1. Asset Header

Asset CodeCDF-FairfaxHouse
Asset NameFairfax House, Cardiff
AddressFairfax House, 17-19 Church Street and 3-4 Mary Street, Cardiff
PostcodeCF10 1AT
FundCMT
JurisdictionEngland & Wales
TenureFreehold
Title NumberWA353960
Acquisition Date20 Dec 2024
Purchase Price£7,400,000
Managing AgentColliers

2. Event Calendar

DateTypeDemiseDescriptionSeverityDays UntilNotes
4 Feb 2027 Rent Review 17 Church Street 254
8 Feb 2027 Rent Review 3-4 Mary Street (Flight Club) 258
3 Aug 2028 Rent Review 18-19 Church Street 800
4 Feb 2032 Rent Review 17 Church Street 2080
8 Feb 2032 Rent Review 3-4 Mary Street (Flight Club) 2084
3 Aug 2033 Break Option 18-19 Church Street 2626
3 Aug 2033 Rent Review 18-19 Church Street 2626
3 Feb 2037 Lease Expiry 17 Church Street 3906
8 Feb 2037 Rent Review 3-4 Mary Street (Flight Club) 3911
2 Aug 2038 Lease Expiry 18-19 Church Street 4451
8 Feb 2042 Rent Review 3-4 Mary Street (Flight Club) 5737
7 Feb 2047 Lease Expiry 3-4 Mary Street (Flight Club) 7562

3. Action Register (Items Requiring Attention)

Date Type Demise Description Severity Days Until Notes
25 May 2026 Critical CDF-FairfaxHouse Head of Steam FRA 7+ years overdue for review HIGH FRA dated 6 Nov 2018, review due Nov 2019. Now 7+ years overdue. Regulatory compliance failure under RR(FS)O 2005. 5 HIGH priority findings from 2018 assumed unresolved (no completion evidence). Commission new FRA immediately. Confirm status of 2018 remedial actions with tenant/managing agent.
25 May 2026 High CDF-FairfaxHouse Confirm 2022 FRA action plan completion (common parts) HIGH FRA Oct 2022 identified 2 HIGH items (Article 22 responsible person coordination, bins blocking escape) and 4 MEDIUM items (EICR, combustible waste, grease on stairs, fire alarm integration). HIGH items had 1-month deadline (Nov 2022). Confirm completion with Colliers.
25 May 2026 High CDF-FairfaxHouse MEES exposure -- Unit 5 (17 Church St) rated E, at risk 2027 HIGH Unit 5 rated E, currently compliant but at risk under proposed 2027 sub-D and 2030 sub-C tightening. Unit 1 at 4 St Mary St rated D also exposed from 2027. Max penalty GBP 150,000 per breach. Consider EPC improvement works.
25 May 2026 Medium CDF-FairfaxHouse Obtain latest Flight Club turnover certificate and confirm rent payable MEDIUM Turnover rent provision: 10% on annual turnover above GBP 4M, in addition to base rent of GBP 325,000 pa. Current turnover rent approx GBP 168,300 pa. Tenant must provide certificate within 3 months of each accounting year end. Obtain latest certificate and confirm current total rent payable.
25 May 2026 Medium CDF-FairfaxHouse Head of Steam fire separation defects -- fire-stopping required MEDIUM 2018 FRA identified holes in walls and ceilings around services requiring fire-stopping: plasterboard wall at basement stairs, holes around python piping, cables in post-mix area, music room, switch cupboard. Compliance issue under Fire (Scotland) Act 2005. Confirm remediated or instruct works.
25 May 2026 Medium CDF-FairfaxHouse EICR -- no evidence of electrical inspection for common parts MEDIUM 2022 FRA notes no landlord electrical supply and no evidence of EICR. Recommend inspection and periodic re-testing per BS 7671. Confirm with Colliers.
25 May 2026 Medium CDF-FairfaxHouse ROE registration -- confirm Alderan/Comete registered at HMLR MEDIUM Purchaser entities must register as overseas entities before HMLR registration. Confirm completed.
25 May 2026 Medium CDF-FairfaxHouse Confirm DB UK Bank charge discharged post-completion MEDIUM Charge in favour of DB UK Bank Limited (registered 15 Dec 2021, entry B4) was to be released on or before completion. Confirm discharge registered at HMLR.
25 May 2026 Low CDF-FairfaxHouse Indemnity insurance -- pre-Dec 2020 works without Building Regs LOW Liberty Legal Indemnities policy covers pre-Dec 2020 works. Limit GBP 1M rising to GBP 2M. In perpetuity. No action unless further works discovered.

