Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

INGENIA COMMUNITIES GROUP Fund Information / Factsheet 2008

Feb 27, 2008

65125_rns_2008-02-27_3aadf0fc-8433-43c5-883b-e35a2b60b06e.pdf

Fund Information / Factsheet

Open in viewer

Opens in your device viewer

INVESTMENT MANAGEMENT

ING Real Estate Community Living Group

==> picture [84 x 37] intentionally omitted <==

ASIA / AUSTRALIA / EUROPE / NORTH AMERICA / UK

ABOUT THE FUND

ING Real Estate Community Living Group is a signifi cant owner of community housing, with an interest in 126 seniors and student properties.

ILF’s portfolio returns are underpinned by investment in asset classes possessing strong demand and supply fundamentals, secure income streams sourced primarily from rental investments and a diversifi ed portfolio of quality assets across Australia, Canada, New Zealand and the United States. Key joint venture relationships and experienced management teams drive earnings growth for investors.

ILF was the fi rst listed property group on the Australian Securities Exchange (ASX) specialising in seniors and student housing communities.

ASSET DIVERSIFICATION BY VALUE (A$M)[ 1]

GEOGRAPHIC DIVERSIFICATION BY VALUE (A$M)[ 1]

AUSTRALIAN DMF 10.2% AUSTRALIAN RENTAL 14.5% CANADIAN SENIORS 11.4% US SENIORS 48.2% US STUDENTS 13.6% NZ STUDENTS 2.1%

AUSTRALIA 24.7% CANADA 11.4% UNITED STATES 61.8% NEW ZEALAND 2.1%

1) ILF’s interest as at 31 December 2007

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

IFC ABOUT THE FUND 02 PROPERTY PORTFOLIO 04 AUSTRALIAN SENIORS 16 CANADIAN SENIORS 20 US SENIORS 30 US + NZ STUDENTS

OVERVIEW

As at 31 December 2007, ILF’s portfolio comprised an interest in 126 seniors and students properties across Australia, Canada, New Zealand and the US. The Fund is signifi cantly weighted to the rental model, providing 84% of ILF’s cash fl ows. Further complementing these income streams, the Fund derives development profi ts and deferred management fee income from its Australian DMF portfolio, which is expected to continue to deliver strong returns resulting from rollout of its development pipeline.

ILF’s stapled security structure allows the Fund to take an active role in the operation and development of its assets. The Fund leverages the local market knowledge and expertise of its partners and operators to anticipate and respond to market trends. Partners are aligned to achieve ILF’s capital and property returns via their co-investment in portfolios.

ILF AND PARTNERS

==> picture [437 x 201] intentionally omitted <==

----- Start of picture text -----

STUDENTS 15.7% SENIORS 84.3%
NZ US AUSTRALIA US CANADA
CAMPUS LIVING RABIL
CHARTWELL JV CHARTWELL JV
VILLAGES PROPERTIES
COUNTRY CLUB
OAK TREE SUNNYCOVE VILLAGE LIFE SETTLERS
VILLAGES
----- End of picture text -----

1

PROPERTY PORTFOLIO

126
PROPERTIES
126
PROPERTIES
101
SENIORS COMMUNITIES
25
STUDENT COMMUNITIES
32
DEVELOPMENT SITES
10,477
COMPLETED UNITS
3,356
PIPELINE UNITS
90%
AVERAGE PORTFOLIO OCCUPANCY
1.3BN
TOTAL ASSETS1

1) As at 31 December 2007

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

==> picture [553 x 563] intentionally omitted <==

----- Start of picture text -----

UNITED STATES SENIORS UNITED STATES STUDENTS
ALABAMA 1 CONNECTICUT 18
COLORADO 6 FLORIDA 2
FLORIDA 4 VIRGINIA 2
MICHIGAN 2
NEW YORK 6
OHIO 3 CANADIAN SENIORS
OKLAHOMA 1
ONTARIO 8
RHODE ISLAND 1
TENNESSEE 1
TEXAS 1
VIRGINIA 1
AUSTRALIAN SENIORS
NEW SOUTH WALES 9
QUEENSLAND 18
SOUTH AUSTRALIA 1
TASMANIA 7
VICTORIA 23
WESTERN AUSTRALIA 8
NZ STUDENTS
WELLINGTON 3
----- End of picture text -----

2 3

AUSTRALIAN SENIORS

In Australia, ILF has an interest in 44 existing seniors housing communities, eight of which have spare land capable of further development. In addition to this, ILF has an interest in a further 14 greenfi eld sites on which the Fund is currently designing new villages. As as 31 December 2007, this translated into 2,894 existing units and a development pipeline of 2,333 units.

The quality of the assets and strong demographics continue to deliver strong returns for the Fund. Approximately 65% of the existing Australian portfolio is based on the rental model. The remaining assets are invested in the Deferred Management Fee (DMF) model, providing income streams sourced from development profi t and deferred management fees.

PORTFOLIO COUNTRY CLUB OAK TREE SETTLERS SUNNYCOVE VILLAGE LIFE
VALUATION AS AT 31 DEC 2007(A$M) 32.2 13.4 82.8 31.1 154.6
OWNERSHIP INTEREST % 27% 50% 100% 100% 100%
NUMBER OF PROPERTIES 10 7 4 3 42
COMPLETED UNITS 399 69 558 216 1,652
PIPELINE UNITS 1,494 457 176 86 120
% OF TOTAL FUND(ASSETS) 2.5% 1.1% 6.6% 2.4% 12.1%

