1. Asset Header

Asset CodeCDF-ChurchSt
Asset Name5-10 Church Street, Cardiff
Address5-10 Church Street, Cardiff
PostcodeCF10 1BG
FundCMT
JurisdictionEngland & Wales
TenureFreehold
Title NumberWA134113 and WA940637, WA134113, WA940637
Acquisition Date18 Jul 2025
Purchase Price£5,181,887
Managing AgentColliers

2. Event Calendar

DateTypeDemiseDescriptionSeverityDays UntilNotes
1 Jul 2025 Rent Review (Outstanding) Unit E Rent review HIGH -329
31 Mar 2026 SC Budget Approval Due MEDIUM -56
16 May 2026 Missing EPC Unit E MEDIUM -10 reason: lease has no EPC linked
16 May 2026 Missing EPC Unit D MEDIUM -10 reason: lease has no EPC linked
16 May 2026 Missing EPC Unit B MEDIUM -10 reason: lease has no EPC linked
16 May 2026 Missing EPC Unit C MEDIUM -10 reason: lease has no EPC linked
27 Oct 2026 Rent Review Unit D 154
27 Oct 2026 Ffe Transfer Unit D FF&E title transfers to tenant (cl.4.33) — confirm no arrears and no material breach at transfer date HIGH 154 FF&E title transfers to tenant (cl.4.33) — confirm no arrears and no material breach at transfer date
25 Apr 2029 Rent Review Unit C 1065
25 Apr 2029 Rent Review Unit E 1065
29 May 2029 Rent Review Unit A 1099
1 Jul 2029 Rent Review Unit B 1132
27 Oct 2031 Rent Review Unit D 1980
24 Apr 2034 Lease Expiry Unit C 2890
25 Apr 2034 Rent Review Unit E 2891
23 May 2034 Lease Expiry Unit A 2919
30 Jun 2034 Break Option Unit B 2957
1 Jul 2034 Rent Review Unit B 2958
26 Oct 2036 Lease Expiry Unit D 3806
25 Apr 2039 Rent Review Unit E 4717
27 Jun 2039 Lease Expiry Unit B 4780
24 Apr 2044 Lease Expiry Unit E 6543

3. Action Register (Items Requiring Attention)

Date Type Demise Description Severity Days Until Notes
1 Jul 2025 Rent Review (Outstanding) Unit E Rent review OVERDUE -329
17 May 2026 Critical CDF-ChurchSt missing epc - CDF-ChurchSt Unit C (2026-05-16) HIGH EPCs not linked for Units B, C, D, E. Instruct Colliers to provide valid EPC certificates for each demise. Unit A has valid EPC (B2, exp. 2035). Required for MEES compliance — E&W minimum E rating in force.
17 May 2026 Critical CDF-ChurchSt sc budget approval due - CDF-ChurchSt (2026-03-31) HIGH Service charge budget for YE 31 Mar 2026 overdue for AM approval (55 days). Review Colliers submitted budget, confirm apportionment percentages against lease schedules, and issue formal approval or request revised submission.
25 May 2026 High CDF-ChurchSt FF&E title transfer to tenant (cl.4.33) — confirm conditions HIGH FF&E title transfers to tenant under clause 4.33. Confirm no arrears and no material breach at transfer date before acknowledging transfer.
25 May 2026 High CDF-ChurchSt Commission technical due diligence report HIGH No TDD or building survey on file for 5-10 Church Street. Commission pre-acquisition or condition survey to assess building fabric, plant, M&E, and capex requirements.
31 Mar 2026 SC Budget Approval Due OVERDUE -56
16 May 2026 Missing EPC Unit E OVERDUE -10 reason: lease has no EPC linked
16 May 2026 Missing EPC Unit D OVERDUE -10 reason: lease has no EPC linked
16 May 2026 Missing EPC Unit B OVERDUE -10 reason: lease has no EPC linked
16 May 2026 Missing EPC Unit C OVERDUE -10 reason: lease has no EPC linked

4. Property & Location

Property Description

5-10 Church Street is a purpose-built multi-level leisure scheme completed in 2019, providing five restaurant and leisure units totalling 25,683 sq ft GIA arranged across basement, ground, first, and second floors. The property is held freehold under title numbers WA134113 and WA940637. The building was purpose-designed for the leisure and food-and-beverage sector and includes the largest external terrace in Cardiff (approximately 3,605 sq ft appurtenant to Unit E). The scheme anchors a new leisure pitch on Church Street in Cardiff city centre.

Location

The property is located on Church Street in Cardiff city centre, postcode CF10 1BG, overlooking St John Church. It sits within a 5-minute walk of Cardiff Castle, a 7-minute walk of St Davids Shopping Centre, and a 10-minute walk of Principality Stadium, placing it at the heart of Cardiff's leisure and tourism pitch. Cardiff is Wales' capital and largest city, ranked among the UK's top 5 retail destinations and attracting approximately 21 million visitors per year. The city benefits from excellent road connectivity via the M4 motorway (4 miles to the south), a direct rail service to London Paddington (approximately 2 hours), and Cardiff International Airport (approximately 11 miles southwest).

Market Context

Cardiff's leisure market is underpinned by a large local catchment, a substantial student population (over 33,000 enrolled at Cardiff University alone, with three universities in total), and significant tourist footfall. Leisure activity has historically been concentrated in St Mary Street, Brewery Quarter, and Mill Lane; Church Street represents an extension of this pitch, with the subject property creating a new leisure cluster. Key regeneration initiatives — including the £100m mixed-use redevelopment of the Howells building and £6.5m transformation of Cardiff Market — are expected to enhance footfall and sub-market vibrancy in the immediate vicinity. In the first nine months of 2023, estimated retail and leisure spend in Cardiff city centre reached £390 million.

