IPF - Investec Property Fund Limited - Reviewed preliminary condensed financial17 May 2012
IPF
IPF                                                                             
IPF - Investec Property Fund Limited - Reviewed preliminary condensed financial 
results for the year ended 31 March 2012                                        
Investec Property Fund Limited                                                  
(Incorporated in the Republic of South Africa)                                  
(Registration number 2008/011366/06)                                            
Share code: IPF     ISIN: ZAE000155099                                          
(Income tax reference number 9332/719/16/1)                                     
Reviewed preliminary condensed financial results for the year ended 31 March    
2012                                                                            
Statement of comprehensive income                                               
For the year ended 31 March 2012                            2012                
Notes    R`000                
Revenue, excluding straight-line rental revenue             211 558             
adjustment                                                                      
Straight-line rental revenue adjustment                     30 507              
Revenue                                                     242 065             
Property expenses                                           (38 498)            
Net property income                                         203 567             
Other operating expenses                                    (11 858)            
Operating profit                                            191 709             
Fair value adjustments                             1        (30 507)            
Finance costs                                               (6 034)             
Finance income                                              3 016               
Profit before debenture interest and taxation               158 184             
Debenture interest                                 2        (158 026)           
Profit before taxation                                      158                 
Taxation                                                    (49)                
Normal and Secondary Taxation on Companies                  (49)                
Deferred taxation charge                                    (25 733)            
Deferred taxation credit                                    25 733              
Total comprehensive income attributable to equity           109                 
holders                                                                         
Statement of financial position                                                 
As at 31 March 2012                                         2012                
                                                  Notes    R`000                
ASSETS                                                                          
Non-current assets                                          2 065 400           
Fair value of investment property for accounting            2 034 893           
purposes                                                                        
Straight-line rental revenue adjustment                     30 507              
Current assets                                              16 634              
Trade and other receivables                                 12 064              
Taxation receivable                                         3                   
Cash and cash equivalents                                   4 567               
Total assets                                                2 082 034           
EQUITY AND LIABILITIES                                                          
Equity - ordinary share capital                    4        1 700               
Fair value of debentures                           5        1 836 379           
Total unitholders` interest                                 1 838 079           
Other non-current liabilities                      6        1 169               
Current liabilities                                         242 786             
Trade and other payables                                    28 097              
Current portion of other non-current liabilities   6        130 900             
Linked unitholders for interest and dividends               83 789              
Total liabilities - including debentures                    2 080 334           
Total equity and liabilities                                2 082 034           
Condensed statement of cash flows                                               
For the year ended 31 March 2012                            2012                
                                                  Note     R`000                
Cash generated from operations                     7        173 486             
Finance income received                                     3 016               
Finance costs paid                                          (2 285)             
Taxation paid                                               (52)                
Distribution paid to unitholders                            (74 346)            
Net cash inflow from operating activities                   99 819              
Net cash outflow from investing activities                  (1 926 152)         
Net cash inflow from financing activities                   1 830 900           
Net increase in cash and cash equivalents                   4 567               
Cash and cash equivalents at beginning of the               -                   
year                                                                            
Cash and cash equivalents at end of the year                4 567               
Condensed statement of changes in equity                                        
For the year ended 31 March 2012      Ordinary       Retained    Total          
                                     share capital  earnings    equity          
                                     R`000          R`000       R`000           
Balance at 1 April 2011               -              -           -              
Issue of ordinary shares              1 700          -           1 700          
Total comprehensive income            -              109         109            
Dividends payable to ordinary         -              (109)       (109)          
shareholders                                                                    
Balance at 31 March 2012              1 700          -           1 700          
Condensed segmental information                                                 
For the year ended 31 March   Office    Industrial  Retail    Total             
2012                                                                            
                             R`000     R`000       R`000     R`000              
Statement of comprehensive                                                      
income 2012                                                                     
Revenue, excluding straight-  113 653   80 122      17 783    211 558           
line rental revenue                                                             
adjustment                                                                      
Straight-line rental          19 616    8 510       2 381     30 507            
revenue adjustment                                                              
Property expenses             (16 748)  (20 779)    (971)     (38 498)          
Segment results               116 521   67 853      19 193    203 567           
Net investment property       34 468    65 354      8 919     108 741           
revaluation                                                                     
