101 | 3.6 | |
G02 | NTT CRED Okayama Bldg. | 276 | 215 | 60 | 233 | 69 | 33 | 29 | 18 | 54 | 26 | 42 | 97 | 5.1 | |
G03 | Urbannet Shizuoka Ote-machi Bldg. | 109 | 96 | 12 | 47 | 15 | 6 | 5 | 1 | 18 | 0 | 61 | 79 | 9.9 | |
G04 | Uebannet Shizuoka Bldg. | 77 | 71 | 6 | 33 | 12 | 4 | 5 | 2 | 8 | 0 | 43 | 52 | 9.8 | |
G05 | Urban Ace Higobashi Bldg. | 247 | 217 | 29 | 122 | 36 | 20 | 19 | 8 | 35 | 1 | 124 | 160 | 6.5 | |
Subtotal (Office) | 7,247 | 6,418 | 829 | 4,200 | 966 | 630 | 484 | 531 | 1,066 | 520 | 3,047 | 4,113 | 4.8 | ||
D01 | Park Axis Yotsuya Stage | 162 | 150 | 12 | 70 | 18 | 1 | 8 | 10 | 25 | 5 | 91 | 117 | 5.7 | |
D02 | Park Axis Meiji-Jingumae | 56 | 52 | 4 | 19 | 4 | 1 | 2 | 1 | 6 | 2 | 37 | 43 | 3.6 | |
D04 | Cabin Arena Akasaka | 39 | 37 | 2 | 17 | 4 | 0 | 1 | 2 | 6 | 1 | 22 | 29 | 5.2 | |
D05 | Cabin Arena Minami-Aoyama | 33 | 31 | 2 | 18 | 5 | 0 | 1 | 2 | 7 | 0 | 14 | 22 | 5.4 | |
D08 | Roppongi Green Terrace | 135 | 132 | 2 | 68 | 18 | 2 | 8 | 11 | 26 | 1 | 66 | 93 | 4.8 | |
D09 | Premier Stage Shibakoen II | 56 | 54 | 2 | 27 | 7 | 0 | 3 | 4 | 10 | 1 | 29 | 39 | 4.6 | |
D11 | Langue Tower Kyobashi | 36 | 34 | 1 | 14 | 4 | 0 | 1 | 2 | 4 | 0 | 21 | 26 | 7.1 | |
D12 | Premier Stage MitaKeidaimae | 51 | 50 | 1 | 17 | 4 | 0 | 2 | 2 | 6 | 0 | 34 | 40 | 5.9 | |
D13 | Premier Rosso | 59 | 52 | 6 | 57 | 6 | 1 | 2 | 36 | 8 | 0 | 1 | 10 | 1.5 | |
D14 | Premier Blanc Yoyogikouen | 70 | 66 | 3 | 44 | 7 | 1 | 3 | 17 | 14 | 1 | 26 | 40 | 4.3 | |
D15 | Premier Stage Uchikanda | 59 | 55 | 4 | 21 | 5 | 1 | 2 | 2 | 8 | 1 | 37 | 46 | 6.5 | |
D16 | Premier Stage Ichigayakawadacho | 47 | 46 | 0 | 22 | 4 | 0 | 1 | 7 | 7 | 0 | 25 | 32 | 5.4 | |
D17 | Walk Akasaka | 53 | 48 | 4 | 28 | 6 | 0 | 3 | 4 | 12 | 1 | 24 | 37 | 4.6 | |
D18 | Premier Stage Shibakoen | 46 | 44 | 2 | 18 | 4 | 0 | 2 | 1 | 8 | 0 | 27 | 36 | 5.2 | |
D19 | MEW | 38 | 32 | 5 | 21 | 4 | 0 | 2 | 3 | 10 | 0 | 16 | 26 | 4.2 | |
D20 | Shibaura Island Air Tower | 361 | 321 | 40 | 272 | 57 | 9 | 15 | 45 | 92 | 51 | 89 | 181 | 7.0 | |
D21 | Storia Akasaka | 93 | 85 | 8 | 47 | 12 | 2 | 6 | 10 | 13 | 2 | 46 | 59 | 3.2 | |
D22 | Renai Shinjuku-Gyoen Tower | 187 | 169 | 18 | 129 | 39 | 6 | 11 | 21 | 47 | 3 | 57 | 104 | 3.5 | |
D23 | Shibaura Island Bloom Tower | 290 | 266 | 23 | 183 | 42 | 3 | 13 | 26 | 61 | 36 | 107 | 168 | 8.0 | |
D24 | Questcourt Harajuku | 153 | 142 | 11 | 62 | 18 | 3 | 7 | 10 | 22 | 1 | 91 | 113 | 5.4 | |
D25 | Urbancourt Ichigaya | 64 | 60 | 4 | 27 | 7 | 0 | 3 | 5 | 9 | 0 | 37 | 46 | 6.9 | |