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

OAK TREE GOODNA, QUEENSLAND

4 5

AUSTRALIAN SENIORS

PORTFOLIO STATISTICS

PORTFOLIO
COUNTRY CLUB
PROPERTY
YEAR BUILT /
SITE AREA
PROPERTY NAME
LOCATION
TYPE
REFURBISHED
M2OR HA
TITLE
BELLBROOK GARDENS
BACCHUS MARSH, VIC
VILLAGE SITE
N/A
12.4
FREEHOLD
BELLARINE LAKES
MOOLAP, VIC
VILLAGE SITE
N/A
49.9
FREEHOLD
BENDIGO
BENDIGO, VIC
VILLAGE SITE
N/A
12.2
FREEHOLD
MELBA VALE
COOLAROO, VIC
VILLAGE SITE
COMMENCED 2007
4.4
FREEHOLD
GEELONG GROVE
GROVEDALE, VIC
VILLAGE
COMMENCED 1983
4.5
FREEHOLD
HEMSLEY PARK
BALLARAT, VIC
VILLAGE
COMMENCED 2005
10.3
FREEHOLD
MEADOW GARDENS
DELACOMBE, VIC
VILLAGE
COMMENCED 2002
6.5
FREEHOLD
NOOSA DOMAIN
NOOSAVILLE, QLD
VILLAGE SITE
COMMENCED 2007
6.7
FREEHOLD
HAMPTON VIEWS
NORTH ROCKHAMPTON, QLD
VILLAGE SITE
N/A
6.5
FREEHOLD
ROSEBANK
SEPASTOPOL, VIC
VILLAGE
COMMENCED 1999
4.0
FREEHOLD
OAK TREE BORONIA
BORONIA HEIGHTS, QLD
VILLAGE SITE
COMMENCED 2007
9,902
LEASEHOLD
CAIRNS
CAIRNS, QLD
VILLAGE SITE
COMMENCED 2008
23,641
FREEHOLD
CARDIFF
NEWCASTLE, NSW
VILLAGE SITE
N/A
20,464
FREEHOLD
FRANKSTON
FRANKSTON NORTH, VIC
VILLAGE SITE
COMMENCED 2007
9,657
LEASEHOLD
GOODNA
GOODNA, QLD
VILLAGE
2007
10,094
LEASEHOLD
KINGSTON
KINGSTON, TAS
VILLAGE SITE
N/A
30,300
LEASEHOLD
ORANGE
ORANGE, NSW
VILLAGE SITE
N/A
28,700
FREEHOLD
SETTLERS LAKESIDE
RAVENSWOOD, WA
VILLAGE
COMMENCED 1999
14.6
FREEHOLD
MEADOW SPRINGS
MEADOW SPRINGS, WA
VILLAGE
COMMENCED 2003
3.2
FREEHOLD
NOYEA PARK
MOUNT WARREN PARK, QLD
VILLAGE
COMMENCED 1987
8.8
FREEHOLD
RIDGEWOOD RISE
RIDGEWOOD, WA
VILLAGE
COMMENCED 2002
10.8
FREEHOLD
SUNNYCOVE FOREST LAKE
FOREST LAKE, QLD
VILLAGE
2006
9,859
FREEHOLD
GLADSTONE
GLADSTONE, QLD
VILLAGE
2006
12,564
FREEHOLD
ROCKHAMPTON
ROCKHAMPTON, QLD
VILLAGE
2007
22,240
FREEHOLD
VILLAGE LIFE ALBANY
YAKAMIA, WA
VILLAGE
2004
7,365
FREEHOLD
ALBURY
LAVINGTON, NSW
VILLAGE
2005
7,253
FREEHOLD
ARMADALE
SEVILLE GROVE, WA
VILLAGE
2003
5,275
FREEHOLD
BALLARAT
SEBASTOPOL, VIC
VILLAGE
2004
4,973
FREEHOLD
BENDIGO 1
BENDIGO, VIC
MANAGERS UNIT
N/A
N/A
FREEHOLD
BENDIGO 2
BENDIGO, VIC
MANAGERS UNIT
N/A
N/A
FREEHOLD
BUNBURY
BUNBURY, WA
VILLAGE
2005
5,698
FREEHOLD
BUNDABERG
BUNDABERG NORTH, QLD
VILLAGE
2005
6,000
FREEHOLD
CABOOLTURE
CABOOLTURE, QLD
MANAGERS UNIT
N/A
N/A
FREEHOLD
CESSNOCK
CESSNOCK, NSW
VILLAGE
2004
9,369
FREEHOLD
CLAREMONT
CLAREMONT, TAS
VILLAGE
2004
6,831
FREEHOLD
COFFS HARBOUR
COFFS HARBOUR, NSW
VILLAGE
2004
6,164
FREEHOLD

1) Last valued at 31 December 2006

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

VALUATION VALUATION % OF
AS AT OWNERSHIP TOTAL
31 DEC 2007 INTEREST OWNERSHIP COMPLETED PIPELINE TOTAL DISCOUNT FUND
A$M % CAP RATE INTEREST UNITS UNITS UNITS OCCUPANCY RATE (DMF) (ASSETS)
6.01 1.6 N/A 27% 0 251 251 N/A N/A 0.1%
14.71 4.0 N/A 27% 0 338 338 N/A N/A 0.3%
3.21 0.9 N/A 27% 0 238 238 N/A N/A 0.1%
5.01 1.4 N/A 27% 0 103 103 N/A N/A 0.1%
11.51 3.1 N/A 27% 149 0 149 99% 12.0% 0.2%
16.01 4.3 N/A 27% 46 171 217 87% 12.0% 0.3%
5.71 1.5 N/A 27% 101 51 152 96% 12.0% 0.1%
43.61 11.8 N/A 27% 0 169 169 N/A N/A 0.9%
6.41 1.7 N/A 27% 0 154 154 N/A N/A 0.1%
7.01 1.9 N/A 27% 103 19 122 96% 12.0% 0.1%
1.2 0.6 N/A 50% 0 45 45 0% 18.0% 0.0%
3.8 1.9 N/A 50% 0 77 77 N/A 18.0% 0.1%
5.5 2.8 N/A 50% 0 100 100 N/A 18.0% 0.2%
1.2 0.6 N/A 50% 0 52 52 0% 18.0% 0.0%
13.5 6.7 N/A 50% 69 0 69 3% 14.0% 0.5%
0.0 0.0 N/A 50% 0 85 85 N/A 18.0% 0.0%
1.6 0.8 N/A 50% 0 98 98 N/A 18.0% 0.1%
30.5 30.5 N/A 100% 222 7 229 94% 13.0% 2.4%
10.6 10.6 N/A 100% 56 60 116 88% 12.0% 0.8%
9.0 9.0 N/A 100% 149 0 149 100% 13.0% 0.7%
32.7 32.7 N/A 100% 131 109 240 98% 13.0% 2.6%
12.8 12.8 8.0% 100% 86 0 86 88% 1.0%
7.7 7.7 8.3% 100% 56 30 86 66% 0.6%
10.6 10.6 8.3% 100% 74 56 130 42% 0.8%
5.3 5.3 7.3% 100% 56 56 84% 0.4%
5.5 5.5 7.3% 100% 51 51 92% 0.4%
4.4 4.4 7.3% 100% 44 44 95% 0.3%
4.0 4.0 7.5% 100% 47 47 67% 0.3%
0.3 0.3 8.0% 100% 1 1 100% 0.0%
0.3 0.3 8.0% 100% 1 1 100% 0.0%
4.8 4.8 7.5% 100% 50 50 83% 0.4%
4.9 4.9 7.5% 100% 50 50 62% 0.4%
0.3 0.3 8.0% 100% 1 1 100% 0.0%
5.5 5.5 7.3% 100% 54 54 91% 0.4%
4.2 4.2 7.5% 100% 50 50 72% 0.3%
4.9 4.9 7.5% 100% 50 50 80% 0.4%

6 7

AUSTRALIAN SENIORS

PORTFOLIO STATISTICS (CONTINUED)