Total segment results         150 989   133 207     28 112    312 308           
Statement of financial                                                          
position extracts at 31                                                         
March 2012                                                                      
Acquisitions prior to         976 500   545 800     174 200   1 696 500         
listing                                                                         
Acquisitions after listing    151 000   74 900      -         225 900           
Developments and capital      746       3 006       -         3 752             
expenditure                                                                     
Gross investment property     54 354    73 594      11 300    139 248           
fair value adjustment                                                           
Non-current assets            1 182 600 697 300     185 500   2 065 400         
Other current assets not      -         -           -         16 634            
managed on a segmental                                                          
basis                                                                           
Total assets as at 31 March                                   2 082 034         
2012                                                                            
Notes to the reviewed preliminary condensed financial statements                
For the year ended 31 March 2012                            2012                
R`000                
1 FAIR VALUE ADJUSTMENTS                                                        
Gross investment property fair value adjustment             139 248             
Less: Straight-line rental revenue adjustment               (30 507)            
Net investment property revaluation                         108 741             
Fair value adjustment - loss on interest rate swap          (1 169)             
derivatives                                                                     
Fair value adjustment before debenture fair value           107 572             
adjustment                                                                      
Debenture fair value adjustment                             (138 079)           
                                                           (30 507)             
                                                                                
1.1 Debenture fair value adjustment                                             
Debentures are adjusted to fair value which represents the                      
net asset value attributable to the Investec Property Fund                      
Limited`s ("Fund") debenture holders.                                           

The adjustment consists of:                                                     
Fair value adjustment on other assets and liabilities       (107 572)           
Straight-line rental revenue adjustment                     (30 507)            
(138 079)            
                                                                                
2 RECONCILIATION OF ATTRIBUTABLE INCOME TO DISTRIBUTABLE                        
EARNINGS                                                                        
Total comprehensive income attributable to equity holders   109                 
Debenture interest                                          158 026             
Distributable earnings                                      158 135             
Distribution comprises:                                                         
Debenture interest                                          158 026             
Ordinary dividend                                           109                 
Total distribution                                          158 135             
                                                           Number of            
linked units         
Linked units in issue at end of the year                    170 000 000         
Weighted average number of linked units in issue            170 000 000         
                                                           Cents                
Distribution per linked unit                                93,02               
Interest on debentures                                      92,96               
Dividend                                                    0,06                
Distribution for the year                                   93,02               
Interim distribution for the six months ended 30 September  43,73               
2011                                                                            
Final distribution for the six months ended 31 March 2012   49,29               
                                                                                
3 EARNINGS PER SHARE                                                            
Reconciliation of basic earnings to headline earnings:                          
Total comprehensive income attributable to equity holders   109                 
Less: Net fair value adjustment - investment property       (88 646)            
Fair value adjustment                                       (108 741)           
Applicable taxation                                         20 095              
Headline loss attributable to shareholders                  (88 537)            
Add: Net fair value adjustment - debentures                 112 346             
Fair value adjustment                                       138 079             
Applicable taxation                                         (25 733)            
Add: Debenture interest paid                                158 026             
Headline earnings attributable to linked unitholders        181 835             
Cents                
Basic earnings per share                                    0,06                
Headline loss per share                                     (52,08)             
Headline earnings per linked unit                           106,96              
4 ORDINARY SHARE CAPITAL                                                        
Issued                                                                          
170 000 000 ordinary shares with a nominal value of 1 cent  1 700               
each                                                                            

In terms of the memorandum of association and the                               
debenture trust deed, each ordinary share is linked to one                      
unsecured variable rate subordinated debenture of 999                           
cents. This linkage means that each share may only be                           
issued and traded together with the debenture with which                        
it is linked, until such time that it is de-linked in                           
accordance with the terms of the memorandum of association                      
and the debenture trust deed.                                                   
                                                                                
5 DEBENTURES                                                                    
170 000 000 variable rate, unsecured, subordinated                              
debentures:                                                                     
Issued during the year                                      1 698 300           
Fair value adjustment                                       138 079             
Fair value                                                  1 836 379           

The rights of the debenture holders to repayment of                             
capital are subordinated to the claims of all other                             
secured and unsecured creditors. The interest payable on                        
the debenture in each linked unit will be at least 999                          