4. Property & Location

Property Description

Fairfax House, Cardiff is a fully let, freehold leisure asset comprising three separate units totalling 29,767 sq ft of net internal area arranged over basement, ground, first, and second floors, together with a 4,600 sq ft roof terrace demised to Flight Club. The property has prominent dual frontages onto St Mary Street and Church Street in Cardiff city centre. The roof was replaced in March 2024. The building has historical origins dating to the mid-nineteenth century arcade environment, with the Fairfax building itself opening in 1948.

Location

The property occupies a prime pitch on St Mary Street — Cardiff's most popular leisure street — with an additional frontage onto Church Street, drawing an average daily footfall of 80,000 people. It sits within two minutes' walk of Principality Stadium and St David's Shopping Centre, and five minutes from Cardiff Central railway station, which provides direct services to London Paddington (c. 1 hour 50 minutes), Bristol (50 minutes), and Birmingham (2 hours). The M4 motorway provides direct road connectivity to Bristol and London.

Market Context

Cardiff is the commercial and administrative capital of Wales, attracting over 20 million visitors annually, supported by a working population of 230,000 and 70,000 students across three universities. The city has £15 billion of investment in the pipeline underpinned by a new Metro system. Cardiff's retail and leisure market is ranked among the most robust in the UK, with significant regeneration activity at Central Square, Central Quay, Atlantic Wharf, and the £120m Howells mixed-use redevelopment — the latter due to reach practical completion in 2027, expected to cement the St Mary Street corridor as the prime leisure location in the city.

Key Risks

The asset is fully exposed to the leisure sector across three tenants with no office or retail diversification. Revenue is materially dependent on Flight Club's trading performance — turnover rent (£168,300 pa projected) is contingent on Flight Club achieving annual turnover above £4,000,000, and a trading downturn would reduce total income towards the contracted floor. The vendor's obligation to top up Fat Hippo's rent to £82,500 expires in February 2025, leaving the stepped-rent schedule to run unaided. No capex requirements were formally quantified in this brochure; the roof replacement (March 2024) was the only recent capital item noted.

5. Property Gallery

6. Risk Score & Data Confidence

62

Risk Score

Factor Weight Raw Score Weighted
Covenant Strength 25% 31 7.8
Lease Security (WALB) 30% 100 30.0
Income Concentration 25% 50 12.5
EPC & Regulatory 20% 60 12.0

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.

80

Data Confidence

Factor Weight Raw Score Weighted
Credit Freshness 40% 100 40.0
Field Completeness 40% 100 40.0
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 (excl. turnover)£531,700
Plus: Turnover Rent (current)£168,300
Total Gross Income£700,000
Less: Void Costs£0
Less: Irrecoverable Costs£0
Estimated NOI£700,000

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: 3 (£531,700) AMBER: 0 (£0) RED: 0 (£0) UNTIERED: 0 (£0)
DemiseTenantCRNCovenantCredit ScoreAccounts FreshnessCH StatusAccts OverdueInsolvencyStrike-OffJudgmentsChargesNo. StaffTurnoverProfit / (Loss)Net WorthGuarantor
17 Church Street Fat Hippo Restaurants Limited 07207305 GREEN 71 (scored 25 May 2026, accounts YE 31 Jul 2025) current active ✓ No ✓ No ✓ No 0 2 336 £15,232 £97 £1,036 Fat Hippo Newcastle Limited
↳ Guarantor Fat Hippo Newcastle Limited 08767717 GREEN 85 (scored 25 May 2026, accounts YE 31 Jul 2025) current active ✓ No ✓ No ✓ No 0 1 42 £0 £0 £774,662 ROT reference only
18-19 Church Street The Head of Steam Limited 01462504 GREEN 100 (scored 25 May 2026, accounts YE 5 Jan 2025) stale (>12m) active ✓ No ✓ No ✓ No 0 9 99 £0 £0 £2,333,411 Camerons Brewery Limited
↳ Guarantor Camerons Brewery Limited 03571101 GREEN 98 (scored 25 May 2026, accounts YE 5 Jan 2025) stale (>12m) active ✓ No ✓ No ✓ No 0 18 610 £60,246 £9,502 £10,255 ROT reference only
3-4 Mary Street (Flight Club) Flight Club Darts Limited 08824987 GREEN 96 (scored 25 May 2026, accounts YE 29 Dec 2024) stale (>12m) active ✓ No ✓ No ✓ No 0 15 1002 £80,439 £-8,784,000 £12,015 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
17 Church Street Fat Hippo Restaurants Limited 4 Feb 2022 3 Feb 2037 15.00 Inside LTA 1954 (not contracted out) England and Wales
18-19 Church Street The Head of Steam Limited 3 Aug 2018 2 Aug 2038 20.00 Inside LTA 1954 (not contracted out) England and Wales
3-4 Mary Street (Flight Club) Flight Club Darts Limited 8 Feb 2022 7 Feb 2047 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
17 Church Street Fat Hippo Restaurants Limited £82,500 £38,750 4 May 2022 3.0 months from 4 Feb 2022 Quarterly In Advance
03-25, 06-24, 09-29, 12-25
Not confirmed No RBS base rate + 3% £22.90
18-19 Church Street The Head of Steam Limited £124,200 £108,000 3 Aug 2018 Quarterly In Advance
03-25, 06-24, 09-29, 12-25
Not confirmed No Lloyds Bank base rate + 3% £18.17
3-4 Mary Street (Flight Club) Flight Club Darts Limited £325,000 £325,000 8 Aug 2022 6.0 months from 8 Feb 2022 Quarterly In Advance
03-25, 06-24, 09-29, 12-25
Yes Yes Barclays Bank base rate + 4% £16.81
3-4 Mary Street (Flight Club) (Turnover Rent) Flight Club Darts Limited £168,300 10% above threshold
TOTAL £700,000 £23.51