PORTFOLIO
VILLAGE LIFE
PROPERTY
YEAR BUILT /
SITE AREA
PROPERTY NAME
LOCATION
TYPE
REFURBISHED
M2OR HA
TITLE
DEVONPORT
DEVONPORT, TAS
VILLAGE
2004
6,290
FREEHOLD
DROMANA
SAFETY BEACH, VIC
MANAGERS UNIT
N/A
N/A
FREEHOLD
DUBBO
DUBBO, NSW
VILLAGE
2005
6,800
FREEHOLD
ELPHINWOOD
LAUNCESTON, TAS
VILLAGE
2003
6,334
FREEHOLD
GLENORCHY
GLENORCHY, TAS
VILLAGE
2005
4,781
FREEHOLD
GOULBURN
GOULBURN, NSW
VILLAGE
2003
6,036
FREEHOLD
GROVEDALE 1
GROVEDALE, VIC
MANAGERS UNIT
N/A
N/A
FREEHOLD
GROVEDALE 2
GROVEDALE, VIC
VILLAGE
2006
6,498
FREEHOLD
HORSHAM
HORSHAM, VIC
VILLAGE
2005
5,459
FREEHOLD
IPSWICH
IPSWICH, QLD
VILLAGE
2001
5,625
FREEHOLD
KINGSTON
KINGSTON, TAS
VILLAGE
2006
9,230
FREEHOLD
LOVELY BANKS 1
CORIO, VIC
VILLAGE
2006
9,057
FREEHOLD
LOVELY BANKS 2
CORIO, VIC
VILLAGE SITE
N/A
9,057
FREEHOLD
MANDURAH
ERSKINE, WA
VILLAGE
2004
6,545
FREEHOLD
MARSDEN
MARSDEN, QLD
VILLAGE
2006
15,580
FREEHOLD
MELTON 1
BROOKFIELD, VIC
VILLAGE
2004
6,761
FREEHOLD
MELTON 2
BROOKFIELD, VIC
VILLAGE
2005
5,950
FREEHOLD
PORT MACQUARIE
PORT MACQUARIE, NSW
VILLAGE
2004
5,100
FREEHOLD
SALISBURY
SALISBURY DOWNS, SA
MANAGERS UNIT
N/A
N/A
FREEHOLD
ST ALBANS PARK 1
ST ALBANS PARK, VIC
VILLAGE
2005
8,296
FREEHOLD
ST ALBANS PARK 2
ST ALBANS PARK, VIC
VILLAGE
2005
8,296
FREEHOLD
SWAN VIEW
SWAN VIEW, WA
VILLAGE
2006
8,034
FREEHOLD
TAREE
TAREE, NSW
VILLAGE
2006
9,385
FREEHOLD
TOOWOOMBA 1
TOOWOOMBA, QLD
MANAGERS UNIT
N/A
N/A
FREEHOLD
TOOWOOMBA 2
TOOWOOMBA, QLD
VILLAGE
2004
6,320
FREEHOLD
TOOWOOMBA 3
TOOWOOMBA, QLD
VILLAGE
2004
6,216
FREEHOLD
TOOWOOMBA 4
TOOWOOMBA, QLD
VILLAGE
2005
6,270
FREEHOLD
WANGARATTA
WANGARATTA, VIC
VILLAGE SITE
N/A
5,959
FREEHOLD
WELCOME INN
KINGSTON, TAS
VILLAGE
2005
17,300
FREEHOLD
WYNNUM
WYNNUM, QLD
MANAGERS UNIT
N/A
N/A
FREEHOLD

TOTAL

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

VALUATION VALUATION % OF
AS AT OWNERSHIP TOTAL
31 DEC 2007 INTEREST OWNERSHIP COMPLETED PIPELINE TOTAL DISCOUNT FUND
A$M % CAP RATE INTEREST UNITS UNITS UNITS OCCUPANCY RATE (DMF) (ASSETS)
3.9 3.9 7.8% 100% 50 50 71% 0.3%
0.4 0.4 8.0% 100% 1 1 100% 0.0%
4.3 4.3 7.5% 100% 51 51 84% 0.3%
4.3 4.3 7.5% 100% 54 54 72% 0.3%
4.1 4.1 7.5% 100% 42 42 93% 0.3%
4.7 4.7 7.3% 100% 48 48 69% 0.4%
0.4 0.4 8.0% 100% 1 1 100% 0.0%
4.9 4.9 7.5% 100% 50 50 95% 0.4%
4.4 4.4 7.3% 100% 46 46 96% 0.3%
4.2 4.2 7.3% 100% 45 45 89% 0.3%
4.8 4.8 7.8% 100% 50 50 38% 0.4%
5.5 5.5 7.5% 100% 65 65 54% 0.4%
0.7 0.7 N/A 100% 0 70 70 N/A 0.1%
4.4 4.4 7.5% 100% 50 50 78% 0.4%
9.8 9.8 7.5% 100% 96 96 33% 0.8%
4.2 4.2 7.5% 100% 50 50 44% 0.3%
4.1 4.1 7.5% 100% 50 50 54% 0.3%
4.3 4.3 7.5% 100% 44 44 61% 0.3%
0.3 0.3 8.0% 100% 1 1 100% 0.0%
4.7 4.7 7.5% 100% 49 49 71% 0.4%
4.9 4.9 7.5% 100% 52 52 65% 0.4%
7.7 7.7 7.3% 100% 72 72 77% 0.6%
4.5 4.5 7.5% 100% 50 50 38% 0.4%
0.3 0.3 8.0% 100% 1 1 100% 0.0%
4.1 4.1 8.0% 100% 50 50 86% 0.3%
4.3 4.3 8.0% 100% 58 58 66% 0.3%
3.8 3.8 8.0% 100% 50 50 30% 0.3%
0.8 0.8 N/A 100% 0 50 50 N/A 0.1%
1.0 1.0 8.5% 100% 20 20 60% 0.1%
0.4 0.4 8.0% 100% 1 1 100% 0.0%
414.5 314.1 2,894 2,333 5,227 24.7%

8 9

AUSTRALIAN SENIORS

COUNTRY CLUB

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

HEMSLEY PARK, BALLARAT, VIC
----- End of picture text -----

In April 2006 ILF announced, in conjunction with ING Real Estate Investment Management, the joint acquisition of a 30% interest in Country Club Villages Pty Ltd (CCV) for A$23.5 million. 90% of this partial interest is held within ILF. CCV is a private owner, operator and developer of retirement villages, established in the mid 1980’s, and is based in Ballarat, Victoria. This acquisition represented the Fund’s fi rst acquisition in retirement villages operated under the Deferred Management Fee (DMF) model.

At the time of acquisition CCV owned two existing villages, had one under construction, two development sites with development approval and two sites pending development approval. Since then the joint venture has purchased two properties and has one under an unconditional contract to be settled on 25 February 2008. This brings the portfolio to a total of ten assets which will comprise approximately 1,900 units upon completion. The assets are located primarily in regional Victoria and Queensland.

The development stock in the CCV portfolio represents a signifi cant portion of the development pipeline for the Fund with a further three of these sites commencing construction during the 2007/08 year.