times the dividend payable on each share.                                       
                                Facility  Interest rate      2012               
                                R`000                        R`000              
6 OTHER NON-CURRENT                                                             
LIABILITIES                                                                     
Variable rate loans -                                                           
unsecured                                                                       
Bridge loan facility             500 000   Jibar + 2.25%      56 000            
Working capital facility         20 000    Jibar + 2.25%      -                 
Vendor loan:                                                                    
BAT acquisition                            Jibar + 2,25%      40 000            
Scientific acquisition                     Call rate          34 900            
Total nominal value of                                        130 900           
interest-bearing loans                                                          
Fair value adjustments on                                     1 169             
interest rate swap derivatives                                                  
Fair value of long-term                                       132 069           
interest-bearing loans and                                                      
derivatives                                                                     
Less: Portion repayable within                                (130 900)         
the next 12 months - at                                                         
nominal value                                                                   
Total non-current liabilities                                 1 169             
2012                 
                                                           R`000                
7 CASH GENERATED FROM OPERATIONS                                                
Operating profit                                            191 709             
Straight-line rental revenue adjustment                     (30 507)            
Working capital movement                                    12 284              
Trade and other receivables                                 (12 064)            
Current liabilities                                         24 348              
173 486              
8 RELATED PARTY TRANSACTIONS                                                    
8.1 Investec Limited is the controlling shareholder shareholder of the Fund and 
its wholly-owned subsidiary Investec Property (Pty) Limited is the Asset and    
Property Manager of the Fund and therefore, Investec Limited and its            
subsidiaries are deemed to be related parties to the Fund. All related party    
transactions are conducted at arm`s length.                                     
On 1 April 2011 the Fund acquired 29 properties from various wholly-owned       
subsidiaries of Investec Limited, as follows:                                   
                              Office   Industrial  Retail    Total              
Number of properties           7        18          4         29                
Gross lettable area            89 469   244 637     34 424    368 530           
(GLA)/(mSquared)                                                                
Cost of acquisition (R`000)    976 500  545 800     174 200   1 696 500         
Since 1 April 2011 the Fund                                                     
has acquired three                                                              
properties from subsidiaries                                                    
of  Investec Limited, as                                                        
follows:                                                                        
Number of properties           1        2           -         3                 
Gross lettable area            15 500   18 903      -         34 403            
(GLA)/(mSquared)                                                                
Cost of acquisition (R`000)    151 000  74 900      -         225 900           
                                                             R`000              
8.2 Investec Property (Pty) Limited                                             
Asset management fee                                          (9 157)           
                                                                                
In respect of the unlet space in 345 Rivonia Road, Investec   11 991            
Property (Pty) Limited has undertaken  to pay to the Fund                       
the gross rental in respect of the unlet space for a period                     
up to 1 April 2014. Amount received in the current year                         
8.3 Investec Bank Limited                                                       
Rental received in respect of the Durban office               18 247            
Sponsor fee                                                   (150)             
8.4 The current portion of non-current liabilities includes                     
transactions with related parties including vendor loans                        
with wholly-owned subsidiaries of Investec Limited and a                        
bridge loan facility with Investec Bank Limited. The Fund                       
also holds its call accounts and fixed deposit accounts with                    
Investec Bank Limited and earns interest income thereon.                        

Borrowings                                                                      
Vendor loans                                                  (74 900)          
Bridge loan                                                   (56 000)          
Interest on related party borrowings                          (6 034)           
Cash accounts                                                                   
Cash held on call account                                     4 567             
Finance income                                                3 016             
8.5 Borrowings advanced to Directors   Amount    Outstanding  Units             
to acquire linked units in the Fund    advanced  at year-end  held              
                                      R`000     R`000                           
Sam Hackner                            30 001    20 433       3 689 474         
Sam Leon                               12 501    8 587        1 504 789         
                                                                                
Both loans provided by Investec                                                 
Securities Limited are over 36 months                                           
and interest is payable semi-annually                                           
at 8,25% per annum.                                                             
BASIS OF ACCOUNTING                                                             
The reviewed preliminary condensed financial results for the year ended 31 March
2012 have been prepared in accordance with the recognition and measurement      
criteria of International Financial Reporting Standards ("IFRS"), the           
presentation and disclosure requirements of IAS 34, Interim Financial Reporting 
and AC 500 standards issued by the Accounting Practices Board and the           
requirements of the Companies Act, 71 of 2008. The company`s accounting policies
as set out in the Fund`s pre-listing statement and those applied at the interim 
stage have been consistently applied.                                           
These reviewed preliminary condensed financial results have been prepared under 
the supervision of Dave Donald, CA(SA) and David Tew, CA(SA).                   