12. Rent Reviews

DateDemiseTenantMechanismStatusTime of EssenceDescriptionNotes
3 Aug 2023 18-19 Church Street The Head of Steam Limited Mixed Settled (Memorandum) No (right preserved) Reviewed from £108,000.00 to £124,200.00. Mixed -- higher of (a) current rent, (b) RPI-indexed Uplifted Rent, (c) Open Market Rent. 15% cap on increase at any single review. Time NOT of the essence. Disputes: independent expert for Market Rent; arbitrator for Index disputes.
4 Feb 2027 17 Church Street Fat Hippo Restaurants Limited OMR (Upward Only) Lease-Derived No (right preserved) OMR upward only. Disputes by independent surveyor (arbitrator, Arbitration Act 1996, RICS President appoints in default). Time NOT of the essence (Sch 4 para 7).
8 Feb 2027 3-4 Mary Street (Flight Club) Flight Club Darts Limited CPI-Linked Lease-Derived No (right preserved) CPI-linked. Annual notional tracking with 1% collar / 3% cap from base CPI 114.5 (Nov 2021). 5-yearly formal Main Rent update. Time NOT of the essence.
3 Aug 2028 18-19 Church Street The Head of Steam Limited Mixed Lease-Derived No (right preserved) Mixed -- higher of (a) current rent, (b) RPI-indexed Uplifted Rent, (c) OMR. 15% cap on increase per review. Time NOT of the essence.
4 Feb 2032 17 Church Street Fat Hippo Restaurants Limited OMR (Upward Only) Lease-Derived No (right preserved) OMR upward only. Disputes by independent surveyor (arbitrator, Arbitration Act 1996, RICS President appoints in default). Time NOT of the essence (Sch 4 para 7).
8 Feb 2032 3-4 Mary Street (Flight Club) Flight Club Darts Limited CPI-Linked Lease-Derived No (right preserved) CPI-linked. Annual notional tracking with 1% collar / 3% cap from base CPI 114.5 (Nov 2021). 5-yearly formal Main Rent update. Time NOT of the essence.
3 Aug 2033 18-19 Church Street The Head of Steam Limited Mixed Lease-Derived No (right preserved) Mixed -- higher of (a) current rent, (b) RPI-indexed Uplifted Rent, (c) OMR. 15% cap on increase per review. Time NOT of the essence.
8 Feb 2037 3-4 Mary Street (Flight Club) Flight Club Darts Limited CPI-Linked Lease-Derived No (right preserved) CPI-linked. Annual notional tracking with 1% collar / 3% cap from base CPI 114.5 (Nov 2021). 5-yearly formal Main Rent update. Time NOT of the essence.
8 Feb 2042 3-4 Mary Street (Flight Club) Flight Club Darts Limited CPI-Linked Lease-Derived No (right preserved) CPI-linked. Annual notional tracking with 1% collar / 3% cap from base CPI 114.5 (Nov 2021). 5-yearly formal Main Rent update. Time NOT of the essence.

13. Break Options

Demise Break Date Party Notice (mo) Deadline Condition Notes
18-19 Church Street 3 Aug 2033 Tenant 6 3 Feb 2033 Conditional (Other) Two pre-conditions: (i) Main Rent due up to and including Break Date (and any VAT) paid in full; (ii) whole of Premises given back free of Tenant occupation, free of any other lawful occupier, and without any continuing underleases. Landlord may waive any pre-condition by notice to Tenant (clause 8.2). Break notice period: not less than 6 months.