==> picture [344 x 189] intentionally omitted <==

----- Start of picture text -----

HAMPTON VIEWS
NT
WA QLD
NOOSA DOMAIN
SA
BELLBROOK GARDENS
NSW BELLARINE LAKES
BENDIGO DOMAIN
VIC MELBA VALE
GEELONG GROVE
HEMSLEY PARK
MEADOW GARDENS
ROSEBANK
----- End of picture text -----

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

OAK TREE

==> picture [440 x 200] intentionally omitted <==

GOODNA, QLD

In October 2006, ILF announced an agreement to enter into a joint venture with the Oak Tree Group (Oak Tree). Under the agreement, the joint venture has the fi rst right to acquire up to 5,000 seniors accommodation units sourced by Oak Tree, which has identifi ed a substantial pipeline of future seniors accommodation sites in attractive metropolitan locations throughout Australia.

The Oak Tree villages will operate under the Deferred Management Fee (DMF) model, with the joint venture intending to operate these villages under the Oak Tree brand. The joint venture completed construction of its fi rst development project, a 69 independent living unit (ILU) retirement village in the Brisbane suburb of Goodna, in November 2007. The joint venture continues to seek new opportunities across Australia and aims to have a pipeline of 1,000 units within the joint venture by June 2008.

Oak Tree are experienced developers with a long track record of producing quality facilities for residents.

==> picture [306 x 178] intentionally omitted <==

----- Start of picture text -----

CAIRNS
NT
WA QLD
BORONIA
SA GOODNA
NSW CARDIFF
ORANGE
VIC
FRANKSTON
KINGSTON
----- End of picture text -----

10 11

AUSTRALIAN SENIORS

SETTLERS

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

LAKESIDE, WA
----- End of picture text -----

The Settlers Portfolio was founded in 1999 by the former Settlers Group. The portfolio includes four retirement villages, three of which are located in Western Australia and one in Queensland. ILF acquired this portfolio in April 2007 for $47 million.

The Settlers Portfolio currently comprises 558 completed ILUs and has a further 176 units either in construction or pending development stage. The portfolio upon completion will have in total 734 ILUs.

The Fund is also the strata manager of a further 14 investor owned ILUs. The Fund has been able to acquire 15 of these units back to date and will acquire an additional two in March 2008.

The Fund has a Management Services Agreement with Retraite Partnership, a partnership formed between key executives of the former Settlers Group. The Fund has implemented performance based remuneration which is dependent on the management team exceeding the Fund’s forecast hurdle rates.

==> picture [333 x 151] intentionally omitted <==

----- Start of picture text -----

LAKESIDE
MEADOW SPRINGS
RIDGEWOOD RISE
NT
WA QLD
NOYEA PARK
SA
NSW
VIC
----- End of picture text -----

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

SUNNYCOVE

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

GLADSTONE, QLD
----- End of picture text -----

The Fund acquired a portfolio of three seniors housing communities from Queensland based SCV Group Limited (SCV) for a total of $31.4 million. The second stages at Rockhampton and Gladstone are still to be developed. SCV is a leading operator of retirement villages, offering quality rental products to independent retirees, and is a long term specialist property manager of seniors communities. SCV currently manages ILF’s three Sunnycove branded properties at Forest Lake, Gladstone and Rockhampton, as well as the Fund’s 32 Village Life branded assets.

==> picture [324 x 151] intentionally omitted <==

----- Start of picture text -----

ROCKHAMPTON
GLADSTONE
NT
WA QLD
FOREST LAKE
SA
NSW
VIC
----- End of picture text -----

12 13

AUSTRALIAN SENIORS

VILLAGE LIFE

==> picture [440 x 200] intentionally omitted <==

SWAN VIEW, PERTH, WA

On 1 June 2007, SCV Group Limited (SCV) assumed operation of ILF’s portfolio of 32 Village Life branded retirement villages. The properties are located in geographically diverse regions across Australia, in well developed residential neighbourhoods with a high proportion of the population aged over 65.

The Village Life portfolio offers investors a rental stream which has an attractive growth rate of 4.0% per annum which is backed predominantly by the Australian aged pension. The Village Life portfolio has been valued at $154.7 million as at 31 December 2007, representing 12% of the Fund.

==> picture [439 x 251] intentionally omitted <==

----- Start of picture text -----

ALBANY
ARMADALE
MANDURAH
SWAN VIEW
BUNBURY
BUNDABERG
CABOOLTURE
IPSWICH
NT QLD MARSDEN
WA SALISBURY TOOWOOMBA
WYNNUM
SA
ALBURY
BALLARAT CESSNOCK
NSW BENDIGO COFFS HARBOUR
VIC DROMANA DUBBO
CLAREMONT GROVEDALE GOULBURN
DEVONPORT HORSHAM PORT MACQUARIE
GLENORCHY LOVELY BANKS TAREE
LAUNCESTON MELTON
KINGSTON ST ALBANS PARK
WELCOME INN
WANGARATTA
----- End of picture text -----

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

==> picture [255 x 10] intentionally omitted <==

----- Start of picture text -----

SUNNYOVE FOREST LAKE, QUEENSLAND
----- End of picture text -----

14 15

CANADIAN SENIORS

The fund acquired a 50% interest in the Regency portfolio, consisting of eight Class A Long Term Care (LTC) facilities in June 2007. The assets are located in the Greater Toronto Area of Ontario, Canada and represents the Fund’s entry into the Canadian seniors housing market and the LTC asset class.

All assets were constructed in 2001 or later and are located in established residential communities, well serviced by public transport and major roads. The portfolio has a strong track record of high occupancy.

PORTFOLIO REGENCY
VALUATION AS AT 31 DEC 2007(A$M) 145.5
OWNERSHIP INTEREST % 50%
NUMBER OF PROPERTIES 8
TOTAL UNITS 1,179
PIPELINE UNITS 400
% OF TOTAL FUND(ASSETS) 11.4%

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

==> picture [255 x 10] intentionally omitted <==

----- Start of picture text -----

REGENCY THE WESTMOUNT, ONTARIO
----- End of picture text -----

==> picture [37 x 10] intentionally omitted <==

----- Start of picture text -----

16 17
----- End of picture text -----

CANADIAN SENIORS

PORTFOLIO STATISTICS

PORTFOLIO
REGENCY
PROPERTY
YEAR BUILT /
SITE AREA
PROPERTY NAME
LOCATION
TYPE
REFURBISHED
ACRES
TITLE
THE BRANT CENTRE
BURLINGTON, ONTARIO
CLASS A LTC
2003
3.7
LEASEHOLD
THE WATERFORD
OAKVILLE, ONTARIO
CLASS A LTC
2003
4.4
FREEHOLD
THE WENLEIGH
MISSISSAUGA, ONTARIO
CLASS A LTC
2001
2.7
FREEHOLD
THE WESTBURY
TORONTO, ONTARIO
CLASS A LTC
2004
1.2
LEASEHOLD
THE WESTMOUNT
KITCHENER, ONTARIO
CLASS A LTC
2002
4.2
FREEHOLD
THE WILLOWGROVE
ANCASTER, ONTARIO
CLASS A LTC
2004
2.9
FREEHOLD
THE WOODHAVEN
MARKHAM, ONTARIO
CLASS A LTC
2003
4.0
LEASEHOLD
THE WYNFIELD
OSHAWA, ONTARIO
CLASS A LTC
2003
4.0
FREEHOLD
TOTAL

REGENCY

==> picture [284 x 259] intentionally omitted <==

The Fund has acquired a 50% interest in a portfolio of eight Class A Long Term Care (LTC) facilities situated within the Greater Toronto Area (GTA) of Ontario, Canada. Four of the eight sites have further development potential via excess land zoned for the addition of approximately 400 non-care (assisted living or independent living) units.

