304 - B5

1414 Bayview

Where you choose to live, who you surround yourself with, the details that make up your environment – all these things are ways you design your life. And the one constant is the design mindset you identify with. It’s refined and considered with an eye on the future. At Gairloch, design is fundamental in the creation of our product. Those who appreciate this feel it when they encounter our spaces. Whether you’re in the lobby or in your suite, you’ll feel the connection.  

At Gairloch, we choose locations based on where we think our projects belong. In the distinguished neighbourhood of Leaside, some are drawn to its history, some see a bright future, and others feel the connection of a community conveniently located in the city. Living at 1414 Bayview will be like nowhere else in Leaside. Yet, it will feel integral to the area. An elevated lifestyle that’s distinctly Leaside. Designed for the people who live it. Built for the people who love it.

Category	Y1	Y2	Y3	Y4	Y5	Y6	Y7	Y8	Y9	Y10	Total
property price appreciation	$80,000	$85,000	$89,000	$94,000	$99,000	$104,000	$109,000	$115,000	$121,000	$127,000	$1,023,000
rent income	-	-	-	-	-	-	-	-	-	-	-
mortgage principal reduction	$34,000	$21,000	$22,000	$23,000	$24,000	$25,000	$26,000	$28,000	$29,000	$30,000	$262,000
deposit interest	-	-	-	-	-	-	-	-	-	-	-
gst hst rebate	-	-	-	-	-	-	-	-	-	-	-
total income return	$114,000	$106,000	$111,000	$117,000	$123,000	$129,000	$136,000	$143,000	$150,000	$158,000	$1,285,000

Category	Y1	Y2	Y3	Y4	Y5	Y6	Y7	Y8	Y9	Y10	Total
deposit	-	-	-	-	-	-	-	-	-	-	-
remaining balance payment	-	-	-	-	-	-	-	-	-	-	-
closing cost	-	-	-	-	-	-	-	-	-	-	-
operating expense	-	-	-	-	-	-	-	-	-	-	-
mortgage payment	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$776,000
total expense investment	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$776,000

Category	Y1	Y2	Y3	Y4	Y5	Y6	Y7	Y8	Y9	Y10	Total
net gain loss	$37,000	$28,000	$33,000	$39,000	$45,000	$51,000	$58,000	$65,000	$72,000	$80,000	$509,000
cumulative roi	$147	$142	$142	$144	$147	$150	$154	$157	$161	$166	$2,000

304 - B5

Toronto C10, Ontario

Gairloch

$1,550,000

Want to own a unit? —

Investment Period: 5 years

Yearly Return on Investment in Year 5

31.61%

Cumulative Return on Investment in Year 5

146.96%

Property Price at the End of Year 5

$1,997,000

Deposit Schedule

Net Gain (Loss)

Get Expert Advice

Property Price Appreciation

Investment Details (10-Year Period)

Income/Return

Expense/ Investment

Other