14. Demise & Area

Demise Tenant Basis Area (sqft) Area (sqm) % of Asset Floor Breakdown
17 Church Street Fat Hippo Restaurants Limited NIA 3,603 sqft 334.7 sqm 12.1%
Lower Ground1,346 sqft (37.4%)
Ground Floor1,252 sqft (34.7%)
First Floor1,005 sqft (27.9%)
Total GIA3,603 sqft
18-19 Church Street The Head of Steam Limited NIA 6,835 sqft 635.0 sqm 23.0%
Lower Ground2,407 sqft (35.2%)
Ground Floor2,515 sqft (36.8%)
First Floor1,910 sqft (28.0%)
Total GIA6,832 sqft
3-4 Mary Street (Flight Club) Flight Club Darts Limited NIA 19,332 sqft 1,796.0 sqm 64.9%
Lower Ground4,359 sqft (22.5%)
Ground Floor4,456 sqft (23.0%)
First Floor4,112 sqft (21.3%)
Second Floor1,798 sqft (9.3%)
Roof Terrace4,607 sqft (23.8%)
Total GIA19,332 sqft
TOTAL 29,770 sqft 2,765.7 sqm 100.0%

Demise Definitions (per lease)

17 Church Street: Basement, Ground and First Floors, 17 Church Street, Cardiff CF10 1BG, forming part of the building known as 3-4 St Mary Street and 17 to 19 (inclusive) Church Street, Cardiff. Demise shown edged red on Plan 2 (floor plans at 1:200 scale — Basement, Ground Floor, First Floor). Includes interior plaster and internal non-decorative finishes of all bounding walls; inner half of internal non-load-bearing walls and columns; Service Media exclusively serving the Premises; Landlord's fixtures, fittings and appurtenances; all improvements, additions and alterations made during the Term; floor covers, raised access floor screed and other finishes; ceiling finishes, suspended ceilings, and voids between ceilings; shop front and fascia (if any); doors, windows and door/window frames. Excludes non-exclusively serving Service Media; floor joists, foundations and slabs below floor screed; ceiling joists, beams and slabs above ceiling finishes; all external or structural/loadbearing walls, roofs, columns, beams, foundations; parts of Building above ceiling finishes on ground floor.
3-4 Mary Street (Flight Club): Ground floor, first floor, second floor and roof terrace at 3-4 St Mary Street, Cardiff, shown edged red on the Lease Plan.

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
17 Church Street Fat Hippo Restaurants Limited Yes Two-schedule structure. Sch 1: whole building (12.10% of 29,767 sqft). Sch 2: shared internal areas 17-19 Church St (34.53% of 10,435 sqft). Manager: Colliers. YE 31 Jan. No cap. No reserve fund. GBP 8,130 pa budget YE Jan 2027 (GBP 2.26 psf). 12.1% £8,130.01 N/A 31 January Yes
18-19 Church Street The Head of Steam Limited Yes Two-schedule structure. Sch 1: whole building (22.95%). Sch 2: shared internal areas 17-19 Church St (65.47%). Manager: Colliers. YE 31 Jan. No cap. No reserve fund. GBP 15,416 pa budget YE Jan 2027 (GBP 2.26 psf). 32% share per lease. 32.0% £15,416.11 N/A 31 January Yes Schedule 3 Part 4 — Insured/Uninsured Risk damage costs, capital construction/alteration/redevelopment, unlet unit costs, rent collection, letting and rent review costs, unrecovered tenant arrears, Landlord disposal/marketing costs
3-4 Mary Street (Flight Club) Flight Club Darts Limited Yes Sch 1 only (64.94% of whole building). Excluded from Sch 2 (17-19 Church St shared areas). Manager: Colliers. YE 31 Jan. No cap (variable, sweeper clause). No reserve fund. GBP 10,110 pa budget YE Jan 2027 (GBP 0.52 psf). IRI lease -- landlord structure/exterior/roof recovered via SC. 64.9% £10,110.07 N/A 31 January Yes
Total 109.0% £33,656.19

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
17 Church Street Fat Hippo Restaurants Limited Full Repairing & Insuring Full Repairing full No 1.0 1.0 12 Yes
18-19 Church Street The Head of Steam Limited Full Repairing & Insuring Full Repairing full No 1.0 1.0 6 Yes
3-4 Mary Street (Flight Club) Flight Club Darts Limited Internal Repairing & Insuring Internal Only full No 5.0 1.0 12 Yes

17. Alienation

Demise Tenant Assignment Assignment Consent Underletting Underletting Conditions Sharing (Group) Charging AGA Required AGA In Force Pre-emption Right
17 Church Street Fat Hippo Restaurants Limited Yes With Consent Yes Whole only, landlord consent NTURW. Part prohibited. Underlessee direct covenants required. Rent at OMR. Yes Yes Yes No No
18-19 Church Street The Head of Steam Limited Yes With Consent Yes Whole only, landlord consent NTURW. Approved Underlease to Approved Undertenant. Must be contracted out of 1954 Act. Rent at market. Yes Yes Yes No No
3-4 Mary Street (Flight Club) Flight Club Darts Limited Yes With Consent Yes Whole only, landlord consent NTURW. Part prohibited. Yes Yes Yes No