The average age of the assets in the Regency Portfolio is fi ve years. The Regency portfolio is managed by Chartwell Seniors Housing REIT, Canada’s largest manager of seniors housing facilities as at 31 December 2006. Chartwell also owns the remaining 50% interest in the portfolio.

The Regency Portfolio has a strong track record of high occupancies and receives funding from the Ministry of Health of up to 100% for properties with occupancies of 97% or greater.

THE WENLEIGH, MISSISSAUGA, ONTARIO

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

VALUATION VALUATION VALUATION % OF
AS AT AS AT OWNERSHIP PROPORTION WAITING TOTAL
31 DEC 2007 31 DEC 2007 INTEREST OWNERSHIP LICENSED PIPELINE TOTAL OF PREFERRED LIST (% OF FUND
CAD$M A$M1 A$M CAP RATE
INTEREST
BEDS UNITS UNITS ACCOMMODATION OCCUPANCY TOTAL BEDS) (ASSETS)
30.6 35.0 17.5 7%
50%
175 140 60% 99%
93%
1.4%
32.3 37.0 18.5 7%
50%
168 100 136 60% 100%
60%
1.5%
29.2 33.4 16.7 7%
50%
161 155 60% 99%
78%
1.3%
33.0 37.8 18.3 7%
50%
187 145 60% 99%
61%
1.4%
30.7 35.1 17.6 7%
50%
160 100 141 60% 100%
94%
1.4%
30.9 35.4 17.7 7%
50%
169 137 60% 99%
108%
1.4%
35.5 40.6 20.3 7%
50%
192 100 173 60% 96%
41%
1.5%
33.1 37.9 18.9 7%
50%
172 100 152 60% 99%
193%
1.5%
255.3 292.2 145.5 400 1,179 11.4%

==> picture [295 x 230] intentionally omitted <==

----- Start of picture text -----

CANADA
ONTARIO
----- End of picture text -----

THE BRANT CENTRE THE WATERFORD THE WENLEIGH THE WESTBURY THE WESTMOUNT THE WILLOWGROVE THE WOODHAVEN THE WYNFIELD

1) Exchange rate of A$1 = C$0.8736

18 19

US SENIORS

The US seniors portfolio represents 48% of the Fund’s assets, comprising 27 assets primarily located in strong income and demand demographic areas with rental income entirely sourced from private means. Key investment attributes of the seniors housing asset class continue to provide the Fund with sustainable future returns.

The properties are managed by Horizon Bay Seniors Communities (Horizon Bay), ranked in the Top 20 seniors accommodation managers by the American Seniors Housing Association.

ILF will assess expansion opportunities within its US seniors portfolio in conjunction with its joint venture partner, Chartwell, via acquisition or by unlocking development potential within existing sites in the portfolio. Ongoing capital works completed at many of the properties will also ensure occupancy levels remain competitive.

LAKE
PORTFOLIO ASPEN BRISTAL1 CYPRESS MERIDIAN WORTH POCASSET TROWBRIDGE
VALUATION AS AT 31 DEC 2007(A$M) 127.7 181.6 89.5 168.1 10.0 17.2 19.9
OWNERSHIP INTEREST 49% 49% 49% 49% 49% 49% 49%
NUMBER OF PROPERTIES 8 6 4 6 1 1 1
COMPLETED UNITS 1,365 760 818 1,043 170
169
300
PIPELINE UNITS 98 0 0 415 0 0 0
% OF TOTAL FUND(ASSETS) 10.0% 14.3% 7.0% 13.2% 0.8% 1.4% 1.5%

1) Includes 100%interest in Lynbrook

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

==> picture [255 x 10] intentionally omitted <==

----- Start of picture text -----

ASPEN GAYTON TERRACE, VIRGINIA (ARTIST’S IMPRESSION)
----- End of picture text -----

20 21

US SENIORS

PORTFOLIO STATISTICS

PORTFOLIO
ASPEN
VALUATION
AS AT
YEAR BUILT /
SITE AREA
31 DEC 2007
PROPERTY NAME
LOCATION
REFURBISHED
ACRES
TITLE
US$M
AMBER PARK
CINCINNATI, OHIO
1983
3.6
FEE SIMPLE
14.3
BELLA VITA
VENICE, FLORIDA
1988/1999
5.0
FEE SIMPLE
33.6
GAYTON TERRACE
RICHMOND, VIRGINIA
1987
9.9
FEE SIMPLE
27.0
VILLAGE AT LOWRY
DENVER, COLORADO
1995/2002
4.9
FEE SIMPLE
23.6
WATERFORD
DAYTON, OHIO
1987
8.3
FEE SIMPLE
7.5
WILLOWWOOD
FT. LAUDERDALE, FLORIDA
1987/1995/2007
18.3
FEE SIMPLE
53.7
WOODSIDE VILLAGE
BEDFORD, OHIO
1988
20.0
FEE SIMPLE
39.0
WYNDHAM LAKES
JACKSONVILLE, FLORIDA
1986
13.7
FEE SIMPLE
29.4
BRISTAL EAST MEADOW
EAST MEADOW, NEW YORK
2000
3.0
FEE SIMPLE
50.8
LYNBROOK
LYNBROOK, NEW YORK
1971/1998
1.05
FEE SIMPLE
19.3
MASSAPEQUA
MASSAPEQUA, NEW YORK
2006
4.7
FEE SIMPLE
53.9
NORTH HILLS
NORTH HILLS, NEW YORK
2004
4.2
FEE SIMPLE
74.1
NORTH WOODMERE
NORTH WOODMERE, NEW YORK
2003
2.9
FEE SIMPLE
47.4
WESTBURY
WESTBURY, NEW YORK
2001
2.3
FEE SIMPLE
58.9
CYPRESS AUDUBON PARK
MEMPHIS, TENNESSEE
2001
12.0
FEE SIMPLE
43.0
STERLING HEIGHTS
STERLING HEIGHTS, MICHIGAN
2002
13.4
FEE SIMPLE
42.0
TULSA
TULSA, OKLAHOMA
2001
12.3
FEE SIMPLE
31.9
VESTAVIA HILLS
BIRMINGHAM, ALABAMA
2001
11.4
FEE SIMPLE
42.9
MERIDIAN ARVADA
ARVADA, COLORADO
1988
7.8
FEE SIMPLE
25.8
INDEPENDENT ASSETS BOULDER
BOULDER, COLORADO
1986
3.8
FEE SIMPLE
37.5
ENGLEWOOD
ENGLEWOOD, COLORADO
1985/2007
3.9
FEE SIMPLE
103.5
LAKEWOOD
LAKEWOOD, COLORADO
1988
9.9
FEE SIMPLE
57.0
TEMPLE
TEMPLE, TEXAS
1984
21.0
FEE SIMPLE
40.1
WESTLAND
LAKEWOOD, COLORADO
1988
12.2
FEE SIMPLE
36.1
LAKE WORTH GARDENS
LAKEWORTH, FLORIDA
1984/2007
7.3
FEE SIMPLE
17.9
POCASSET BAY MANOR
JOHNSTON, RHODE ISLAND
1989/2003
13.3
FEE SIMPLE
30.8
THE PARK AT TROWBRIDGE
SOUTHFIELD, MICHIGAN
1988/2005
7.0
FEE SIMPLE
35.5
TOTAL 1,076.4