D26 | Premier Stage Azabu-Juban | 38 | 34 | 3 | 17 | 3 | 0 | 1 | 4 | 6 | 0 | 20 | 26 | 3.7 | |
D27 | Premier Stage Sasazuka | 31 | 29 | 2 | 16 | 3 | 0 | 1 | 4 | 5 | 1 | 14 | 20 | 3.9 | |
E01 | Premier Stage Osaki | 28 | 26 | 2 | 30 | 6 | 0 | 1 | 16 | 5 | 0 | -1 | 3 | 0.9 | |
E02 | Premier Garden Hongo | 33 | 33 | 0 | 10 | 3 | 0 | 2 | 0 | 3 | 1 | 22 | 26 | 5.6 | |
E03 | Premier Grande Magome | 45 | 41 | 3 | 17 | 4 | 0 | 2 | 2 | 7 | 1 | 27 | 35 | 5.6 | |
E04 | Premier Nozze Yutenji | 42 | 40 | 2 | 18 | 3 | 0 | 2 | 1 | 9 | 0 | 23 | 33 | 5.2 | |
E05 | Premier Stage Yushima | 51 | 49 | 2 | 27 | 6 | 0 | 2 | 4 | 10 | 1 | 24 | 34 | 4.9 | |
E06 | Premier Stage Komagome | 54 | 50 | 3 | 38 | 6 | 0 | 2 | 9 | 17 | 2 | 15 | 32 | 4.7 | |
E07 | Premier Stage Otsuka | 43 | 41 | 1 | 23 | 5 | 0 | 1 | 7 | 6 | 1 | 19 | 25 | 4.8 | |
E08 | Premier Stage Honjo-Azumabashi | 84 | 79 | 4 | 44 | 7 | 0 | 4 | 5 | 24 | 2 | 39 | 64 | 6.0 | |
E09 | Premier Stage Ryogoku | 48 | 45 | 2 | 24 | 4 | 0 | 2 | 0 | 15 | 0 | 24 | 39 | 6.9 | |
Subtotal (Residence) | 2,601 | 2,408 | 193 | 1,461 | 342 | 42 | 130 | 289 | 523 | 132 | 1,139 | 1,663 | 5.1 | ||
Total | 9,848 | 8,826 | 1,022 | 5,661 | 1,308 | 672 | 615 | 821 | 1,590 | 652 | 4,187 | 5,777 | 4.9 | ||
* Please refer to the page 32 of the Japanese "Kessan Tanshin" report for the 39th Fiscal Period (from Nov 1, 2021 to Apr 30, 2022). |
Occupancy Rate (*) | |||||||||
The 39th Fiscal Period (from Nov 1, 2021 to Apr 30, 2022) | |||||||||
No. | Property Name | Note | Leasable Space (sq.m.) | Nov. | Dec. | Jan. | Feb. | Mar. | Apr. |
A01 | Landic Shimbashi Bldg. | 5,567.79 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
A02 | Landic Shimbashi 2 Bldg. | 6,948.72 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
A03 | Premier Dogenzaka Bldg. | 1,926.01 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
A04 | KN Shibuya No.3 | 5,743.61 | 80.9% | 80.9% | 100.0% | 100.0% | 100.0% | 100.0% | |
A05 | Takadanobaba Center Bldg. | 6,313.02 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
A06 | Rokubancho Bldg. | 6,872.77 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
A10 | Urbannet Mita Bldg. | 10,121.32 | 87.1% | 87.1% | 87.1% | 87.1% | 87.1% | 87.1% | |
A11 | Urbannet Azabu Bldg. | 4,801.06 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
A15 | Granpark | * | 10,616.86 | 99.2% | 99.2% | 95.7% | 96.4% | 96.3% | 95.8% |
A17 | Otemachi Financial City Grand Cube | * | 1,497.31 | 95.5% | 95.5% | 95.5% | 95.5% | 95.6% | 95.6% |
A18 | Shinagawa Season Terrace | * | 9,586.20 | 95.0% | 95.0% | 95.0% | 95.0% | 95.0% | 93.5% |
