1202 - 2B-35

The Keeley Condos

The Keeley offers a variety of building amenities designed for residents of all ages and stages of life. After all, The Keeley is a people place. It’s about socializing, getting to know neighbors, and connecting with friends and family. From a children’s playroom to a convenient dog wash, to a state-of-the-art gym and all kinds of interesting spaces to meet, greet, or beat a retreat, The Keeley provides you with a sense of home throughout. Your living space really does extend beyond the walls of your suite. This unique approach to community living is deconstructing the idea of suite-centered condominium living.

Whether you love to bike, run, walk or hike, picnic, BBQ or just kick back as you set your sights on the spectacular landscapes surrounding The Keeley, you will have instant access to a major outdoor playground.With Downsview Park in your front yard and more than 15 km of ravine trails in your backyard, you’ll love the convenience of living at the heart of your very own Parkyard.

Category	Y1	Y2	Y3	Y4	Y5	Y6	Y7	Y8	Y9	Y10	Total
property price appreciation	$47,000	$49,000	$52,000	$54,000	$57,000	$60,000	$63,000	$67,000	$70,000	$74,000	$593,000
rent income	-	-	-	-	-	-	-	-	-	-	-
mortgage principal reduction	$34,000	$13,000	$13,000	$14,000	$15,000	$15,000	$16,000	$17,000	$18,000	$19,000	$174,000
deposit interest	-	-	-	-	-	-	-	-	-	-	-
gst hst rebate	-	-	-	-	-	-	-	-	-	-	-
total income return	$81,000	$62,000	$65,000	$68,000	$72,000	$76,000	$80,000	$84,000	$88,000	$92,000	$767,000

Category	Y1	Y2	Y3	Y4	Y5	Y6	Y7	Y8	Y9	Y10	Total
deposit	-	-	-	-	-	-	-	-	-	-	-
remaining balance payment	-	-	-	-	-	-	-	-	-	-	-
closing cost	-	-	-	-	-	-	-	-	-	-	-
operating expense	-	-	-	-	-	-	-	-	-	-	-
mortgage payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$450,000
total expense investment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$450,000

Category	Y1	Y2	Y3	Y4	Y5	Y6	Y7	Y8	Y9	Y10	Total
net gain loss	$35,000	$17,000	$20,000	$23,000	$27,000	$31,000	$34,000	$39,000	$43,000	$47,000	$317,000
cumulative roi	$179	$158	$154	$153	$155	$157	$160	$163	$166	$170	$2,000

1202 - 2B-35

Toronto W05, Ontario

TAS Developer and Builder

$899,000

Want to own a unit? —

Investment Period: 5 years

Yearly Return on Investment in Year 5

31.96%

Cumulative Return on Investment in Year 5

154.55%

Property Price at the End of Year 5

$1,158,000

Deposit Schedule

Net Gain (Loss)

Get Expert Advice

Property Price Appreciation

Investment Details (10-Year Period)

Income/Return

Expense/ Investment

Other