Commentary                                                                      
Introduction                                                                    
The Fund listed in the "Real Estate Holdings and Development" sector of the JSE 
Limited ("JSE") on 14 April 2011. At listing the initial property portfolio of  
the Fund comprised 29 properties in South Africa with a total GLA of 368        
530mSquared acquired for a total purchase consideration of R1 696,5 million,    
which were independently valued at R1 771,0 million.                            
A key objective at this stage of our life cycle is to grow our asset base to    
maximise economies of scale, create a portfolio effect to mitigate risk and to  
position the Fund to effectively compete for new acquisition opportunities.     
Consequently a key focus area with dedicated people is to continually seek      
investment opportunities to expand the portfolio while continuing to            
professionally asset manage the property portfolio, thus optimising returns to  
our linked unitholders over time.                                               
Although not all included in the results from a timing perspective, the Fund has
during its first year increased its asset base  by R490,0 million (28,9%        
increase from the acquired cost of the initial portfolio) by the acquisition of 
5 high-quality properties. Our strategic focus expressed from the outset is that
we are a property-orientated business and that aggressive acquisitions may be   
made from time to time if thought to have long-term benefits. Also, we look to  
acquire good real estate rather than look to balance by sector or geography,    
while acknowledging that our portfolio at listing was underweight retail. Our   
acquisitions have been both financially enhancing and enhancing to our portfolio
in general as well as to our retail portfolio.                                  
Of the 5 acquisitions, 3 were effective in the current year, adding R225,9      
million to the value of the property portfolio. Taking into account the current 
year`s revaluation of the property portfolio of R139,2 million, and capital     
expenditure of R3,8 million, this brings the total property portfolio at year-  
end to 32 properties with a total GLA of 406 706mSquared and a value of R2 065,4
million; a total increase in assets of 21,7%. Following transfer of the 2       
remaining acquisitions of R264,1 million, which is anticipated to be in the     
first quarter of the next financial year, the total property portfolio will     
comprise 34 properties with a total GLA of 431 447mSquared and a value of R2    
329,5 million; a total increase in assets of 37,3%.                             
At listing our linked units were initially placed at a price of R9,50 per linked
unit and closed at year-end at R11,70 per unit. Factoring in the interim        
distribution of 43,73 cents per unit ("cpu"), linked unitholders who invested at
the listing have achieved a total return of nearly 28%.                         
Commentary on results                                                           
Following our initial distribution of 43,73 cpu the Board of Directors ("Board")
is pleased to announce a final distribution of  49,29 cents cpu for the year    
ended 31 March 2012 bringing the total distribution for the year to 93,02 cpu.  
This exceeded our initial estimate of 89,94 cpu by approximately 3,4%. As the   
Fund was dormant before listing and only took effective control of the initial  
property portfolio from the beginning of the financial year under review, no    
comparative results are presented.                                              
The independent revaluation of our property portfolio has resulted in a R139,2  
million fair value adjustment; an 8,2% increase on the initial property         
portfolio. The Board has in certain instances continued to take a conservative  
view on valuations having not recognised revaluation adjustments on vacant space
and undeveloped bulk, both of which are valued by the independent valuers.      
Consequently the fair value attributed to the total property portfolio by the   
Board is R62,4 million less than that attributed by the independent valuers.    
The Fund`s property portfolio comprises a high proportion of single tenanted    
properties with quality clients and given this defensive portfolio, our         
performance has been resilient. As always, client retention and renewals of     
expiring rentals have been a key focus and we have been successful in this      
regard, showing a 2,7% vacancy at year-end from the 3,7% vacancy at listing. The
vacancy remains solely in the industrial portfolio (4,1% of the industrial      
portfolio by GLA).                                                              
During the period, the Fund has successfully re-negotiated various expired      
leases for renewal with certain of these achieving positive rental reversions.  
We have further been successful in letting out vacant space. Key successes for  
the year include:                                                               
- In the industrial portfolio a new letting of 21 565mSquared in Alrode to a    
major international company and 1 594mSquared to a major listed client at an all
in 67% positive reversion as this space was previously under rented.            