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

VALUATION VALUATION % OF
AS AT OWNERSHIP TOTAL TOTAL TOTAL TOTAL
31 DEC 2007 INTEREST OWNERSHIP UNITS UNITS UNITS PIPELINE TOTAL FUND
A$M1 A$M CAP RATE INTEREST ILU ALU ALZ UNITS UNITS OCCUPANCY (ASSETS)
16.3 8.0 6.75% 49% 73 52 0 125 94% 0.6%
38.4 18.8 6.75% 49% 63 52 0 115 97% 1.5%
30.9 15.1 6.75% 49% 63 37 0 98 198 100% 1.2%
27.0 13.2 6.50% 49% 104 50 15 169 89% 1.0%
8.6 4.2 6.75% 49% 110 0 0 110 85% 0.3%
61.4 30.1 6.75% 49% 168 110 0 278 94% 2.4%
44.5 21.8 7.00% 49% 97 105 18 220 90% 1.7%
33.6 16.5 6.75% 49% 103 124 21 248 95% 1.3%
58.1 28.4 6.00% 49% 0 109 12 121 97% 2.2%
22.0 22.0 7.00% 100% 0 120 0 120 79% 1.7%
61.6 30.2 6.00% 49% 0 95 25 120 96% 2.4%
84.7 41.5 6.00% 49% 0 121 20 141 99% 3.3%
54.2 26.5 6.00% 49% 0 99 19 118 91% 2.1%
67.3 33.0 6.00% 49% 0 126 14 140 96% 2.6%
49.1 24.1 6.25% 49% 176 0 0 176 99% 1.9%
47.9 23.5 6.50% 49% 222 0 0 222 91% 1.8%
36.5 17.9 6.25% 49% 198 0 0 198 98% 1.4%
49.0 24.0 6.25% 49% 222 0 0 222 98% 1.4%
29.5 14.4 6.25% 49% 125 0 0 143 268 99% 1.1%
42.9 21.0 6.25% 49% 96 0 0 96 94% 1.6%
118.3 58.1 6.25% 49% 177 89 0 48 314 95% 4.6%
65.1 31.9 6.25% 49% 101 71 0 172 98% 2.5%
45.9 22.5 7.50% 49% 171 60 0 122 353 96% 1.8%
41.3 20.2 6.25% 49% 153 0 0 102 255 96% 1.6%
20.5 10.0 6.75% 49% 170 0 0 170 93% 0.8%
35.2 17.2 6.75% 49% 110 59 0 169 97% 1.4%
40.6 19.9 6.75% 49% 260 40 0 300 83% 1.5%
1,230.0 614.0 2,962 1,519 144 513 5,138 48.2%

1) Exchange rate of A$1 = US$0.8751

22 23

US SENIORS

ASPEN

==> picture [440 x 200] intentionally omitted <==

BELLA VITA, VENICE, FLORIDA

The Aspen portfolio comprises 1,365 completed units and is located in the states of Florida, Virginia, Colorado and Ohio.

The portfolio has demonstrated an average occupancy of 92% during the six months to December 2007. Gayton Terrace in Virginia has embarked upon an expansion of the community which will double its size and capitalise on its dominant position in the market.

The properties are all located in suburban areas, close to local amenities and are characterised by favourable demographic profi les and solid economic fundamentals. Recently a number of the properties have benefi ted from a refurbishment programme initiated by Horizon Bay, repositioning the properties in their respective markets.

VILLAGE AT LOWRY

==> picture [317 x 151] intentionally omitted <==

----- Start of picture text -----

UNITED STATES
OHIO
COLORADO VIRGINIA
FLORIDA
----- End of picture text -----

AMBER PARK WATERFORD WOODSIDE VILLAGE GAYTON TERRACE BELLA VITA WILLOWWOOD WYNDHAM LAKES

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

BRISTAL

==> picture [440 x 200] intentionally omitted <==

BRISTAL, NORTH WOODMERE, NEW YORK

In October 2006, the Fund’s joint venture with Chartwell acquired fi ve high quality assisted living communities in Long Island, New York for US$290.5 million. The portfolio was acquired at a discount to valuation of 1.8%. In December 2007, the Fund further bolstered the portfolio with the acquisition of SeniorCare at Lynbrook. Lynbrook consists of 120 Assisted Living Units, located within close proximity to the fi ve existing properties. The property will undergo signifi cant refurbishment in 2008 and will be rebranded to become part of the Bristal portfolio.

The portfolio is located in the highly affl uent demographic of Long Island, New York, which has one of the highest proportions of seniors in the US, with the 85+ age group forecast to grow by 3.96% p.a. over the next fi ve years.

Built between 2000 and 2006, the portfolio is very modern and contains large luxury unit designs averaging 102sqm. The communities are operated by Chartwell & the Engle-Burman group, the original developer of the portfolio. Occupancy is expected to remain strong as a result of favourable supply and demand attributes.

==> picture [317 x 151] intentionally omitted <==

----- Start of picture text -----

UNITED STATES NEW YORK
----- End of picture text -----

EAST MEADOW LYNBROOK MASSAPEQUA NORTH HILLS NORTH WOODMERE WESTBURY

24 25

US SENIORS

CYPRESS

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

CYPRESS STERLING HEIGHTS, MICHIGAN
----- End of picture text -----

In May 2006, the Fund acquired a 49% interest in a portfolio of four independent living seniors housing assets for US$128.2 million. The portfolio includes a total of 818 units located in four modern, purpose built complexes situated in the States of Oklahoma, Michigan, Tennessee and Alabama in areas with strong income demographics.

The portfolio is one of the Fund’s best performers, demonstrating average occupancies of 97% for the six months to December 2007. The portfolio benefi ts from the long term management in place and the high quality product on offer. The geographically diversifi ed properties are dominant communities in each of their markets.