A19 | Tokyo Opera City Building | * | 26,516.48 | 96.3% | 96.4% | 96.7% | 96.7% | 97.5% | 95.8% |
A20 | Urbannet Uchisaiwaicho Building | * | 1,850.38 | - | - | - | - | 98.9% | 98.9% |
B02 | Premier Toyocho Bldg. | 3,857.04 | 92.9% | 92.9% | 92.9% | 92.9% | 100.0% | 100.0% | |
B03 | Ueno TH Bldg. | 4,376.49 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
B04 | Gotanda NT Bldg. | * | 2,985.26 | 100.0% | 89.8% | 89.8% | 89.8% | 89.8% | 100.0% |
B05 | Ueno Tosei Bldg. | 5,432.43 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
B06 | Urbannet Ikebukuro Bldg. | 17,036.34 | 100.0% | 100.0% | 100.0% | 100.0% | 96.1% | 96.1% | |
B07 | Urbannet Omori Bldg. | 8,524.54 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
B08 | Sphere Tower Tennozu | * | - | 98.6% | - | - | - | - | - |
B09 | Urbannet Gotanda NN Building | 6,849.81 | 24.4% | 29.9% | 29.9% | 29.9% | 35.5% | 92.4% | |
C01 | Premier Yokohama Nishiguchi Bldg. | 4,990.87 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
C02 | The Kanagawa Science Park R&D Bldg. | * | 15,036.18 | 91.9% | 91.9% | 90.2% | 90.6% | 90.9% | 90.9% |
G02 | NTT CRED Okayama Bldg. | * | 10,802.34 | 90.8% | 90.8% | 88.2% | 88.2% | 88.2% | 88.2% |
G03 | Urbannet Shizuoka Ote-machi Bldg. | * | 3,927.40 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
G04 | Uebannet Shizuoka Bldg. | * | 2,922.29 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
G05 | Urban Ace Higobashi Bldg. | 8,367.36 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
Subtotal (Office) | 193,469.88 | 94.3% | 94.0% | 94.1% | 94.2% | 94.3% | 96.2% | ||
D01 | Park Axis Yotsuya Stage | 6,732.18 | 95.8% | 97.6% | 97.6% | 97.6% | 95.3% | 92.7% | |
D02 | Park Axis Meiji-Jingumae | 1,706.94 | 91.6% | 97.9% | 97.9% | 97.9% | 97.9% | 94.6% | |
D04 | Cabin Arena Akasaka | 1,378.02 | 100.0% | 100.0% | 92.1% | 92.1% | 100.0% | 100.0% | |
D05 | Cabin Arena Minami-Aoyama | 1,187.12 | 89.0% | 89.0% | 90.5% | 90.5% | 95.7% | 97.9% | |
D08 | Roppongi Green Terrace | 5,748.89 | 89.5% | 89.5% | 90.4% | 90.4% | 94.8% | 97.1% | |
D09 | Premier Stage Shibakoen II | 2,312.75 | 95.7% | 95.7% | 93.5% | 93.3% | 96.6% | 95.5% | |
D11 | Langue Tower Kyobashi | 1,190.40 | 91.3% | 98.2% | 96.5% | 96.5% | 98.2% | 98.2% | |
D12 | Premier Stage MitaKeidaimae | 1,597.73 | 96.6% | 95.0% | 91.8% | 93.4% | 96.6% | 98.4% | |
D13 | Premier Rosso | 1,878.60 | 100.0% | 96.5% | 96.5% | 100.0% | 91.7% | 93.4% | |
D14 | Premier Blanc Yoyogikouen | 2,336.95 | 95.5% | 97.3% | 97.3% | 98.6% | 97.0% | 96.7% | |