18. Use

DemiseTenantUse ClassPermitted UseKeep-Open ObligationAlterations Provision
17 Church Street Fat Hippo Restaurants Limited A3 (UCO 1987 frozen 31 Aug 2020) + ancillary takeaway Restaurant within Class A3 of the Town and Country Planning (Use Classes) Order 1987 (as at 31 August 2020) with ancillary hot food takeaway No Landlord Consent (NTURW)
18-19 Church Street The Head of Steam Limited A3 (UCO 1987 frozen at lease date) - bar Use of the Premises as a bar within Class A3 of the Town and Country Planning (Use Classes) Order 1987 (or such other use within Class A3 as the Landlord may approve, consent not to be unreasonably withheld or delayed) No Landlord Consent (NTURW)
3-4 Mary Street (Flight Club) Flight Club Darts Limited A3/A4 (UCO 1987 frozen 31 Aug 2020) + ancillary D2 Restaurant and licensed bar (Use Classes A3/A4 of the Town and Country Planning (Use Classes) Order 1987 as at 31 August 2020) with ancillary D2 entertainment uses (darts and associated leisure activities) Yes Landlord Consent (NTURW)

19. Insurance

Demise Tenant Insurance Arrangement Rent Cesser on Damage Loss of Rent Cover (years) Reinstatement Scope Excess Responsibility
17 Church Street Fat Hippo Restaurants Limited Landlord (Recharged to Tenant) Yes 3.0 Landlord insures building. Tenant pays proportion of premium + loss-of-rent insurance (3yr). Tenant pays proportion of excess (per lease)
18-19 Church Street The Head of Steam Limited Landlord (Recharged to Tenant) Yes 3.0 Full reinstatement including fees, debris, demolition, consents, VAT. Tenant pays fair proportion (expected 32%)
3-4 Mary Street (Flight Club) Flight Club Darts Limited Landlord (Recharged to Tenant) Yes 3.0 Landlord insures building/structure/common parts. Tenant PLI min GBP 5M. Tenant pays proportion of excess (per lease)

20. EPC & MEES

Demise EPC Rating Expiry EPC Status MEES Status
17 Church Street E 20 Dec 2033 Valid At minimum threshold
18-19 Church Street B 20 Dec 2033 Valid Compliant
3-4 Mary Street (Flight Club) A 20 Dec 2033 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
17 Church Street Peppercorn (~3 months); Step 1: £38,750; Step 2: £77,500; Step 3: £80,000; Step 4 (current): £82,500 Full repair. Reinstatement at landlord election (3 months notice). Redecorate last year of term.
18-19 Church Street Remove all Permitted Works (unless Landlord agrees otherwise) and make good. Decorate in final 6 months. Staircase repositioning excepted from reinstatement per Licence.
3-4 Mary Street (Flight Club) Full repair and decoration. Reinstatement at landlord election.

23. WAULT & WALB

WAULT to Expiry: 18.01 yr WALB: 17.13 yr As at: 26 May 2026
Demise Tenant Rent pa Yrs to Expiry Yrs to Break Rent × Yrs (Expiry) Rent × Yrs (Break)
17 Church Street Fat Hippo Restaurants Limited £82,500 10.69 10.69 £882,258.73 £882,258.73
18-19 Church Street The Head of Steam Limited £124,200 12.19 7.19 £1,513,522.79 £892,947.84
3-4 Mary Street (Flight Club) Flight Club Darts Limited £325,000 20.70 20.70 £6,728,678.99 £6,728,678.99
TOTAL £531,700 £9,124,460.51 £8,503,885.56

24. Tenant Deposits

No data available.

25. Legal & Title

Title NumberWA353960
TenureFreehold
Solicitor / FirmDLA Piper UK LLP
Report Date19 Dec 2024