- In our office portfolio, a new letting of 4 000mSquared in 345 Rivonia Road,  
Sandton to a high-quality client with the rental achieved exceeding the rental  
guarantee provided by Investec Property. The rental accrues to the Fund from May
2012.                                                                           
- In respect of 4 Protea Place in the Sandton CBD a renewal for the entire      
building for a further period of 5 years commencing  1 March 2013 at 5,9%       
positive reversion. As part of the renewal and client retention process, the    
Fund will invest R19 million to both refurbish the building as well as provide  
additional parking in meeting the clients` requirements.                        
Overall the sectoral vacancies                                                  
at year-end were as follows:                                                    
                                Total GLA  Leased      Vacant     Vacancy       
(mSquared) (mSquared)  (mSquared) (%)           
Office                           104 067    104 067     -          -            
Industrial                       268 060    256 942     11 118     4,1          
Retail                           34 579     34 579      -          -            
Total                            406 706    395 588     11 118     2,7          
The table below provides a summary of lease expiries, renewals and new leases   
during the year:                                                                
                                                                                
Expiries and    Average       Renewals           
                                cancellations  gross expiry  and new            
                                               rent          leases             
                               (mSquared)      (RmSquared)   (mSquared)         
Office                          20 892          66,36         20 950            
Industrial                      79 786          24,28         86 918            
Retail                          11 236          53,96         11 236            
Total                           111 914         35,12         119 104           
Average                                          
                               gross rent on  Average                           
                               renewals and   escalation                        
                               new leases                                       
(RmSquared)    (%)                               
Office                          70,09          8,1                              
Industrial                      34,01          9,4                              
Retail                          57,85          10,0                             
Total                           42,61          9,2                              
Of the Office renewals 6 759mSquared is a one-year lease to July 2012 and       
therefore the escalation only applies to the balance of the re-let space.       
The following table sets out the pattern of expiries, renewals and new leases   
for the year under review within the context of an overall reconciliation of the
change in the GLA of the Fund`s portfolio:                                      
                                GLA at      Expiries         Renewals           
                                31 March    and              and new            
2011        cancellations    leases             
                                (mSquared)  (mSquared)       (mSquared)         
Leased                           354 799     (111 914)        119 104           
Vacant                           13 731      35 777           (40 210)          
Total                            368 530     (76 137)         78 894            
                                Additions   Net              GLA at             
                                            GLA              31 March           
                                            adjustments      2012               
(mSquared)  (mSquared)       (mSquared)         
Leased                           34 403      (804)            395 588           
Vacant                           -           1 820            11 118            
Total                            34 403      1 016            406 706           
The forward lease expiry profile of the Fund`s portfolio for years ending 31    
March is detailed below, categorised as to office, industrial and retail, which 
reflects an evenly distributed pattern of lease expiries:                       
                  2013     2014    2015     2016    2017     Thereafter         
Office             1,7%     1,2%    7,3%     -       4,5%     15,1%             
Industrial         16,6%    12,5%   12,6%    3,0%    10,4%    6,3%              
Retail             1,1%     -       0,1%     0,8%    6,8%     -                 
Total              19,4%    13,7%   20,0%    3,8%    21,7%    21,4%             
Unitholders                                                                     
Investec Limited is the only unitholder holding in excess of 5% of the Fund`s   
total issued linked units at 31 March 2012, with a 50,01% holding thereof.      
Number of unitholders             1 817                                         
Property costs                                                                  
The cost to income ratio for the Fund is calculated on the basis where revenue  
includes: billings for contractual rental income, contractual operating cost    
recoveries, rates recoveries and turnover rentals whilst the full expense is    
included as property expenses (except for utility expenses which are reflected  
net of recoveries). On this basis the net cost to income ratio is 18,2%. Should 
utility expenses be reflected on a gross basis with the recovery reflected in   
revenue the cost to income ratio would be 26,0%.                                