Key Risks

The brochure is a selling-agent marketing document and does not contain formal DD risk commentary. Principal risks identifiable from the brochure are: (i) leisure sector covenant concentration — all five tenants are F&B operators, with Rosa's London Limited and New World Trading Company flagged RED in GCCP's credit-monitoring pipeline as at May 2026; (ii) service charge shortfall on Unit A (Honest Burgers) due to an RPI-linked cap, creating a landlord irrecoverable cost of approximately £15,010 per annum; (iii) EPC ratings not disclosed ('upon request'), creating potential MEES exposure that cannot be assessed from this document; and (iv) Unit B (Pho Trading, 20-year term) and Unit D (Rosa's London, 15-year term) are excluded from the Landlord and Tenant Act 1954, removing security of tenure and complicating re-letting strategy on expiry.

5. Property Gallery

6. Risk Score & Data Confidence

80

Risk Score

Factor Weight Raw Score Weighted
Covenant Strength 25% 67 16.8
Lease Security (WALB) 30% 80 24.0
Income Concentration 25% 75 18.8
EPC & Regulatory 20% 100 20.0

Scoring: Covenant Strength is rent-weighted by tenant tier (GREEN 100, AMBER 50, RED 10) with a net-assets-to-rent coverage test that caps the score where the named obligor's balance sheet is thin relative to the annual rent. Lease Security uses WALB (weighted average lease term to break). Income Concentration uses the Herfindahl-Hirschman Index of passing rent by tenant. EPC & Regulatory assesses rating headroom against current and anticipated minimum standards.

Limitations: Does not incorporate capex liability (pending full TDD data coverage), reversion risk (ERV data sparse), or liquidity / lot-size factors. Tenants without financial data or without a covenant tier score at a conservative default. EPC thresholds reflect current legislation; anticipated future standards are scored directionally, not probability-weighted.

73

Data Confidence

Factor Weight Raw Score Weighted
Credit Freshness 40% 86 34.4
Field Completeness 40% 96 38.4
TDD Coverage 20% 0 0.0

Scoring: Data Confidence measures the completeness and verification status of the underlying data used to produce this report. Factors include lease abstraction coverage, tenant credit data freshness, and the proportion of fields verified against source documents. A low score indicates gaps in the data that may affect the reliability of derived metrics.

7. Income Summary

Gross Contracted Rent£503,000
Less: Void Costs£0
Less: Irrecoverable Costs£-1,484.11
Estimated NOI£501,515.89

8. 5-Year Cashflow Projection

Cashflow projection will be available once rent review assumptions, void cost projections, and capex phasing are finalised for this asset.

9. Tenant & Covenant

GREEN: 4 (£328,000) AMBER: 0 (£0) RED: 1 (£175,000) UNTIERED: 0 (£0)
DemiseTenantCRNCovenantCredit ScoreAccounts FreshnessCH StatusAccts OverdueInsolvencyStrike-OffJudgmentsChargesNo. StaffTurnoverProfit / (Loss)Net WorthGuarantor
Unit A Honest Burgers Ltd 07490829 GREEN 99 (scored 23 May 2026, accounts YE 26 Jan 2025) stale (>12m) active ✓ No ✓ No ✓ No 0 0 836 £59,896,000 £1,747,000 £11,838,000 None
Unit B Pho Trading Limited 05329479 GREEN 100 (scored 23 May 2026, accounts YE 23 Feb 2025) stale (>12m) active ✓ No ✓ No ✓ No 0 0 1218 £79,351,000 £3,088,000 £29,111,000 None
Unit C Mowgli Street Food Limited 08660179 GREEN 93 (scored 23 May 2026, accounts YE 31 Jul 2024) stale (>12m) active ✓ No ✓ No ✓ No 0 0 833 £40,464,000 £512,000 £10,744,000 None
Unit D Rosa's London Limited 07734532 GREEN very stale (>24m) active ✓ No ✓ No ✓ No 0 0 731 €46.80 £-167,000 £13,544,000 None
Unit E New World Trading Company (UK) Limited 07685158 RED stale (>12m) voluntary-arrangement ✓ No ⚠ Yes ✓ No 0 0 1 £69,022,000 £-9,717,000 £-4,214,000 None

Methodology: Credit scores sourced from third-party credit bureaux (CreditSafe / Visionnet). Companies House data (company status, accounts overdue, insolvency flag, strike-off warning, charges, judgments) retrieved via the Companies House API. Financial data (turnover, profit/loss, net worth, staff count) extracted from the most recent filed accounts.

Covenant tier criteria: RED = insolvency flag or strike-off warning present (overrides all other factors). AMBER = accounts overdue at Companies House, or credit score 40–69 where scored. GREEN = no adverse signals and credit score ≥70 where scored. Tier thresholds are configurable. The credit agency’s own model weights sub-metrics (net worth, declining turnover, etc.); concerning sub-metrics are displayed alongside the tier but do not override it.

Credit staleness: Fresh = accounts period end within 18 months; Stale = 18–30 months; Very stale = >30 months. Staleness is rent-weighted in the Data Confidence composite.

