1. Asset Header
| Asset Code | CDF-ChurchSt |
| Asset Name | 5-10 Church Street, Cardiff |
| Address | 5-10 Church Street, Cardiff |
| Postcode | CF10 1BG |
| Fund | CMT |
| Jurisdiction | England & Wales |
| Tenure | Freehold |
| Title Number | WA134113 and WA940637, WA134113, WA940637 |
| Acquisition Date | 18 Jul 2025 |
| Purchase Price | £5,181,887 |
| Managing Agent | Colliers |
2. Event Calendar
| Date | Type | Demise | Description | Severity | Days Until | Notes |
|---|---|---|---|---|---|---|
| 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
Location
Street View
Open in Google Maps ↗Property Photos
1. Front Elevation Unit E
2. Front Elevation Units B & C
3. Unit E First Floor The Botanist
4 Rosa'S Thai
4. Unit E Rooftop
5 Mowgli Indian Street Food
6 Pho
7 Aerial Photograph
8 Streetmap
6. Risk Score & Data Confidence
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.
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
| Demise | Tenant | CRN | Covenant | Credit Score | Accounts Freshness | CH Status | Accts Overdue | Insolvency | Strike-Off | Judgments | Charges | No. Staff | Turnover | Profit / (Loss) | Net Worth | Guarantor |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
| Demise | Tenant | Start | End | Term (yrs) | Security of Tenure | Governing 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
| Date | Demise | Tenant | Mechanism | Status | Time of Essence | Description | Notes |
|---|---|---|---|---|---|---|---|
| 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)
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
| Demise | Tenant | Use Class | Permitted Use | Keep-Open Obligation | Alterations 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
| 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 Number | WA134113 and WA940637, WA134113, WA940637 |
| Tenure | Freehold |
| Solicitor / Firm | Cripps LLP |
| Report Date | 16 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 Numbers | WA940637, WA134113 |
| Title Class | freehold title absolute |
| Tenure | freehold |
| Seller | HPUT A Limited and HPUT B Limited (nominees for NatWest Trustee and Depositary Services Limited as trustee of Federated Hermes Property Unit Trust) |
| Buyer | Comete (Societe Civile de Placement Immobilier) |
| Solicitor Reference | PZA/AL50667.2 |
| Land Transaction Tax (GBP) | £288,663 |
| VAT Treatment | TOGC — no VAT payable |
| Conservation Area | Yes |
| Contaminated Land | passed — unlikely to be designated |
| Flood Risk | passed — minimal or no risk |
| Chancel Repair Liability | No |
| Construction Works | Refurbishment 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 Subcontractor | Stone 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 Mechanism | RPI-linked from April 2019, cumulative drafting error |
| Unit D FF&E Transfer Date | 2026-10-27 |
| Unit D FF&E Capital Contribution | £150,000 |
| Substation Lease | 99-year lease from 2019-04-05 at service yard, north-eastern corner |
ROT Action Items
| Dissolved Subcontractor | Stone Cladding International Limited — dissolved 24 January 2023; collateral warranty redundant — collateral warranty redundant |
| FF&E Transfer | FF&E title transfer to tenant due 2026-10-27 — confirm conditions met |
| SC Cap Mechanism | Cumulative drafting error in SC cap noted — monitor |
| Conservation Area | Property in conservation area — planning restrictions apply |
| Contaminated Land | passed — unlikely to be designated |
| Flood Risk | passed — minimal or no risk |
26. Technical Due Diligence
No data available.
27. Agent Report Summary
| Report Date | 18 Jul 2025 |
| Report Period | — |
| Managing Agent | — |
| Report Date | 9 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.