65 75 85 95 105
4.0% 7.3 6.3 5.6 5 4.5
4.5% 9.5 8.2 7.2 6.5 5.9
5.0% 11.6 10.1 8.9 8 7.2
5.5% 13.8 12 10.6 9.5 8.6
I have done some high level calculations and i believe under the most likely scenarios (exchange rate 85-95 & property yield of 4.5-5%), the current 7 cents distribution is sustainable.