Headlease Structure

The Property is held freehold. The Seller is the registered proprietor at HM Land Registry under title number WA353960. The report confirms that the Seller has good and marketable title and that upon completion and registration of the transfer, the purchaser (ALDERAN / SCPI Comète) will acquire good and marketable title. The Property comprises Fairfax House, 3-4 St Mary Street & 17-19 Church Street, Cardiff, CF10 1AT. There is no headlease structure: the Seller holds the freehold interest directly. No superior tenure, headlessor, or overriding interest is identified in this report. As the purchaser is an overseas entity (ALDERAN Séciété de Gestion Immobilière, company registration number 538704479, and SCPI Comète, company registration number 980586811, both of 4 Avenue Georges Mandel, 75116 Paris, France), registration as an overseas entity on the Register of Overseas Entities under the Economic Crime (Transparency and Enforcement) Act 2022 (ECTEA 2022) is required before the purchaser can become registered at HM Land Registry. The Sale Contract contains obligations requiring compliance with the ECTEA 2022, provision of evidence of registration, and an indemnity for any breach. The Property is to be sold subject to and with the benefit of three Tenancy Documents: 1. Flight Club Darts Limited — lease dated 8 February 2022 relating to 3-4 St. Mary Street, Cardiff, CF10 1AT. 2. Fat Hippo Restaurants Limited (with guarantor Fat Hippo Newcastle Limited) — lease dated 4 February 2022 relating to basement, ground and first floors of 17 Church Street, Cardiff, CF10 1BG. 3. The Head of Steam Limited (with guarantor Camerons Brewery Limited) — lease dated 3 August 2018 relating to 3 and 4 Fairfax House, St. Mary Street, Cardiff. No person other than the Seller and the tenants under the Tenancy Documents has any right of occupation or possession to the Property.

Restrictive Covenants

The Property is subject to several historic covenants and agreements: 1. Agreement dated 15 December 1909: grants the Property the right to excavate beneath the pavement fronting 18 and 19 Church Street and to install two area lights for cellar access. The Seller states it does not believe these lights remain in place (corroborated by Google Streetview review). A payment of two shillings annually was payable to the Lord Mayor, Aldermen and Citizens of the City of Cardiff (presumably now the local authority) only if the area lights remain in position. The local authority can give one month's notice requiring removal. 2. 1936 Conveyance (pink-shaded area on title plan): reserves to the adjoining landowner (a) the right to erect and maintain buildings and boundary structures notwithstanding interference with passage of light and air; and (b) the right to pass services through service media within the Property together with right of entry for maintenance. The area around the Property is built up; DLA Piper does not consider the services easement to be an issue. 3. Two 1936 agreements (as varied by deed of January 1939) between the then proprietor of the Property and a proprietor of neighbouring land, relating to reconstruction of adjacent buildings. Covenants binding the Property include: (a) The height of the building between points C and D on a plan (not available) may not be amended; (b) The part of the building between points A and B may only be constructed to a height of 51 feet 5 inches, and to 58 feet between points B and C; (c) Obligation to face the building from the first floor upwards between points A and C with white glazed bricks, and to render the wall between C and D in cement finished in white and kept in that state. The Seller does not have a copy of the relevant plan and has stated no insurance policy is in place. DLA Piper assesses the enforcement risk as low given the age of the covenants and the Seller's confirmation that no notice of breach has been received. An insurance policy could be investigated to provide perpetual cover against enforcement risk. No restrictive trading covenants or use restrictions beyond the above historic provisions are identified.

Easements & Rights

Rights benefiting the Property: 1. 1909 Agreement: the Property benefits from the right to excavate beneath the pavement fronting 18 and 19 Church Street and install area lights for cellar access (though the Seller believes these no longer exist — ). 2. 1936 Conveyance (pink-shaded area): the adjoining landowner reserves the right to pass services through service media within the Property and to enter the Property for maintenance of those service media. Rights burdening the Property: 1. 1936 Conveyance: right of the adjoining landowner to erect buildings/structures notwithstanding interference with light and air to the Property. 2. 1936 agreements (as varied 1939): height restrictions and external finish obligations binding the Property (detailed in ). Access: The highways search plan shows public highways coloured green. The Property appears to abut adopted highway maintainable at public expense at each point where access is gained. DLA Piper has not inspected the Property and recommends that the purchaser's surveyors confirm physical access arrangements. Mines and minerals: the Property does not expressly include mines and minerals. There is no mention of mines and minerals in the title documents reviewed, but this is not conclusive. A third party may own mines and minerals beneath the Property, though given the developed nature of the site, a successful claim to prevent development is unlikely.

Charges & Encumbrances

Entry B4 on title number WA353960: a restriction on the Seller's title in favour of DB UK Bank Limited, which is the beneficiary of a registered charge over the Property dated 15 December 2021. The Seller has confirmed that this charge will be released on or before completion; the release will be provided as a condition to completion. No other restrictions on title limit the Seller's ability to dispose of the Property. DLA Piper is not aware that any other similar third party consents are required prior to disposal. No other mortgages, debentures, inhibitions, cautions, or restrictions on dealing are identified in the report.

