Your capital. Our management. Real opportunities.
Pick a project, enter an amount and a period. The figures are illustrations based on target rates, not promises.
Project settings
Target rates a year: Downside 0% · Base 12% · Upside 15% (gross, before fees and tax)
Payouts: quarterly · Ramp-up: 50%, 80%, then 100%
Project valuation: $600,000
Capital back at the end: not assumed
Rates set on October 22, 2026
Base scenario · 12% a year
$50,000 over 5 years · Huqqa Lounge & Restaurant
Target payout rates, not guaranteed.
- Full payout, quarterly
- $1,500
- Lower in the first years while the project ramps up
- Total payouts in 5 years
- $25,800
- Sum of all payouts
- Net position after 5 years
- -$24,200
- Payouts minus your amount
- Payback
- Not within 5 years
- When payouts add up to your amount
- Yearly income at full rate
- $6,000
- Amount × target rate
- Ownership share
- 8.33%
- Amount ÷ valuation, only if shares are issued
| Year 1 | $3,000 |
|---|---|
| Year 2 | $7,800 |
| Year 3 | $13,800 |
| Year 4 | $19,800 |
| Year 5 | $25,800 |
All three scenarios, side by side
Downside · 0% a year
If the project earns less than planned
- Full payout, quarterly
- $0
- Total payouts in 5 years
- $0
- Net position after 5 years
- -$50,000
- Payback
- Never (no payouts)
Base · 12% a year
The project’s target
- Full payout, quarterly
- $1,500
- Total payouts in 5 years
- $25,800
- Net position after 5 years
- -$24,200
- Payback
- Not within 5 years
Upside · 15% a year
If the project does better than planned
- Full payout, quarterly
- $1,875
- Total payouts in 5 years
- $32,250
- Net position after 5 years
- -$17,750
- Payback
- Not within 5 years
Illustrative only — not an offer or a forecast.
Forecasts are not a reliable indicator of future performance.
Capital at risk: you could lose some or all of your money. Payouts are not guaranteed and may stop.
Assumptions
Rates are gross, before fees and tax. Amounts in USD. No reinvestment.
Your amount is not assumed to be paid back at the end.
Target payout rates, not guaranteed.
Full terms and risks
Example project for review. The figures come from the design brief (board T02), not from a business plan, and are not an offer. The project stays hidden until a UK lawyer approves it.