10. Lease Term

DemiseTenantStartEndTerm (yrs)Security of TenureGoverning Law
Unit A Honest Burgers Ltd 24 May 2019 23 May 2034 15.00 Inside LTA 1954 (not contracted out) England and Wales
Unit B Pho Trading Limited 28 Jun 2019 27 Jun 2039 20.00 Contracted out (excluded from LTA 1954) England and Wales
Unit C Mowgli Street Food Limited 25 Apr 2019 24 Apr 2034 15.00 Inside LTA 1954 (not contracted out) England and Wales
Unit D Rosa's London Limited 27 Oct 2021 26 Oct 2036 15.00 Contracted out (excluded from LTA 1954) England and Wales
Unit E New World Trading Company (UK) Limited 25 Apr 2019 24 Apr 2044 25.00 Inside LTA 1954 (not contracted out) England and Wales

11. Rent

Demise Tenant Passing Rent pa Initial Rent pa Commencement Rent Free Period Frequency VAT Turnover Rent Late Interest Basis £ psf
Unit A Honest Burgers Ltd £79,500 £75,000 24 Jul 2019 Quarterly In Advance
25 March, 24 June, 29 September, 25 December
Not confirmed No Prescribed Rate: 3% above Base Rate (higher of 0.5% and NatWest base rate), accruing daily before and after judgment. Trigger: rent due date; other sums 10 Working Days after falling due (Lease cl 4.2.1) £27.69
Unit B Pho Trading Limited £106,500 £105,000 1 Oct 2019 3 months (from 1 Oct 2019 to 30 Sep 2019) — expired Quarterly In Advance
25 March, 24 June, 29 September, 25 December
Not confirmed No Prescribed Rate: 4% above Base Rate (higher of 0.5% or NatWest base rate), accruing daily from due date £26.90
Unit C Mowgli Street Food Limited £82,000 £82,000 25 Oct 2019 6.0 months from 25 Apr 2019 Quarterly In Advance
25 March, 24 June, 29 September, 25 December
Not confirmed No Prescribed Rate = 4% above Base Rate (min Base Rate 0.5%), so minimum effective rate 4.5% pa £26.01
Unit D Rosa's London Limited £60,000 £60,000 27 Apr 2022 6.0 months from 27 Oct 2021 Quarterly In Advance
25 March, 24 June, 29 September, 25 December
Not confirmed No Base Rate + 4% (Prescribed Rate), accruing daily from due date to actual payment date (cl.4.2.1) £16.52
Unit E New World Trading Company (UK) Limited £175,000 £175,000 1 Aug 2019 3.2 months from 25 Apr 2019 Quarterly In Advance
25 March, 24 June, 29 September, 25 December
Yes No Prescribed Rate: 4% above Base Rate (Base Rate floor 0.5%). Rent: from due date if not paid; other sums: 10 Working Days after due £14.50
TOTAL £503,000 £19.58

12. Rent Reviews

DateDemiseTenantMechanismStatusTime of EssenceDescriptionNotes
25 Apr 2024 Unit C Mowgli Street Food Limited OMR (Upward Only) Settled (Memorandum) No (right preserved) Settled — current passing rent reflects the reviewed figure. Vendor confirmed.
25 Apr 2024 Unit E New World Trading Company (UK) Limited OMR (Upward Only) Outstanding No (right preserved) In negotiations
24 May 2024 Unit A Honest Burgers Ltd OMR (Upward Only) Settled (Memorandum) No (right preserved)
1 Jul 2024 Unit B Pho Trading Limited OMR (Upward Only) Settled (Memorandum) No (right preserved) Reviewed from £105,000.00 to £106,500.00.
1 Jul 2025 Unit E New World Trading Company (UK) Limited OMR Outstanding No (right preserved)
27 Oct 2026 Unit D Rosa's London Limited OMR (Upward Only) Lease-Derived No (right preserved)
25 Apr 2029 Unit C Mowgli Street Food Limited OMR (Upward Only) Upcoming No (right preserved)
25 Apr 2029 Unit E New World Trading Company (UK) Limited OMR (Upward Only) Upcoming No (right preserved)
29 May 2029 Unit A Honest Burgers Ltd OMR (Upward Only) Upcoming No (right preserved)
1 Jul 2029 Unit B Pho Trading Limited OMR (Upward Only) Upcoming No (right preserved)
27 Oct 2031 Unit D Rosa's London Limited OMR (Upward Only) Lease-Derived No (right preserved)
25 Apr 2034 Unit E New World Trading Company (UK) Limited OMR (Upward Only) Upcoming No (right preserved)
1 Jul 2034 Unit B Pho Trading Limited OMR (Upward Only) Upcoming No (right preserved)
25 Apr 2039 Unit E New World Trading Company (UK) Limited OMR (Upward Only) Upcoming No (right preserved)

13. Break Options

Demise Break Date Party Notice (mo) Deadline Condition Notes
Unit B 30 Jun 2034 Tenant 6 30 Dec 2033 Conditional (Other) 3 conditions precedent (all must be satisfied, time of the essence): (1) 6 months prior written notice; (2) all rents and other sums paid up to and including date notice expires; (3) Property yielded up free from all subleases and occupational licences