==> picture [393 x 160] intentionally omitted <==

----- Start of picture text -----

STERLING HEIGHTS
MICHIGAN
UNITED STATES
TULSA
OKLAHOMA AUDUBON PARK
TENNESSEE
VESTAVIA HILLS
ALABAMA
----- End of picture text -----

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

MERIDIAN

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

MERIDIAN ARVADA, COLORADO
----- End of picture text -----

In July 2005, ILF announced the acquisition of a 49% interest in the Meridian portfolio of six A class seniors housing communities for US$232 million, in conjunction with Chartwell. Five of the assets are in Colorado and one in Texas. Recent renovations to the communities have enhanced their appeal.

The assets are dominant in their markets with good brand recognition, which is supported by the long history of 95%+ occupancy and waiting lists. The properties benefi t from management effi ciencies due to the concentration of properties in the area and a solid management team which has been in place for some time.

The portfolio comprises 1,043 units, and four of the assets have surplus land for further development.

==> picture [373 x 162] intentionally omitted <==

----- Start of picture text -----

ARVADA
BOULDER
ENGLEWOOD
LAKEWOOD
UNITED STATES WESTLAND
COLORADO
TEXAS
TEMPLE
----- End of picture text -----

26 27

US SENIORS

INDEPENDENT ASSETS

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

LAKE WORTH GARDENS, FLORIDA
----- End of picture text -----

Lake Worth Gardens, Lake Worth

In August 2006 ILF acquired a 49% interest in a 170 unit seniors housing asset in Palm Beach County. Lake Worth Gardens has undergone signifi cant refurbishment and market repositioning this past year which has provided good results for occupancy levels in excess of 90%.

Pocasset Bay Manor, Rhode Island

In October 2005, ILF acquired a 49% interest Pocasset Bay Manor retirement community, Rhode Island for the purchase price of US$20 million. Pocasset Bay Manor comprises 168 units, including 58 assisted living studios. It was built in 1989 and was substantially refurbished in 2003. The community is situated on 13 acres of landscaped land with good development potential.

The Park at Trowbridge, Michigan

A 49% interest in The Park at Trowbridge was acquired in October 2005 for US$27 million, representing a discount of 4.8% to independent valuation. Built in 1988, the community underwent an extensive renovation which was completed in June 2005.

==> picture [413 x 150] intentionally omitted <==

----- Start of picture text -----

THE PARK
AT TROWBRIDGE
MICHIGAN
RHODE
ISLAND POCASSET BAY MANOR
UNITED STATES
FLORIDA
LAKE WORTH GARDENS
----- End of picture text -----

LAKE WORTH GARDENS

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

==> picture [255 x 10] intentionally omitted <==

----- Start of picture text -----

ASPEN BELLA VITA, FLORIDA
----- End of picture text -----

28 29

US + NZ STUDENTS

The student portfolio comprises 22 properties located in Connecticut, Florida and Virginia in the US and three in Wellington, New Zealand.

The US assets are located in markets where there is a signifi cant under provision of student accommodation and growing college enrolments.

The New Zealand properties are located in the central business district of Wellington, providing accommodation for students of the Victoria University of Wellington (VUW).

PORTFOLIO US STUDENTS NZ STUDENTS
VALUATION AS AT 31 DEC 2007(A$M) 173.4 26.7
OWNERSHIP INTEREST % 100% 90%
NUMBER OF PROPERTIES 22 3
NUMBER OF UNITS 1,417 362
PIPELINE UNITS 110 0
% OF TOTAL FUND(ASSETS) 13.6% 2.1%

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

==> picture [255 x 10] intentionally omitted <==

----- Start of picture text -----

MCKENZIE APARTMENTS, WELLINGTON
----- End of picture text -----

==> picture [34 x 10] intentionally omitted <==

----- Start of picture text -----

30 31
----- End of picture text -----

US + NZ STUDENTS

PORTFOLIO STATISTICS

US STUDENTS

YEAR BUILT / SITE AREA
PORTFOLIO LOCATION PROPERTY TYPE REFURBISHED ACRES
34 FAIRVIEW STREET WEST HARTFORD, CONNECTICUT GARDEN STYLE APARTMENT BUILDING 1964 0.5
45 OAKWOOD AVENUE WEST HARTFORD, CONNECTICUT GARDEN STYLE APARTMENT BUILDING 1964 0.3
ASHFORD HILLS APARTMENTS ASHFORD, CONNECTICUT GARDEN STYLE APARTMENT BUILDING 1969 11.6
CEDAR CREEK APARTMENTS NEW BRITAIN, CONNECTICUT GARDEN STYLE APARTMENT BUILDING & HOUSE 1970 2.5
CLUBHOUSE APARTMENTS STORRS MANFIELD, CONNECTICUT GARDEN STYLE 4-PLEX COMMUNITY 1965 22.8
HUNTING LODGE APARTMENTS STORRS MANSFIELD, CONNECTICUT GARDEN STYLE 8-PLEX COMMUNITY 1963 13.5
KELLY GARDENS APARTMENTS NEW BRITAIN, CONNECTICUT GARDEN STYLE APARTMENT COMMUNITY 1970 2.9
KNOLLWOOD APARTMENTS STORRS MANSFIELD, CONNECTICUT GARDEN STYLE 4-PLEX COMMUNITY 1964 52.7
MAPLEWOOD APARTMENTS STORRS MANFIELD, CONNECTICUT GARDEN STYLE 4-PLEX COMMUNITY 1964 65.8
MILLBROOK APARTMENTS STORRS MANSFIELD, CONNECTICUT GARDEN STYLE 4-PLEX COMMUNITY 1975 6.0
OAKRIDGE APARTMENTS WILLIMANTIC, CONNECTICUT GARDEN STYLE APARTMENT COMMUNITY 1965 3.4
OAKWOOD APARTMENTS STORRS MANSFIELD, CONNECTICUT GARDEN STYLE DUPLEX COMMUNITY 1964 2.5
ORCHARD ACRES APARTMENTS STORRS MANSFIELD, CONNECTICUT GARDEN STYLE 4-PLEX COMMUNITY 1962 27.0
PERRY HILL ESTATES ASHFORD, CONNECTICUT GARDEN STYLE 8-PLEX COMMUNITY 1969 25.8
RENWOOD APARTMENTS STORRS MANSFIELD, CONNECTICUT GARDEN STYLE 4-PLEX COMMUNITY 1966 35.4
RIDGEVIEW HEIGHTS WILLINGTON, CONNECTICUT GARDEN STYLE APARTMENT COMMUNITY 1970 24.3
SPRINGWOOD APARTMENTS NEW BRITAIN, CONNECTICUT GARDEN STYLE APARTMENT COMMUNITY 1970 4.2
WILLINGTON OAKS APARTMENTS WILLINGTON, CONNECTICUT GARDEN STYLE APARTMENT COMMUNITY 1966 62.1
CAMPUS CLUB TAMPA, FLORIDA APARTMENT COMMUNITY 2003 5.5
THE PRESERVE TALLAHASSEE, FLORIDA APARTMENT COMMUNITY 2003 36.2
RAMZ HALL RICHMOND, VIRGINIA APARTMENT BUILDING 2004 1.0
CAPITAL GARAGE APARTMENTS RICHMOND, VIRGINIA APARTMENT BUILDING 2000 0.3
TOTAL

