Container Greenhouse Investment Proposal
What is Container Greenhouse Business Investment?
It is said that a food crisis will occur in the future, but the agricultural containers we have developed can control the internal environment, so high quality crops can be grown. Of course, all cultivation and harvesting is done by Tenfields Farm, our subsidiary, so even those with no knowledge or experience in agriculture can do the work.
Scheme Introduction
You purchase our agricultural container and then rent it to our subsidiary, Tenfields Farm. We will pay you the rent for it.
Please feel free to contact us if you have any questions.
If you register with our official LINE account "Investment Navi", you can ask questions directly on LINE.
We also distribute special investment information available only on LINE from time to time.
High Yield Structure
Investor
Purchase a reefer container from us
14.5 million yen (excluding tax)
Reefer containers sold to investors
Investor
Reefer container rented to Tenfields Farm
127,500 yen/month (excluding tax)
Payment of rent
Income and Expenditure Simulation
Terms and Conditions of Purchase | |
---|---|
Year purchased | 2023 |
Number of rent payments/year | 12 times |
Container rent/month | ¥140,250 |
Container rent/year | ¥1,683,000 |
Commodity Price | ¥15,950,000 |
Shipping charges | ¥220,000 |
Other construction costs | ¥467,500 |
Amount of investment | ¥16,637,500 |
Real yield | 10.12% |
Recovery period | Approx. 10 years |
Annual simulation (1-10 years) | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Year01 | Year02 | Year03 | Year04 | Year05 | Year06 | Year07 | Year08 | Year09 | Year10 | ||||
Length of time | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | |||
Rent | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | |||
Depreciation and amortization | ¥2,345,357 | ¥2,345,357 | ¥2,345,357 | ¥2,345,357 | ¥2,345,357 | ¥2,345,357 | ¥2,345,357 | 0 | 0 | 0 | |||
Annual CF | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | |||
Cumulative CF | ¥1,683,000 | ¥3,366,000 | ¥5,049,000 | ¥6,732,000 | ¥8,415,000 | ¥10,098,000 | ¥11,781,000 | ¥13,464,000 | ¥15,147,000 | ¥16,830,000 |
Annual simulation (10-20 years) | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Year11 | Year12 | Year13 | Year14 | Year15 | Year16 | Year17 | Year018 | Year19 | Year20 | ||||
Length of time | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | |||
Rent | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | |||
Depreciation and amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
Annual CF | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | ¥1,683,000 | |||
Cumulative CF | ¥18,513,000 | ¥20,196,000 | ¥21,879,000 | ¥23,562,000 | ¥25,245,000 | ¥26,928,000 | ¥28,611,000 | ¥30,294,000 | ¥31,977,000 | ¥33,660,000 |