14. Demise & Area

Demise Tenant Basis Area (sqft) Area (sqm) % of Asset Floor Breakdown
Unit A Honest Burgers Ltd GIA 2,871 sqft 266.7 sqm 11.2% BF 1,270 sqft, GF 1,600 sqft — Total 2,871 sqft GIA (source: IM)
Unit B Pho Trading Limited GIA 3,959 sqft 367.7 sqm 15.4% BF 1,911 sqft, GF 2,048 sqft — Total 3,959 sqft GIA (source: IM)
Unit C Mowgli Street Food Limited GIA 3,153 sqft 292.9 sqm 12.3% BF 1,681 sqft, GF 1,472 sqft — Total 3,153 sqft GIA (source: IM)
Unit D Rosa's London Limited GIA 3,631 sqft 337.3 sqm 14.1% BF 2,332 sqft, GF 1,299 sqft — Total 3,631 sqft GIA (source: IM)
Unit E New World Trading Company (UK) Limited GIA 12,070 sqft 1,121.3 sqm 47.0% BF 636 sqft, 1st 8,660 sqft, 2nd 2,775 sqft — Total 12,070 sqft GIA + 3,605 sqft roof terrace (source: IM)
TOTAL 25,684 sqft 2,385.9 sqm 100.0%

Demise Definitions (per lease)

Unit A: All those premises at basement and ground floor level within and forming part of the Building known as Unit A, 5-10 Church Street, Cardiff, CF10 1BG (Schedule 1). Includes half of non-structural party walls dividing from Other Lettable Units; all non-structural walls dividing from Retained Parts; internal surface coverings and plasterwork of structural walls; ceiling plasterwork up to (not including) underside of concrete slab; floor screed down to (not including) upper side of concrete slab below; shop front, fascia, doors, door frames, all glass fitted in doors and window frames; Conduits serving the Property exclusively; fixtures and fittings; alterations and improvements. Excludes foundations, roofs, canopies, external structural/loadbearing walls, columns, beams, slabs, supports, and Conduits not exclusively serving the Property. Plans: Plan A (Ground Floor — 4034 AL-T-313, Rev F), Plan B (Basement — 4034 AL-T-312, Rev E), Plan C (Elevations — 4034 AL-T-105, Rev B) — demise edged red on Plans A and B.
Unit B: Unit B, comprising the basement and ground floor at 5, 6, 7, 8, 9 and 10 Church Street, Cardiff CF10 1BG (Schedule 1). Includes the shop front including glass, all Conduits serving the Property exclusively, all Landlord's and Tenant's fixtures and fittings (except Tenant's trade fixtures and fittings). Excludes foundations below floor slab, the roof, all structural and load-bearing walls (unless forming the interior surface only), shared Conduits, and all parts of the Building not specifically included. Plans: Plan A (Ground floor — 4034 AL-T-311 Rev F), Plan B (Basement — 4034 AL-T-310 Rev F), Plan C (Elevations — 4034 AL-T-106 Rev B).
Unit C: Unit C, 5-10 Church Street, Cardiff CF10 1BG — ground floor and basement. Demise shown edged red on Plan A (Ground Floor — Holder Mathias drawing 4034 AL-T-315 Rev F) and Plan B (Basement — Holder Mathias drawing 4034 AL-T-314 Rev F). Includes internal surfaces, shop front and fascia, doors/windows, exclusively-serving Conduits, fixtures (except removable tenant fixtures), additions/improvements made during term. Excludes foundations, roofs, external structural/load-bearing walls, columns, beams, slabs, non-exclusively-serving Conduits.
Unit D: Unit D, ground floor and basement, 5-10 Church Street, Cardiff CF10 1BG.
Unit E: Ground, First and Second floor including Roof Terrace at Unit E, 5-10 Church Street, Cardiff CF10 1BG. Demise includes shop front, fascia, Passenger Lift, internal surfaces, floor screed. Excludes foundations, roof, structural elements, and shared conduits.

15. Service Charge

Demise Tenant SC Applies Basis Share % SC Budget pa Cap Cap Scope Cap Basis Cap Base Year Year End Sweeper Excluded Costs
Unit A Honest Burgers Ltd Yes Variable 10.3% £22,954.30 £5,906 building RPI-Indexed 2019 31 March Yes
Unit B Pho Trading Limited Yes Fair Proportion 13.6% £30,180.08 N/A 31 March Yes Original design/construction costs; major alterations (unless repair/maintenance); individual occupier matters (enforcement, letting, consents, rent reviews of other units, rent collection); Insured/Uninsured Risk damage; costs re un-let units; lifts/Common Areas/HVAC not serving Property; pre-lease environmental contamination; windows of Other Lettable Units
Unit C Mowgli Street Food Limited Yes Variable 10.8% £24,024.78 N/A 31 March Yes Initial construction costs; individual occupier matters (rent enforcement, re-letting, consent applications, rent reviews for other units); insured/uninsured risk damage and reinstatement
Unit D Rosa's London Limited Yes Variable 12.4% £27,649.15 N/A 31 March Yes
Unit E New World Trading Company (UK) Limited Yes Variable 52.9% £117,845.31 N/A 31 March Yes
Total 100.0% £222,653.62 £5,906

16. Repair & Dilapidations

Demise Tenant Repair Basis Repairing Obligation Dilaps Basis Dilaps Cap SoC Attached Internal Decoration (yrs) External Decoration (yrs) End-of-Term (mo) Reinstatement Required
Unit A Honest Burgers Ltd Full Repairing & Insuring Full Repairing full No 5 3 3 Yes
Unit B Pho Trading Limited Full Repairing & Insuring Full Repairing full No 5 3 3 Yes
Unit C Mowgli Street Food Limited Full Repairing & Insuring Full Repairing full No 5.0 3.0 3.0 Yes
Unit D Rosa's London Limited Full Repairing & Insuring Full Repairing full No 5 3 6 Yes
Unit E New World Trading Company (UK) Limited Full Repairing & Insuring Full Repairing full No 5 3 3 Yes