D15 | Premier Stage Uchikanda | 2,036.96 | 98.7% | 98.7% | 97.3% | 98.7% | 98.0% | 98.0% | |
D16 | Premier Stage Ichigayakawadacho | 1,655.66 | 100.0% | 100.0% | 100.0% | 98.0% | 98.0% | 100.0% | |
D17 | Walk Akasaka | 1,736.70 | 97.2% | 92.5% | 95.4% | 95.4% | 94.1% | 96.6% | |
D18 | Premier Stage Shibakoen | 1,759.89 | 97.7% | 97.7% | 97.7% | 97.7% | 97.7% | 97.9% | |
D19 | MEW | 1,551.65 | 91.6% | 91.6% | 91.6% | 91.6% | 100.0% | 100.0% | |
D20 | Shibaura Island Air Tower | * | 13,060.46 | 96.7% | 96.6% | 96.5% | 96.0% | 95.8% | 96.9% |
D21 | Storia Akasaka | 3,988.86 | 96.1% | 96.5% | 92.5% | 92.7% | 90.9% | 92.9% | |
D22 | Renai Shinjuku-Gyoen Tower | 6,555.04 | 97.2% | 96.5% | 97.4% | 96.1% | 96.8% | 96.7% | |
D23 | Shibaura Island Bloom Tower | * | 12,254.17 | 96.9% | 96.8% | 96.6% | 96.9% | 97.0% | 96.7% |
D24 | Questcourt Harajuku | 4,612.19 | 86.8% | 95.8% | 95.8% | 98.4% | 100.0% | 100.0% | |
D25 | Urbancourt Ichigaya | 3,609.91 | 97.4% | 95.0% | 97.6% | 97.6% | 97.4% | 100.0% | |
D26 | Premier Stage Azabu-Juban | 1,177.20 | 94.4% | 97.2% | 97.2% | 97.2% | 97.2% | 97.2% | |
D27 | Premier Stage Sasazuka | 1,167.13 | 96.5% | 92.7% | 94.5% | 96.5% | 100.0% | 96.5% | |
E01 | Premier Stage Osaki | 1,318.40 | 62.5% | 62.5% | 62.5% | 100.0% | 98.4% | 96.9% | |
E02 | Premier Garden Hongo | 1,573.87 | 93.1% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
E03 | Premier Grande Magome | 2,378.13 | 100.0% | 100.0% | 100.0% | 100.0% | 97.0% | 97.0% | |
E04 | Premier Nozze Yutenji | 1,734.04 | 95.6% | 97.8% | 97.8% | 97.8% | 100.0% | 100.0% | |
E05 | Premier Stage Yushima | 2,065.58 | 96.0% | 91.7% | 92.4% | 95.1% | 96.0% | 92.0% | |
E06 | Premier Stage Komagome | 2,249.25 | 96.3% | 93.4% | 90.7% | 95.8% | 92.9% | 94.2% | |
E07 | Premier Stage Otsuka | 1,644.64 | 93.8% | 90.6% | 90.8% | 95.3% | 98.5% | 97.0% | |
E08 | Premier Stage Honjo-Azumabashi | 3,465.00 | 98.2% | 97.6% | 95.7% | 96.9% | 98.2% | 95.8% | |
E09 | Premier Stage Ryogoku | 2,215.68 | 93.3% | 95.6% | 97.7% | 98.9% | 97.7% | 94.3% | |
Subtotal (Residence) | 99,879.99 | 95.1% | 95.5% | 95.3% | 96.3% | 96.6% | 96.6% | ||
Total | 293,349.87 | 94.6% | 94.5% | 94.5% | 94.9% | 95.1% | 96.3% | ||
* Please refer to the page 39, 40 of the Japanese "Kessan Tanshin" report for the 39th Fiscal Period (from Nov 1, 2021 to Apr 30, 2022). |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
NTT UD REIT Investment Corporation published this content on 16 June 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 16 June 2022 07:22:09 UTC.