Despite rapidly escalating electricity and rates charges, the net cost to income
ratio is relatively low as the rate of operating cost recovery from clients has 
been maintained during the year. Even where we are able to recover these        
administered costs from our clients, the escalations still increase the total   
occupancy costs for our clients. In addition, the low cost to income ratio      
reflects the fact that the Fund has a high proportion of single tenanted        
properties where municipal charges are paid directly by the client to the       
relevant authorities.                                                           
Acquisitions                                                                    
During the year under review we announced the acquisition of 5 properties which 
will increase the property portfolio by R490,0 million; an increase in assets of
28,9% from the acquired cost of the initial portfolio, including the            
redevelopment being undertaken for General Electric. Once these acquisitions are
concluded this will bring the total portfolio to 34 properties. All acquisitions
are anticipated to contribute positively to the results and distributions of the
Fund in the forthcoming year.                                                   
A brief summary of the acquisitions and their current status is as follows:     
- The Innovation Group building was acquired for R151 million at a 9,75% forward
yield and is situated at 192 Bram Fischer Drive, Randburg. This property was    
refurbished by Investec Property (Pty) Limited in accordance with the client`s  
specifications and provides 15 500mSquared of quality B-grade office            
accommodation over 9 floors and two basements providing 516 parking bays and    
storage space. The Innovation Group, a wholly-owned subsidiary of Innovation    
Group plc, occupies the entire building with a 10-year rental agreement and an  
8,0% annual escalation. The effective date for this acquisition was 1 October   
2011 notwithstanding, transfer date, with the Fund required to pay interest on  
the vendor loan at a call rate until transfer took place in December 2011.      
- The Scientific Building was acquired for R34,9 million at a 10,0% forward     
yield and is situated in the new Cosmo Business Park, just north of Kya Sands,  
Gauteng. This property provides 5 733mSquared of industrial and auxiliary office
space and is fully let to the Scientific Group on a 7-year lease with an 8,0%   
annual escalation. The Scientific Group provides diagnostic and medical         
equipment to the health industry. The effective date for this acquisition was 1 
October 2011, notwithstanding transfer date, with the Fund required to pay      
interest on the vendor loan at a call rate until transfer takes place. We       
anticipate that transfer will take place in the first quarter of the next       
financial year.                                                                 
- In October 2011 we announced the acquisition of Great North Road Plaza in     
Musina situated in the Limpopo Province to the value of R145 million. This      
property provides 13 561mSquared of retail space, 88,0% of which is let to      
national tenants. It is anticipated to yield 9,2% in the first year and transfer
of this property is anticipated in the first quarter of the next financial year 
following receipt of the necessary competition approval.                        
- In November 2011 we announced the acquisition of the General Electric Building
located at 130 Gazelle Street, Corporate Park, Midrand for a total purchase     
consideration including redevelopment costs of approximately R119,1 million at a
9,0% initial forward yield. Investec Property (Pty) Limited will undertake the  
refurbishment of the building on behalf of the Fund. The property provides  11  
180mSquared of office and industrial space and is fully let under an 8-year     
lease with an 8,5% escalation to General Electric South Africa. Transfer of this
property is anticipated in the first quarter of the next financial year.        
- In March 2012 we announced the acquisition of the British American Tobacco    
(BAT) Building located at 285 Maggs Street, Waltloo, Pretoria for a total       
purchase consideration of R40 million at a 10,25% forward yield. The Property is
an industrial warehouse facility providing 13 170mSquared of GLA comprising 87% 
warehouse space and 13% of office space. The property was specifically          
redeveloped for BAT South Africa who is the sole tenant. The lease is for 5     
years escalating at 8%, with the option to renew for a further five years       
thereafter. Any rates increases above 8% are recoverable from the tenant. In    
terms of the lease the Fund will be responsible for insurance and repairs and   
maintenance. The effective date for this acquisition was 1 December 2011,       
notwithstanding transfer date, with the Fund required to pay interest on the    
vendor loan at Jibar plus 225 bps until transfer takes place, which is          
anticipated in the first quarter of the next financial year.                    
No properties were disposed of in the year under review.                        
Fair value adjustments                                                          
The independent revaluation of our property portfolio resulted in a R139,2      
million increase in the value of our portfolio. Valuations are conducted        
annually by independent valuators and we believe fairly reflect the open market 
value of the properties, with each property being independently valued at least 
every 3 years. The increase in fair value is primarily due to the escalation of 
rentals over the period.                                                        
In certain instances, a lower valuation than the independent valuation was      
adopted by the Board as it takes a conservative view on valuations and does not 
recognise the valuation attributable to vacant space where there is any         
uncertainty in the short-term ability to let this space and any value           
attributable to undeveloped bulk, both of which are valued by the independent   
valuers. Consequently the fair value attributed to the total property portfolio 
by the Board is R62,4 million less than that attributed by the independent      
valuers. The total fair value adjustment attributed to investment properties is 
reduced by the total straight-line rental revenue adjustment that has already   
been attributed to the fair value of the investment properties.                 