17. Alienation

Demise Tenant Assignment Assignment Consent Underletting Underletting Conditions Sharing (Group) Charging AGA Required AGA In Force Pre-emption Right
Unit A Honest Burgers Ltd Yes With Consent Yes No fine/premium; at OMV; not commuted >3m; must be Excluded (contracted out); approved form; RR corresponding with headlease; direct covenant from undertenant; guarantors Yes Yes Yes No Yes
Unit B Pho Trading Limited Yes With Consent (NTURW) Yes No fine/premium, not below OMV, not commuted >3m, must be Excluded from 1954 Act, covenants with Owner, approved form Yes Yes Yes No Yes
Unit C Mowgli Street Food Limited Yes With Consent (NTURW) Yes At open market rental value; no premium/reverse premium; max 3 months advance; must be Excluded from LTA 1954 (contracting out required — health warning + declaration); Owner-approved form; direct covenant from undertenant; rent reviews mirroring head lease Yes Yes Yes No Yes
Unit D Rosa's London Limited Yes With Consent (NTURW) Yes Underletting whole only (cl.4.17.7): (a) no fine/premium/reverse premium; (b) not less than OMV at time of underletting; (c) rent not commuted/payable >3 months in advance; (d) underlease contracted out (LTA 1954) with certified copies to Owner; (e) underlease in Owner-approved form (NTURW), containing: (i) absolute prohibition on further assignment/mortgage/charge/underletting/sharing except assignment of whole with consent (NTURW); (ii) rent review corresponding to head lease; (iii) covenants not conflicting with head lease or adversely affecting reversionary interest; (iv) all relevant terms incorporated by physical annexation of head lease copy; (f) without first procuring undertenant covenants direct with Owner; (g) if reasonably required, acceptable guarantor to execute AGA deed (Schedule 6 form, mutatis mutandis). On underlease granted (cl.4.17.8): enforce undertenant obligations; no waiver; no variation without Owner consent (NTURW). Rent review under underlease (cl.4.17.9): ensure review per underlease provisions and notify Owner of outcome promptly. Yes Yes Yes No Yes
Unit E New World Trading Company (UK) Limited Yes With Consent (NTURW) Yes Must be Excluded (contracted-out under LTA 1954 — health warning + declaration required); No premium or reverse premium; Not at rent less than open market rental value (rent-free fitting-out period permissible); Rent not commuted or payable more than 3 months in advance; Underlease in form approved by Owner (NTURW); Absolute prohibition on sub-subletting (except assignment of whole with consent); Provisions for rent review corresponding to head lease reviews in time and substance; Proposed undertenant to covenant directly with Owner; Guarantor if reasonably required by Owner (max two) Yes Yes Yes No Yes

18. Use

DemiseTenantUse ClassPermitted UseKeep-Open ObligationAlterations Provision
Unit A Honest Burgers Ltd A3 (1987 Order — frozen per cl.1.2.5) Use as a restaurant with or without ancillary takeaway and deliveries provision — Use Class A3 of the Town & Country (Use Classes) Order 1987 (Lease cl 1.1 / Particulars). No Landlord Consent
Unit B Pho Trading Limited A3 Restaurant with or without ancillary takeaway No Landlord Consent (NTURW)
Unit C Mowgli Street Food Limited E(b) restaurant with or without ancillary takeaway provision within Use Class A3 of the Town & Country (Use Classes) Order 1987 No Landlord Consent (NTURW)
Unit D Rosa's London Limited E(b) Class E(b) of the Town and Country Planning (Use Classes) Order 1987 as enacted at the date of this Lease No Landlord Consent (NTURW)
Unit E New World Trading Company (UK) Limited A3/A4 Use as a restaurant and bar with or without ancillary takeaway provision within Use Class A3 and/or A4 of the Town and Country Planning (Use Classes) Order 1987 No Landlord Consent (NTURW)

