Financial Modelling

Rent by store

Store name	Annual rent (2023) $	Annual increases (per lease) %	Lease end dates	Break lease fee
Alice Springs	87,056	4.2	Aug-23	0 mths
Auckland	188,523	6.6	Sep-26	0 mths
Ballarat	58,500	2	Jan-26	1 mths
Bass Coast	68,554	5.66	Jan-26	0 mths
Brisbane - CBD	280,486	2.2	May-25	0 mths
Brisbane - Fortitude Valley	298,786	3.6	Jun-23	0 mths
Cairns	138,564	7.2	Jan-24	12 mths
Canberra	182,568	7	Mar-26	0 mths
Central Coast	59,785	5.2	Jul-25	0 mths
Christchurch	158,502	2	Oct-25	3 mths
Darwin	63,654	2.5	Dec-23	1 mths
Darwin	116,565	6	Feb-26	0 mths
Dubbo	78,905	5.4	Jan-24	0 mths
Dunedin	75,789	7	Sep-25	0 mths
Gosford	92,506	7	Oct-23	0 mths
Greenhills	55,221	8	Sep-23	0 mths
Hervey Bay	82,072	4	Oct-25	1 mths
Hobart	147,823	0	Jan-26	0 mths
Horsham	95,784	0	Apr-25	0 mths
Katoomba	86,306	7	Jul-24	0 mths
Latrobe	145,057	2	Jul-24	0 mths
Melbourne - Camberwell	342,455	2	Jul-23	12 mths
Melbourne - CBD	467,605	7	Jun-23	3 mths
Melbourne - Chadstone	348,798	7	Jul-23	0 mths
Melbourne - Docklands	358,212	7	Apr-24	0 mths
Melbourne - Doncaster	285,987	4	Feb-26	3 mths
Melbourne - Fitzroy	423,560	6.23	Apr-25	3 mths
Melbourne - Richmond	485,555	1.56	Jun-25	3 mths
Melbourne - Spencer Street	387,525	6.23	Dec-26	1 mths
Mildura	60,124	6.2	Apr-25	0 mths
Newcastle	256,989	2	Feb-24	0 mths
Orange	62,358	0	Jul-23	3 mths
Parramatta	295,465	3.8	Sep-26	0 mths
Perisher	64,354	3.6	Nov-23	3 mths
Perth	18,552	8	Mar-24	0 mths
Port Macquarie	119,750	3.6	Jun-23	0 mths
Sydney - Auburn	325,789	5	Sep-24	3 mths
Sydney - Bondi	420,065	6	Jan-24	0 mths
Sydney - CBD	450,525	6.5	Nov-25	0 mths
Sydney - Chatswood	386,060	4.3	Sep-24	3 mths
Sydney - Homebush	258,655	3.6	Nov-24	0 mths
Sydney - Macquarie	393,785	2.8	Nov-25	0 mths
Sydney - Pitt Street	492,256	7.2	Jan-26	0 mths
Tamworth	62,154	6.2	Jul-23	0 mths
Tauranga	60,789	1.8	Jun-24	0 mths
Townsville	141,436	5	Oct-25	1 mths
Wagga Wagga	92,870	2	Oct-25	0 mths
Wellington	177,521	7.5	Nov-26	3 mths
	9,800,200