Share Investment Calculator (10 Years)
Use this tool to see how a share investment (minimum £100) might grow over a 10-year horizon, reflecting KaiProp’s expansion to 215 properties.
Loan Return Calculator (Unsecured)
For loans of £40,000 or above, choose 4% Repayment or 6% Interest-Only (5, 7, or 10 years). View your yearly schedule, monthly payment, and compare only interest earnings against dividends from a share investment.
KaiProp’s Vision & Strategy
- Asset-Backed Growth: Real properties, not speculative tokens.
- High-Demand Locations: Areas with solid rental demand and proven potential.
- Transparent Reporting: A user-friendly portal for real-time performance tracking.
- Focused Risk Management: Prudent debt-to-equity, purchasing below market value.
499,999 Shares Remaining
Limited Share Availability
Out of our original 1,000,000 shares, fewer than 500,000 remain. Each share grants you a portion of KaiProp’s growing property portfolio. Monthly dividends drawn from rent provide a steady passive income, while share value increases with each refurbished and tenanted property.
Looking Ahead: 10-Year Growth
Path to 215 Properties
Over the next decade, we aim to scale to 215 properties, refining and amplifying our BRRR approach. Strategic acquisitions, comprehensive refurbishments, and rapid recycling of capital define our roadmap. As the portfolio expands, so do rental incomes—and consequently, returns for our valued investors.
Long-Term Resilience
The UK property market historically demonstrates robust performance over time. By targeting established commuter belts and regenerating areas, we hedge against short-term volatility while capturing sustainable, long-term gains that endure varying economic cycles.
Company Growth Projections (10 Years)
This table illustrates how we project our rental income, asset value, and estimated company worth might evolve over the next decade. Our worth is calculated by combining a multiple of 10× the annual rental income and 10× the asset-owned value.
| Year | Properties | Rental Income (£) | Asset Value (£) | 10× Rental (£) | 10× Asset (£) | Est. Company Worth (£) |
|---|---|---|---|---|---|---|
| 1 | 3 | 24,000 | 300,000 | 240,000 | 3,000,000 | 3,240,000 |
| 2 | 7 | 58,800 | 714,000 | 588,000 | 7,140,000 | 7,728,000 |
| 3 | 13 | 110,240 | 1,326,000 | 1,102,400 | 13,260,000 | 14,362,400 |
| 4 | 21 | 179,760 | 2,142,000 | 1,797,600 | 21,420,000 | 23,217,600 |
| 5 | 31 | 267,840 | 3,162,000 | 2,678,400 | 31,620,000 | 34,298,400 |
| 6 | 45 | 401,760 | 4,537,000 | 4,017,600 | 45,370,000 | 49,387,600 |
| 7 | 65 | 582,000 | 6,350,000 | 5,820,000 | 63,500,000 | 69,320,000 |
| 8 | 95 | 844,800 | 9,225,000 | 8,448,000 | 92,250,000 | 100,698,000 |
| 9 | 135 | 1,183,200 | 12,950,000 | 11,832,000 | 129,500,000 | 141,332,000 |
| 10 | 215 | 1,956,000 | 20,000,000 | 19,560,000 | 200,000,000 | 219,560,000 |