19. Insurance

Demise Tenant Insurance Arrangement Rent Cesser on Damage Loss of Rent Cover (years) Reinstatement Scope Excess Responsibility
Unit A Honest Burgers Ltd Landlord (Recharged to Tenant) Yes 3.0 Full reinstatement including site protection, demolition, site clearance, debris removal, statutory fees, planning costs, professional fees, VAT. Owner reinstates to substantially as before (Sch 4 para 3.1); may use modern standards of design and construction (para 3.3). Tenant fixtures excluded unless insurer accepted risk. Owner makes up any shortfall less tenant excess share. Occupier pays fair and reasonable proportion of insurance excess within 5 Working Days after demand (Sch 4 para 2.7)
Unit B Pho Trading Limited Landlord (Recharged to Tenant) Yes 3 Full reinstatement including site protection, demolition, site clearance, debris removal, statutory fees, planning costs, professional fees, VAT. Owner reinstates to substantially as before (Sch 4 para 3.1); may use modern standards of design and construction (para 3.3). Tenant fixtures excluded unless insurer accepted risk. Owner makes up any shortfall less tenant excess share. Occupier pays fair and reasonable proportion of insurance excess within 10 Working Days after demand (Sch 4 para 2.7)
Unit C Mowgli Street Food Limited Landlord (Recharged to Tenant) Yes 3.0 Full reinstatement including site protection, demolition, site clearance, debris removal, statutory fees, planning costs, professional fees, VAT. Owner reinstates to substantially as before (Sch 4 para 3.1); may use modern standards of design and construction (para 3.3). Tenant fixtures excluded unless insurer accepted risk. Owner makes up any shortfall less tenant excess share. Occupier pays fair and reasonable proportion of insurance excess within 5 Working Days after demand (Sch 4 para 2.7)
Unit D Rosa's London Limited Landlord (Recharged to Tenant) Yes 3 Full reinstatement including site protection, demolition, site clearance, debris removal, statutory fees, planning costs, professional fees, VAT. Owner reinstates to substantially as before (Sch 4 para 3.1); may use modern standards of design and construction (para 3.3). Tenant fixtures excluded unless insurer accepted risk. Owner makes up any shortfall less tenant excess share. Occupier pays fair and reasonable proportion of any reasonable excess in insurance policy (Schedule 4, para 2.7), within 5 Working Days after demand
Unit E New World Trading Company (UK) Limited Landlord (Recharged to Tenant) Yes 3 Full reinstatement including demolition, site clearance, fees, VAT. Owner reinstates to substantially as before (Sch 4 para 3.1). May use modern standards. Excludes tenant fixtures unless insurer accepted risk. Tenant Proportion

20. EPC & MEES

Demise EPC Rating Expiry EPC Status MEES Status
Unit A B 28 Jun 2035 Valid Compliant
Unit B B Valid Compliant
Unit C C Valid Compliant
Unit D B Valid Compliant
Unit E B Valid Compliant

21. ESG & Sustainability

No ESG data beyond EPC ratings. BREEAM, NABERS, or GRESB certifications, carbon emissions, water and waste metrics would appear here when available.

22. Special Provisions

Demise Stepped Rent Personal Concessions Yield-Up Obligation Pre-Emption
Unit A Schedule 8 Owner pre-emption on assignment — Occupier Offer Notice, 20 WD acceptance window, time of essence
Unit B FRI lease implies tenant returns property in good and substantial repair at term end (no explicit yield-up clause captured). Schedule 8 Owner pre-emption on assignment — Occupier Offer Notice mechanism, 20 WD acceptance window, time of essence
Unit C At Determination of Term: yield up with vacant possession; remove all occupier fixtures/fittings/signs; reinstate to pre-works state unless Owner otherwise requires (cl.4.25.3 — Owner election on reinstatement). Schedule 8 Owner's Pre-emption: before any assignment Occupier must serve Initial Notice (details of proposed assignee + premium). Owner has 20 WD to serve Owner's Notice (Regulatory Reform Order 2003 Schedule 3 form). Occupier then has 10 WD to make statutory declaration and serve Offer Notice to surrender at agreed Premium. Owner has 20 WD acceptance window. Time of the essence for ALL Schedule 8 deadlines (cl.2.8). Land Registry Form M restriction registered (LR13). Only if Owner declines/fails to act can assignment proceed. AM significance: any assignment triggers pre-emption process.
Unit D Reinstatement to pre-works state at Determination of Term unless Owner directs otherwise (cl.4.25). Specific scope from fit-out confirmed in Retrospective Licence for Alterations cl.6 — see alterations section. Schedule 8 — Occupier's Offer Notice mechanism: before any assignment, Occupier must serve an Occupier's Offer Notice on Owner. Owner has the right to require the Occupier to surrender the Lease in lieu of completing the proposed assignment. Time is of the essence for ALL Schedule 8 deadlines. Notice periods and exact mechanics per Schedule 8. Only if Owner declines or fails to act within prescribed period can assignment proceed. AM significance: any assignment triggers pre-emption process.
Unit E Side Letter dated 22 June 2021 FRI lease implies tenant returns property in good and substantial repair at term end (no explicit yield-up clause captured). Schedule 8 Owner pre-emption applies on any intended assignment. Owner has 20 Working Days to require surrender offer.

23. WAULT & WALB

WAULT to Expiry: 12.80 yr WALB: 11.74 yr As at: 26 May 2026
Demise Tenant Rent pa Yrs to Expiry Yrs to Break Rent × Yrs (Expiry) Rent × Yrs (Break)
Unit A Honest Burgers Ltd £79,500 7.99 7.99 £635,347.02 £635,347.02
Unit B Pho Trading Limited £106,500 13.09 8.10 £1,393,757.70 £862,205.34
Unit C Mowgli Street Food Limited £82,000 7.91 7.91 £648,815.88 £648,815.88
Unit D Rosa's London Limited £60,000 10.42 10.42 £625,215.61 £625,215.61
Unit E New World Trading Company (UK) Limited £175,000 17.91 17.91 £3,134,907.60 £3,134,907.60
TOTAL £503,000 £6,438,043.81 £5,906,491.44

24. Tenant Deposits

Total Deposits Held: £24,600

1 deposit deed across 1 tenancy

Demise Tenant Amount Currency Date Inc/Exc VAT Topup Trigger Release Trigger Interest Bearing Source Doc
Unit C Mowgli Street Food Limited £24,600 GBP 9 May 2019 Inc VAT Drawings replenishment within 5WD of notice (cl.6); 25% of rent uplift at review (Top Up Money definition) End of Rent Deposit Period (term or lawful assignment, whichever earlier) No — debtor-creditor basis RentDeposit_2019-05-09_Rent Deposit Deed - 9 May 2019.pdf
TOTAL £24,600