The debentures forming part of our linked units are reflected at fair value     
which represents the net asset value attributable to debenture holders. In terms
of the debenture trust deed, the interest payable on the debentures is always at
a minimum 999 times the dividend payable on the ordinary shares. Ultimately all 
the fair value adjustments on the assets and liabilities of the Fund are        
therefore attributable to the debentures. Consequently the net effect of the    
fair value adjustments on investment property, borrowings and derivative assets 
is adjusted to the fair value of the debentures.                                
Arrears                                                                         
Receivables have been tightly managed for the year and at year-end, arrears were
limited to R1,4 million; representing 0,7% of total collectables. A provision of
R1,2 million has been provided for potential bad debts.                         
Borrowings                                                                      
The Fund was ungeared at listing to provide a strong acquisitive platform. To   
finance the acquisitions we have raised a bridge loan of R500 million and a     
working capital facility of R20 million to fund capital expenditure. Both       
facilities have been provided by Investec Bank Limited and we are paying a      
margin of 225 bps above Jibar. There are no commitment or facility fees on the  
undrawn facilities.                                                             
Of the acquisitions only Innovation (R151,0 million) transferred before year-end
which was funded from the bridge loan. The cash generated by the Fund in the    
second half of the year was used to reduce this loan to minimise the finance    
costs of the Fund. With the Scientific (R34,9 million) and BAT (R40,0 million)  
acquisitions being effective in the current year we have included these         
properties in our property portfolio and raised the corresponding vendor loans  
of R74,9 million, bringing the total borrowings to R132,1 million at year-end,  
including the fair value adjustment of R1,2 million on our fixed for variable   
interest swap derivative instrument.                                            
After year-end we registered a R1 billion domestic medium-term note ("DMTN")    
programme and successfully placed R450 million of secured notes, the proceeds of
which will be used to repay the outstanding borrowings and the balance of the   
acquisitions, other than BAT. As part of this programme we obtained a BBB+      
credit rating on an unsecured basis and an A for the secured notes which we     
issued. These notes were placed at an all in rate of 8,3% providing an          
attractive medium-term debt facility for the Fund.                              
At listing we indicated a maximum gearing level of 50% loan to value ratio      
("LTV"), although we will target an LTV between 30% - 40%. At year-end the LTV  
of the Fund was 6,2%, however taking into account that this includes the cash to
be distributed to linked unitholders the effective LTV is 10,2%. Once all       
acquisitions have been concluded the LTV will be 20,4%.                         
With the primary purpose of the Fund being to invest in real estate the Board   
has taken the decision not to speculate in interest rates on our borrowings and 
have established a policy that a minimum of 75% of total borrowings be fixed. At
year-end with only the Innovation acquisition (R151 million) having transferred,
the Fund took out a fixed interest rate derivative providing nominal cover of   
R113,3 million for this exposure. The fixed rate obtained was 7,15% which has   
been factored into our determination of the all in borrowing cost of the Fund of
8,3% above. As alluded to earlier there was a R1,2 million fair value adjustment
on this derivative instrument at year-end.                                      
Post-balance sheet events                                                       
Other than the registration of the DMTN programme and the issue of R450 million 
of secured notes after year-end as described above, there have been no material 
events that occurred between the year-end and the date of these reviewed        
preliminary condensed financial results that would have a material effect on the
financial results of the Fund.                                                  
Sustainability and prospects                                                    
Sustainability is a key business imperative for the Fund. The Board will        
continue to manage the areas of risk that fall under its direct control and will
seek to manage the property portfolio to enhance value for stakeholders and to  
provide quality space for our clients. Future investment will be targeted at    
attractive properties that provide stable rental income and good growth         
prospects over time.                                                            
The Board expects that the renewal of tenancies in the year ahead will continue 
to be challenging and, accordingly, client retention will remain a high         
priority. Given this environment, but taking the announced acquisitions into    
account and ignoring any future acquisitions, the Board believes that the Fund  
should be able to deliver growth in distributions for FY2013 in the region of   
8%.                                                                             
This forecast is based on the assumptions that the macro-economic environment   
will not deteriorate markedly, no major corporate failures will occur, budgeted 
renewals will be concluded and that clients will be able to absorb the recovery 
of rising rates and utility costs. Budgeted rental income was based on          
contractual escalations and market-related renewals.                            