Planning

DLA Piper has not provided a detailed planning report within the ROT. The report states that the Seller's CPSE replies relate to general matters including planning and that the replies are brief in nature. The Seller has declined to provide substantive replies to certain enquiries and the purchaser is directed to rely on its own inspection and investigations. The current use of the Property is as a building subject to various tenancies and the purchaser intends to hold the Property as an investment. Building Regulations indemnity insurance: the Seller has disclosed a Liberty Legal Indemnities policy insuring against the risk that works carried out to the Property prior to December 2020 did not have Building Regulations approval (the Seller was unable to provide copies of all building regulations certificates referenced in a local authority search during a financing). The purchaser will benefit from this policy. Key terms: - Insured parties: the Seller and successors in title, mortgagees, chargees, tenants and tenant's mortgagees. - Limit of indemnity: GBP 1,000,000, increasing by GBP 100,000 on each anniversary of policy commencement (December 2021) up to a maximum of GBP 2,000,000. - Term: in perpetuity. Listed building / conservation area status: not specifically addressed in the report. No planning enforcement, agricultural ties, or unresolved planning conditions are identified.

Overage

No overage, clawback, or development uplift provisions are identified in this report. The Sale Contract key terms summary does not reference any overage arrangements. Capital allowances: the Sale Contract provides for a section 198 Capital Allowances Act 2001 election allocating GBP 1 to integral feature fixtures and GBP 1 to non-integral feature fixtures.

Summary

This Report on Title, prepared by DLA Piper UK LLP (ref. SE/MSH/11016958/2, dated 19 December 2024), covers the proposed acquisition by ALDERAN Société de Gestion Immobilière (538704479) and SCPI Comète (980586811) of the freehold interest in Fairfax House, 3-4 St Mary Street & 17-19 Church Street, Cardiff, CF10 1AT at a purchase price of GBP 7,400,000 (exclusive of VAT). The transaction is intended to take effect as a TOGC for VAT purposes. PRINCIPAL LEGAL RISKS: 1. Registered charge to be discharged (MEDIUM — COMPLETION DELIVERABLE): DB UK Bank Limited holds a registered charge over the Property (entry B4, title WA353960, dated 15 December 2021). The Seller has confirmed this will be released on or before completion. 2. Register of Overseas Entities compliance (MEDIUM — PRE-REGISTRATION): As the purchaser is an overseas entity, it must become registered on the Register of Overseas Entities under the ECTEA 2022 before applying for registration at HM Land Registry. The Sale Contract contains compliance obligations, evidence requirements (conditional on completion), and an indemnity. 3. French legal opinion requirement (LOW — COMPLETION DELIVERABLE): The Seller has requested that the purchaser's French lawyers provide a signed and dated legal opinion on exchange and again on completion. 4. Historic building covenants — 1936 agreements (LOW): Height restrictions and external finish obligations from 1936 agreements (as varied 1939) bind the Property. Plans referenced in these covenants are not available. The Seller has received no notice of breach. Risk of enforcement assessed as low due to age. Indemnity insurance can be investigated if required. 5. Building Regulations indemnity (LOW — NOTING): Liberty Legal Indemnities policy in place covering the risk that pre-December 2020 works lacked Building Regulations approval. Limit GBP 1M rising to GBP 2M. Term: in perpetuity. Purchaser benefits automatically as successor in title. 6. MEES exposure (ASSET MANAGEMENT ACTION): Current EPC ratings across the units are A, B (x2), C, D, and E. Unit 5 at 17 Church Street is rated E — currently compliant but at risk under proposed 2027 tightening (sub-D becomes non-compliant) and 2030 tightening (sub-C). Unit 1 at 4 St. Mary Street (rated D) is similarly exposed from 2027. If ratings slip to F/G or remain static after regulatory change, the landlord would be prohibited from granting new leases or continuing existing lettings. Financial penalties up to GBP 150,000 per breach. TITLE AND OCCUPATIONAL OVERVIEW: Title is freehold registered at HM Land Registry under title number WA353960. The Seller has good and marketable title. Access is via adopted public highway. No mines and minerals are expressly included; no documentary evidence of third-party ownership was found. The Property is let to three tenants: (1) Flight Club Darts Limited (3-4 St. Mary Street, lease dated 8 February 2022); (2) Fat Hippo Restaurants Limited with guarantor Fat Hippo Newcastle Limited (basement, ground and first floors, 17 Church Street, lease dated 4 February 2022); (3) The Head of Steam Limited with guarantor Camerons Brewery Limited (3 and 4 Fairfax House, St. Mary Street, lease dated 3 August 2018). Both Fat Hippo and Head of Steam leases include guarantor provisions with forfeiture step-in (new lease or six-month indemnity at landlord's election). The Seller's managing agents are Cooke & Arkwright. The Seller has provided comprehensive service charge information and a current buildings insurance certificate. No disputes, claims, or complaints relating to the Property are outstanding or anticipated. SDLT payable: GBP 359,500. Land Registry fee: GBP 550. DLA Piper's aggregate liability is limited to GBP 10,000,000 including costs and interest.