25. Legal & Title

Title NumberWA134113 and WA940637, WA134113, WA940637
TenureFreehold
Solicitor / FirmCripps LLP
Report Date16 Jul 2025

Headlease Structure

The Property is held freehold. Comete SCPI acquired freehold title to the whole of the Property, registered at HM Land Registry under two title numbers: WA940637 and WA134113, each with freehold title absolute (the best class of title available). The registered proprietor (seller) was HPUT A Limited and HPUT B Limited acting as nominees for NatWest Trustee and Depositary Services Limited as trustee of Federated Hermes Property Unit Trust, registered since 27 June 2016. There is no headlease or sublease structure; the interest acquired is the freehold reversion subject to the five occupational leases and a 99-year electricity substation lease from 5 April 2019. The property comprises the land and building at 5-10 Church Street, Cardiff CF10 1BG as shown edged red on Plans 1 and 2.

Restrictive Covenants

Two restrictive covenants affect the Property, both prohibiting the sale of alcohol: (1) A covenant contained in a 1947 conveyance prohibiting the whole Property from being used as a public house or for the sale of alcohol. Given the current A3 restaurant use of the units, this is a significant issue. The Seller had obtained an indemnity insurance policy providing cover of up to GBP 685,000 for loss of profits only, which was insufficient. A new policy providing cover up to the full purchase price (GBP 5,181,887) has been obtained at the Seller's cost. (2) A covenant contained in a 1968 conveyance prohibiting the part of the Property edged brown on Plan 2 from being used for the sale of alcohol — this is the same underlying issue and the new indemnity policy covers this risk as well. The report notes there are no matters benefiting the Property that are considered material in the context of use and occupation (Section 5).

Easements & Rights

Multiple easements and third-party rights affect the Property: (1) Right of passage of services (water, soil, gas, electricity) over the part within title WA940637 in favour of proximate land — the Seller has experienced no issues and received no access requests. (2) Right of escape on foot in emergency across parts shown on Plans 3-5 to Church Street, granted November 2017 in favour of 14 High Street, Cardiff — the owner of 14 High Street contributes to maintenance costs; the route may be changed subject to conditions. (3) Fire escape licence with the owner of 15 High Street, Cardiff (dated 2010) allowing emergency escape across the roof and ground floor, including an opening in the parapet wall and fire escape staircase — the Seller does not believe this has been exercised; terminable on 3 months' notice for redevelopment and expires 24 June 2035 in any event. (4) Licence dated 17 November 1994 permitting the owner of St John the Baptist Church to install and maintain two floodlights on the Property — the Seller is not aware of any floodlights being on the Property nor of any access requests. (5) Electricity substation lease over the part shown pink on Plan 8 for 99 years from 5 April 2019, located in the service yard at the north-eastern corner, with usual rights of access and cable installation; the landlord must keep the locking gate in good repair.

Charges & Encumbrances

No registered charges or mortgages are specifically identified as affecting the Property in the Report on Title. The index map search (dated 23 May 2025) revealed registered leasehold title numbers CYM772256, CYM834574, CYM773205, CYM774047, CYM776742 and CYM778056, which relate to the five occupational leases and the electricity substation lease and are noted as being of no concern. The agreement for sale provides for a purchase price of GBP 5,181,887 with Land Transaction Tax of GBP 288,663 payable within 30 days of completion. The transaction is structured as a TOGC (transfer of a going concern) so no VAT is payable; HMRC has been notified of the option to tax.

Planning

The Property has an extensive planning history involving major refurbishment, recladding, partial demolition, and construction of replacement space including the second floor level. The original planning consent (16/00945/MJR, granted 12 July 2016) was not implemented. A Conservation Area Consent (16/00946/MJR) was also granted on the same date. A S73 variation consent (16/02343/MJR, granted 7 November 2016) varying approved plans is now the main planning consent; it is assumed to have been implemented given practical completion on 9 August 2019 within the 5-year implementation window. Various conditions have been discharged (Conditions 3, 5, 6, 7, 8, 16, 18, 21). Ongoing conditions include: Condition 4 (use restricted to A3/A2/A1 with 542 sqm at second floor also permitted for D2); Condition 13 (no hot food takeaway except ancillary); Condition 14 (A3 units principally for food with ancillary drinks only); Condition 15 (no public access 01:00-07:00); Condition 17 (noise limits per BS 4142:2014); Condition 18 (extraction maintenance); Condition 19 (terrace closed 23:00-10:00); Condition 20 (amplified music approval required); Condition 21 (refuse storage per approved details). Additional consents: shopfront alterations for Honest Burgers (19/00568); advertisement consent for Unit D (A/21/00123/MNR, 5-year period from 2 September 2021). No CIL charging schedule applies. No enforcement action taken, threatened, or intimated.

Overage

An overage deed has been agreed between the Seller and Buyer in relation to any uplifts in value of the Property arising due to the implementation of the outstanding rent reviews under the Occupational Leases. This was agreed at the last minute and the solicitors have corresponded separately on the details. The Report on Title does not set out the specific terms, duration, percentage share, or trigger mechanisms of the overage deed — separate correspondence is referenced.

