|
|
|
Change in value as a percentage under varying parameters |
|||||||||||||||||||||||||||||
|
Dec. 31, 2017 |
|
Management costs residential |
|
Maintenance costs residential |
|
Cost increase/inflation |
|
Market rent residential |
|
Market rent increase residential |
|
Stabilized vacancy rate residential |
|
Discounting and capitalized interest rates total |
|||||||||||||||||
|
Regional Market |
|
-10%/+10% |
|
-10%/+10% |
|
-0.5%/+0.5% points |
|
-2.0%/+2.0% |
|
-0.2%/+0.2% points |
|
-1%/+1% point |
|
-0.25%/+0.25% points |
|||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Berlin |
|
0.6/-0.6 |
|
2.1/-2.0 |
|
5.3/-5.4 |
|
-2.4/2.4 |
|
-8.5/10.1 |
|
1.9/-1.9 |
|
10.0/-8.3 |
|||||||||||||||||
|
Rhine Main Area |
|
0.6/-0.5 |
|
1.7/-1.7 |
|
3.2/-3.3 |
|
-2.2/2.3 |
|
-6.2/7.1 |
|
1.3/-1.7 |
|
7.4/-6.4 |
|||||||||||||||||
|
Rhineland |
|
0.6/-0.6 |
|
1.9/-1.9 |
|
3.5/-3.6 |
|
-2.2/2.3 |
|
-6.0/6.8 |
|
1.8/-1.8 |
|
6.9/-6.1 |
|||||||||||||||||
|
Southern Ruhr Area |
|
0.9/-0.9 |
|
2.6/-2.6 |
|
4.4/-4.5 |
|
-2.4/2.4 |
|
-5.8/6.5 |
|
2.1/-2.2 |
|
6.0/-5.4 |
|||||||||||||||||
|
Dresden |
|
0.8/-0.8 |
|
2.4/-2.4 |
|
4.2/-4.3 |
|
-2.3/2.3 |
|
-6.0/6.7 |
|
2.0/-2.0 |
|
6.5/-5.8 |
|||||||||||||||||
|
Hamburg |
|
0.6/-0.6 |
|
2.0/-2.0 |
|
3.9/-4.0 |
|
-2.2/2.2 |
|
-6.5/7.5 |
|
1.4/-1.8 |
|
7.6/-6.7 |
|||||||||||||||||
|
Munich |
|
0.4/-0.4 |
|
1.3/-1.3 |
|
3.3/-3.4 |
|
-2.0/2.0 |
|
-6.8/7.9 |
|
0.8/-1.6 |
|
8.6/-7.4 |
|||||||||||||||||
|
Stuttgart |
|
0.5/-0.5 |
|
1.7/-1.7 |
|
3.3/-3.4 |
|
-2.2/2.2 |
|
-6.1/6.9 |
|
1.6/-1.7 |
|
7.1/-6.2 |
|||||||||||||||||
|
Northern Ruhr Area |
|
1.1/-1.1 |
|
3.1/-3.1 |
|
4.7/-4.8 |
|
-2.6/2.6 |
|
-5.5/6.1 |
|
2.4/-2.4 |
|
5.3/-4.8 |
|||||||||||||||||
|
Hanover |
|
0.7/-0.7 |
|
2.3/-2.3 |
|
4.1/-4.2 |
|
-2.3/2.3 |
|
-6.1/6.9 |
|
1.9/-1.9 |
|
6.8/-6.0 |
|||||||||||||||||
|
Kiel |
|
0.9/-0.9 |
|
2.6/-2.6 |
|
4.4/-4.5 |
|
-2.4/2.4 |
|
-6.1/6.9 |
|
2.1/-2.0 |
|
6.4/-5.7 |
|||||||||||||||||
|
Bremen |
|
0.9/-0.9 |
|
2.7/-2.7 |
|
5.4/-5.5 |
|
-2.3/2.3 |
|
-6.7/7.8 |
|
2.1/-2.1 |
|
7.2/-6.3 |
|||||||||||||||||
|
Leipzig |
|
0.8/-0.8 |
|
2.5/-2.5 |
|
5.0/-5.0 |
|
-2.5/2.5 |
|
-6.5/7.5 |
|
2.1/-2.1 |
|
7.0/-6.1 |
|||||||||||||||||
|
Westphalia |
|
0.9/-0.9 |
|
2.8/-2.8 |
|
4.6/-4.7 |
|
-2.4/2.3 |
|
-6.0/6.7 |
|
2.1/-2.2 |
|
6.2/-5.5 |
|||||||||||||||||
|
Freiburg |
|
0.6/-0.6 |
|
1.9/-1.9 |
|
3.9/-4.0 |
|
-2.4/2.3 |
|
-7.1/8.1 |
|
1.4/-1.8 |
|
8.1/-7.0 |
|||||||||||||||||
|
Other strategic locations |
|
0.7/-0.7 |
|
2.2/-2.2 |
|
3.8/-4.0 |
|
-2.3/2.4 |
|
-6.0/6.9 |
|
1.9/-1.9 |
|
6.6/-5.9 |
|||||||||||||||||
|
Total strategic locations |
|
0.7/-0.7 |
|
2.2/-2.1 |
|
4.2/-4.3 |
|
-2.3/2.3 |
|
-6.5/7.5 |
|
1.8/-1.9 |
|
7.4/-6.4 |
|||||||||||||||||
|
Non-strategic locations |
|
1.1/-1.1 |
|
3.4/-3.4 |
|
5.5/-5.5 |
|
-2.6/2.6 |
|
-5.9/6.6 |
|
2.5/-2.5 |
|
5.7/-5.1 |
|||||||||||||||||
|
Vonovia Germany |
|
0.7/-0.7 |
|
2.2/-2.2 |
|
4.2/-4.3 |
|
-2.3/2.3 |
|
-6.5/7.5 |
|
1.8/-1.9 |
|
7.4/-6.4 |
|||||||||||||||||
|
Vonovia Austria* |
|
n.a. |
|
n.a. |
|
n.a. |
|
-1,6/1,6 |
|
n.a. |
|
n.a. |
|
7,3/-6,7 |
|||||||||||||||||