The information and opinions contained above are recorded and expressed in good 
faith and are based upon sources believed to be reliable. No representation,    
warranty, undertaking or guarantee of whatever nature is made or given          
concerning the accuracy and/or completeness of such information and/or the      
correctness of such opinions.                                                   
This forecast has not been reviewed or reported on by the Fund`s independent    
external auditors.                                                              
On behalf of the Board of Investec Property Fund Limited                        
Sam Hackner                       Sam Leon                                      
Chairman                          Chief Executive Officer                       
17 May 2012                                                                     
Review conclusion                                                               
Ernst & Young Inc., the Fund`s independent auditors, have reviewed the          
preliminary condensed financial results and have expressed an unmodified review 
conclusion on the preliminary condensed financial results, which is available   
for inspection at the company`s registered office.                              
Distributions                                                                   
Interim dividend number 1 of 0,029 cents and debenture interest payment number 1
of 43,705 cents totaling 43,734 cents per linked unit were declared for the six 
months ended 30 September 2011 and were paid on 12 December 2011.               
Notice is hereby given of final gross dividend declaration number 2 of 0.035    
cents (after applying the dividend withholding tax of  15% would provide a net  
dividend of 0.0298 cents) and debenture interest payment number 2 of 49,252     
cents per linked unit totaling 49,287 cents per linked unit for the year ended  
31 March 2012, payable to holders of the linked units as recorded in the books  
of the company at the close of business on Friday, 29 June 2012.                
Issued Share Capital: 170 000 000 ordinary shares with a nominal value of 1 cent
each                                                                            
Income tax reference number: 9332/719/16/1                                      
The salient dates relating to the final distribution are as follows:            
Last day to trade in order to participate in the   Friday, 22 June 2012         
distribution                                                                    
Linked units to trade ex distribution              Monday, 25 June 2012         
Record date                                        Friday, 29 June 2012         
Distribution posted/paid to certificated linked    Monday, 02 July 2012         
unitholders                                                                     
Accounts credited by CSDP or broker to             Monday, 02 July 2012         
dematerialised linked unitholders                                               
Linked units may not be dematerialised between Monday, 25 June 2012 and Friday, 
29 June 2012, both days inclusive. The above dates and times are subject to     
amendment. Any such amendment will be released on SENS and published in the     
press.                                                                          
By order of the Board                                                           
Investec Bank Limited                                                           
Company Secretary                                                               
17 May 2012                                                                     
Directors                                                                       
S Hackner* (Chairman)                                                           
SR Leon* (Chief Executive Officer)                                              
MP Crawford# (Lead Independent Director)                                        
DAJ Donald* (Chief Financial Officer)                                           
S Mahomed#                                                                      
CM Mashaba#                                                                     
MM Ngoasheng#                                                                   
GR Rosenthal#                                                                   
* Executive                                                                     
# Independent non-executive                                                     
Changes to the board                                                            
S Mahomed has been appointed to the Board effective 14 May 2012.                
Registered office                                                               
C/o Company Secretarial Investec Limited                                        
100 Grayston Drive, Sandown, Sandton, 2196                                      
PO Box 785700, Sandton, 2146                                                    
Transfer secretary                                                              
Computershare Investor Services (Pty) Limited                                   
(Registration number 2004/003647/07)                                            
Ground Floor, 70 Marshall Street, Johannesburg, 2001                            
PO Box 61051, Marshalltown, 2107                                                
Sponsor                                                                         
Investec Bank Limited                                                           
100 Grayston Drive, Sandown, Sandton, 2196                                      
PO Box 78949, Sandton, 2146                                                     
For a copy of the Fund`s results, refer to the website:                         
http:/www.investecpropertyfund.com                                              
Date: 17/05/2012 07:30:03 Produced by the JSE SENS Department.                  
The SENS service is an information dissemination service administered by the    
JSE Limited (`JSE`). The JSE does not, whether expressly, tacitly or            
implicitly, represent, warrant or in any way guarantee the truth, accuracy or   
completeness of the information published on SENS. The JSE, their officers,     
employees and agents accept no liability for (or in respect of) any direct,     
indirect, incidental or consequential loss or damage of any kind or nature,     
howsoever arising, from the use of SENS or the use of, or reliance on,          
information disseminated through SENS.