Investment Plan Based on Kes. 300 Million Windfall
Initial Windfall Allocation:
- Total Windfall: KES 300 million
- Allocated for Investments: KES 200 million
- Earns 10% annual interest
- Half of the interest (5%) is reinvested
- The other half (5%) is used for monthly expenses . This is what you would us to replace your monthlyincome to ensure you never have to work again.
- Other Allocations: this is where you go mad, buy a house and other things you think you need.
- KES 10 million – Debt repayment & family gifts
- KES 50 million – Real estate investments
- KES 20 million – Farming projects
- KES. 20 Million - going mad on a buying spree(cars, clothes, holidayes etc.)
Investment Growth Calculation:
Given the KES 200 million investment at 10% annual interest, with 50% reinvested and 50% withdrawn for expenses, the effective growth rate will be 5% compounded annually.
Formula for compound interest:
Where:
- = future value
- = initial principal (KES 200 million)
- = reinvested interest rate (5% or 0.05)
- = 50 years
Future Value: ~KES 2.29 billion in 50 years.
Monthly Withdrawal Calculation:
Monthly income for expenses: ~KES 833,333
Real Estate Investment Breakdown:
- KES 30 million – Allocated for a primary residence (non-revenue generating).
- KES 20 million – Land purchase for future investment.
Rental Development & Land Acquisition Strategy:
- 40% of monthly income (KES 833,333) = KES 333,333 per month, or KES 4 million per year, directed to:
- Constructing rentals on acquired land.
- Buying smaller parcels of land when opportunities arise.
Growth Projections:
1. Rental Development Over 50 Years:
Assuming construction and rental income reinvestment at an average growth rate of 8% per year, and an annual contribution of KES 4 million, the formula used:
Estimated Future Value of Rental Portfolio: ~KES 3.21 billion
2. Land Appreciation Over 50 Years:
Assuming land appreciates at an annual rate of 5%, using the formula:
Estimated Future Value of Land Holdings: ~KES 229 million
Total Future Value (Real Estate + Land Holdings):
Summary of Real Estate Plan in 50 Years:
- Primary Residence: Static at KES 30 million (unless upgraded).
- Land Holdings: Expected to grow to ~KES 229 million.
- Rental Portfolio: Potential value of ~KES 3.21 billion.
- Total Real Estate Wealth Estimate: ~KES 3.44 billion, assuming reinvestment of 40% monthly income and an 8% return.
Conclusion:
This plan balances immediate financial needs, mid-term development goals, and long-term wealth creation, ensuring financial security and growth over the next 50 years.
So all factors constant after 50 years, based on my investment plan:
- Cash investments (interest-bearing account): KES 2.29 billion
- Real estate investments (initial investment + monthly savings): KES 8.14 billion
- Total investment value (cash + real estate): KES 10.43 billion
Comments
Post a Comment