Summary

Final Report on Title dated 16 July 2025 prepared by Cripps LLP for Comete SCPI in connection with the acquisition of the freehold interest in 5-10 Church Street, Cardiff CF10 1BG from HPUT A Limited and HPUT B Limited (nominees for Federated Hermes Property Unit Trust) for GBP 5,181,887. The Property is registered under two freehold title absolute numbers (WA940637 and WA134113) and is let to five tenants: Honest Burgers Ltd (Unit A, GBP 79,500 pa, 15 years to May 2034, not excluded from LTA 1954), Pho Trading Limited (Unit B, GBP 106,500 pa, 20 years to June 2039, excluded, break June 2034), Mowgli Street Food Limited (Unit C, GBP 82,000 pa, 15 years to April 2034, not excluded, rent deposit GBP 27,640), Rosa's London Limited (Unit D, GBP 60,000 pa, 15 years to October 2036, excluded), and New World Trading Company (UK) Limited (Unit E, GBP 175,000 pa, 25 years to April 2044, not excluded). Key issues raised: (1) 1947 and 1968 restrictive covenants prohibiting alcohol sales — significant given A3 restaurant use; new full-value indemnity policy obtained at Seller's cost. (2) Unit A service charge cap (GBP 5,906 base, RPI-linked, cumulative drafting error causing rapid escalation) creating landlord shortfall of approximately GBP 15,010 pa and tenant overpayment of approximately GBP 15,500 historically. (3) Unit A rent review assumptions artificially reduce floor areas to 2,500 sq ft versus 2,870 sq ft stated in sale brochure, potentially depressing rental value at review. (4) Incomplete refurbishment documentation from the Seller's 2017-2019 works (JCT D&B Contract, GBP 3,462,732). (5) Overage deed on rent review uplifts. (6) EPCs: Units A, B, D, E rated B; Unit C rated C — all above current MEES E threshold. (7) TOGC for VAT; LTT of GBP 288,663 payable. (8) Stone Cladding International Limited (sub-contractor collateral warranty for stone cladding) dissolved January 2023 — warranty now redundant. Subject to report contents, the Seller has good and marketable title to the freehold interest.

ROT Key Facts

Title NumbersWA940637, WA134113
Title Classfreehold title absolute
Tenurefreehold
SellerHPUT A Limited and HPUT B Limited (nominees for NatWest Trustee and Depositary Services Limited as trustee of Federated Hermes Property Unit Trust)
BuyerComete (Societe Civile de Placement Immobilier)
Solicitor ReferencePZA/AL50667.2
Land Transaction Tax (GBP)£288,663
VAT TreatmentTOGC — no VAT payable
Conservation AreaYes
Contaminated Landpassed — unlikely to be designated
Flood Riskpassed — minimal or no risk
Chancel Repair LiabilityNo
Construction WorksRefurbishment 2017 2019: Andrew Scott Ltd (JCT Design and Build Contract 2016), £3,462,732.44, PC 2019-08-09; Roof Works 2015 2016: Duraseal Limited (JCT Minor Works Building Contract 2011), £29,636, PC
Dissolved SubcontractorStone Cladding International Limited — dissolved 24 January 2023; collateral warranty redundant
Capital Contribution (Unit A)£150,000
Capital Contribution (Unit B)£105,000
Capital Contribution (Unit C)£82,000
Capital Contribution (Unit D)£184,259.20
Capital Contribution (Unit E)£500,000
Unit A SC Cap MechanismRPI-linked from April 2019, cumulative drafting error
Unit D FF&E Transfer Date2026-10-27
Unit D FF&E Capital Contribution£150,000
Substation Lease99-year lease from 2019-04-05 at service yard, north-eastern corner

ROT Action Items

Dissolved SubcontractorStone Cladding International Limited — dissolved 24 January 2023; collateral warranty redundant — collateral warranty redundant
FF&E TransferFF&E title transfer to tenant due 2026-10-27 — confirm conditions met
SC Cap MechanismCumulative drafting error in SC cap noted — monitor
Conservation AreaProperty in conservation area — planning restrictions apply
Contaminated Landpassed — unlikely to be designated
Flood Riskpassed — minimal or no risk

26. Technical Due Diligence

No data available.

27. Agent Report Summary

Report Date18 Jul 2025
Report Period
Managing Agent
Report Date9 May 2019
Report Period
Managing Agent

28. Changes Since Last Report

Change tracking requires a prior report baseline. After the next regeneration, rent movements, lease events, covenant changes, and data quality shifts will be highlighted here.

29. Appendix: Abstraction Metadata

Demise Abstracted Schema Version Confidence Verification
Unit A 29 Mar 2026 Draft
Unit B 30 Mar 2026 Draft
Unit C 21 Apr 2026 Draft
Unit D 21 Apr 2026 Draft
Unit E 24 May 2026 Draft

30. Data Quality

Overall Data Confidence Score: 73/100

Demise Fields Populated Completeness % Key Gaps
Unit A 19/19 100% Complete
Unit B 19/20 95% Epc Ber Expiry
Unit C 18/19 95% Epc Ber Expiry
Unit D 18/19 95% Epc Ber Expiry
Unit E 18/19 95% Epc Ber Expiry

31. Disclaimer

This summary information has been prepared by Grand Canal Capital Partners Limited for illustrative purposes only. Grand Canal Capital Partners Limited makes no representation or warranty, express or implied, as to the accuracy, completeness, or reliability of the information contained in this summary. This report has been prepared solely on the basis of information and documentation made available to Grand Canal Capital Partners Limited, which may not constitute a complete record of all relevant material. Verification against actual source material is required. By using this summary, you acknowledge and accept these limitations.