ROT Key Facts

VAT TreatmentTOGC (Transfer of a Going Concern) — no VAT payable provided purchaser is VAT-registered and has made Option to Tax before exchange
Managing AgentsCooke & Arkwright
MEES ExposureNo current breach. At risk 2027: unit_5_17_church_street (E), unit_1_4_st_mary_street (D). At risk 2030: unit_3_3_st_mary_street (C), unit_5_17_church_street (E), unit_1_4_st_mary_street (D). Max penalty: £150,000

26. Technical Due Diligence

Survey Date26 Oct 2022
Surveyor / FirmGary Johnson BSc MSc MIFireE, Reliance Fire Ltd
Survey TypeFRA
Overall Condition

Key Findings & Defects

Fire Risk Assessment of common parts (escape corridors/stairwells). Overall risk: TOLERABLE (medium likelihood x slight harm). 6 findings: (HIGH) Multi-responsible-person coordination under Article 22 required -- FRAs for all 4 demised premises must be shared. (HIGH) Waste bins blocking rear escape corridor, not secured to wall. (MEDIUM) No evidence of EICR for common parts electrical installation. (MEDIUM) Combustible waste on first floor landing. (MEDIUM) Grease contamination on staircase. (LOW) Missing Fire Exit Keep Clear signs on external exits.


Survey Date6 Nov 2018
Surveyor / FirmTerry Davies, Firesafe Solutions (UK) Ltd (NSI/BAFE SP205)
Survey TypeFRA
Overall Condition

Key Findings & Defects

Fire Risk Assessment of Head of Steam unit. OVERDUE FOR REVIEW (due Nov 2019, now 7+ years past). 5 HIGH priority findings: (1) Fireworks/pyrotechnic risk assessment needed. (2) Basement escape via adjacent business using vertical ladder -- wayleave unconfirmed. (3) Stage effects during themed nights need assessment. (4) Dumb waiter heat lamp ignition risk. (5) Bins block rear corridor to 660mm width, prevent exit door opening. 11 premises defects: insufficient fire alarm coverage, fire separation holes in walls/ceilings, fire doors lacking self-closers, insufficient emergency lighting, signage deficiencies. Ground floor occupancy may exceed exit capacity -- interim restriction to 110 recommended. Substantial remedial works implied but not costed.


Survey Date6 Aug 2018
Surveyor / FirmGareth Stephens, Environmental Essentials Ltd (UKAS 0351)
Survey TypeAsbestos R&D Survey
Overall Condition

Key Findings & Defects

Full refurbishment asbestos survey (R&D type) of Head of Steam prior to 2018 fitout. 5 samples tested across all floors including basement and roof -- ALL CLEAR, no asbestos detected. All areas accessed, no limitations. No ACMs for removal, remedial works, or ongoing management. Clean survey.


Survey Date11 Sep 2008
Surveyor / FirmA M French BSc MRICS, Roger North Long & Partners
Survey TypeAsbestos Management Survey
Overall Condition

Key Findings & Defects

Type II asbestos management survey of Bernsteins, Fairfax House (now 3-4 St Mary Street / Flight Club area). 4 samples tested -- all NO ASBESTOS DETECTED. Ground and first floor clear. Basement, service lift, second floor and roof not accessed (presumed to contain asbestos until surveyed). Drip pad under canteen sink flagged as historical risk but not tested. No management action plan required. No ACMs found.


Survey Date22 Sep 2004
Surveyor / FirmGraham Bamber, Nationwide Asbestos Property Surveys Ltd
Survey TypeAsbestos Management Survey
Overall Condition

Key Findings & Defects

Type 2 asbestos management survey of 17 Church Street (then Booksale). 9 locations inspected, 2 samples tested -- all NADIS except one presumed ACM: safe in first floor office containing presumed asbestos insulating board (Chrysotile/Amosite/Crocidolite). Material Risk Score 6 (Low Risk), no visible damage, painted/encapsulated. Action: apply warning labels and manage in situ. Re-inspection was due Sep 2005 (20+ years overdue). If safe still present under current tenant (Fat Hippo), re-survey warranted.


27. Agent Report Summary

Report Date
Report Period
Managing Agent
Report Date1 Sep 2024
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
17 Church Street 21 Apr 2026 Draft
18-19 Church Street 27 Apr 2026 Draft
3-4 Mary Street (Flight Club) 21 Apr 2026 Draft

30. Data Quality

Overall Data Confidence Score: 80/100

Demise Fields Populated Completeness % Key Gaps
17 Church Street 20/20 100% Complete
18-19 Church Street 21/21 100% Complete
3-4 Mary Street (Flight Club) 19/19 100% Complete

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.