NZ STUDENTS

YEAR BUILT / SITE AREA
PORTFOLIO LOCATION PROPERTY TYPE REFURBISHED M2 TITLE
CUMBERLAND HOUSE WELLINGTON, NEW ZEALAND STUDENT ACCOMMODATION 2000 2603 FREEHOLD
EDUCATION HOUSE WELLINGTON, NEW ZEALAND STUDENT ACCOMMODATION 2002 723 FREEHOLD
MCKENZIE APARTMENTS WELLINGTON, NEW ZEALAND STUDENT ACCOMMODATION 1998 2181 FREEHOLD
TOTAL

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

VALUATION VALUATION
AS AT AS AT OWNERSHIP DISTANCE TO % OF
31 DEC 2007 31 DEC 2007 INTEREST TOTAL TOTAL NUMBER OR CAMPUS TOTAL
TITLE US$M A$M1 CAP RATE % BEDS UNITS BUILDINGS OCCUPANCY MILES FUND
FEE SIMPLE 1.5 1.7 7.00% 100% 24 23 1 100% 2 0.1%
FEE SIMPLE 0.8 0.9 7.00% 100% 15 14 1 93% 2 0.1%
FEE SIMPLE 3.0 3.4 6.75% 100% 80 52 1 77% 5 0.3%
FEE SIMPLE 3.7 4.2 7.25% 100% 124 63 5 70% 0.25 0.3%
FEE SIMPLE 4.7 5.4 7.00% 100% 72 44 11 100% 1 0.4%
FEE SIMPLE 8.1 9.3 6.25% 100% 75 40 5 100% 0.25 0.7%
FEE SIMPLE 1.6 1.8 7.00% 100% 105 66 3 79% 0.25 0.1%
FEE SIMPLE 10.3 11.8 7.00% 100% 184 136 34 72% 0.25 0.9%
FEE SIMPLE 3.8 4.3 7.00% 100% 80 40 10 93% 2 0.3%
FEE SIMPLE 1.3 1.4 7.00% 100% 21 12 3 92% 2.5 0.1%
FEE SIMPLE 2.9 3.3 6.25% 100% 48 36 3 97% 7 0.3%
FEE SIMPLE 0.9 1.0 7.00% 100% 10 10 5 100% 0.25 0.1%
FEE SIMPLE 9.0 10.3 6.25% 100% 96 96 24 98% 0 0.8%
FEE SIMPLE 4.9 5.6 6.25% 100% 96 48 6 98% 7 0.4%
FEE SIMPLE 7.6 8.7 6.25% 100% 120 76 19 95% 2 0.7%
FEE SIMPLE 4.4 5.0 6.25% 100% 72 48 4 90% 7 0.4%
FEE SIMPLE 3.9 4.5 7.50% 100% 180 107 6 79% 1 0.4%
FEE SIMPLE 14.8 16.9 6.25% 100% 192 128 12 99% 1.5 1.3%
FEE SIMPLE 13.8 15.8 6.50% 100% 256 64 2 100% <1 1.2%
FEE SIMPLE 26.8 30.6 6.50% 100% 570 190 23 91% 1 2.4%
LEASED FEE ESTATE 17.2 19.7 6.25% 100% 172 88 1 100% 0 1.5%
LEASED FEE ESTATE 6.8 7.8 6.25% 100% 72 36 1 100% 0 0.6%
151.8 173.4 2,664 1,417 13.6%
VALUATION VALUATION VALUATION
AS AT AS AT OWNERSHIP DISTANCE % OF
31 DEC 2007 31 DEC 2007 INTEREST OWNERSHIP TOTAL TOTAL NUMBER OF TO CAMPUS TOTAL
NZ$M A$M2 A$M CAP RATE INTEREST BEDS UNITS BUILDINGS OCCUPANCY3 KM FUND
15.5 13.6 12.2 9.97% 90% 215 191 1 80% 0.1 1.0
6.4 5.6 5.1 9.59% 90% 108 108 1 80% 0.1 0.4
12.0 10.5 9.4 9.41% 90% 212 63 1 80% 0.1 0.7
33.9 30.9 27.8 535 362 2.1
  • 1) Exchange rate of A$1 = US$0.8751

  • 2) Exchange rate of A$1 = NZ$1.1429

  • 3) NZ occupancy seasonally adjusted based on 100% occupancy for academic year

32 33

US + NZ STUDENTS

US CONNECTICUT

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

CLUBHOUSE APARTMENTS, STORRS MANSFIELD, CONNECTICUT
----- End of picture text -----

In early 2006, ILF acquired 18 student accommodation assets in Connecticut, totalling 1,040 beds, for US$87.8 million. The properties are predominantly leased to individual students under 12 month contracts which are secured by bonds and with parental guarantees.

This portfolio is the dominant provider of student accommodation within a seven mile radius of the University of Connecticut. Five of the assets also service the Central Connecticut State University, University of Hartford and local colleges as well as local families. The assets are managed by local property managers and overseen by Rabil Properties. In November 2007, specialist managers were appointed to manage the outlying New Britain properties servicing local families as well as students.

A number of initiatives were undertaken to further drive occupancies in 2007, including a rebranding exercise and extensive capital works to ensure the properties remain competitive in their market.

==> picture [278 x 151] intentionally omitted <==

----- Start of picture text -----

CONNECTICUT
UNITED STATES
----- End of picture text -----

34 FAIRVIEW STREET 45 OAKWOOD AVENUE ASHFORD HILLS APARTMENTS CEDAR CREEK APARTMENTS CLUBHOUSE APARTMENTS HUNTING LODGE APARTMENTS KELLY GARDENS APARTMENTS KNOLLWOOD APARTMENTS MAPLEWOOD APARTMENTS MILLBROOK APARTMENTS OAKRIDGE APARTMENTS OAKWOOD APARTMENTS ORCHARD ACRE APARTMENTS PERRY HILL ESTATES RENWOOD APARTMENTS RIDGEVIEW HEIGHTS SPRINGWOOD APARTMENTS WILLINGTON OAKS APARTMENTS

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

US FLORIDA

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

CAMPUS CLUB, TAMPA, FLORIDA
----- End of picture text -----

ILF acquired two quality collegiate style student apartment complexes in the Florida student market in July 2006 for US$36.45 million. The two properties include The Preserve in Tallahassee and Campus Club Apartments in Tampa, both located in Florida, USA.

The Preserve at Tallahassee, was built in 2003, has 190 units (570 bedrooms) and is located on 36.2 acres, less than three miles from Florida State University and one mile from Tallahassee Community College. Campus Club at Tampa, was completed in 2005, has 64 units (256 bedrooms) and is located on 5.5 acres, just one mile from the University of South Florida.

==> picture [353 x 151] intentionally omitted <==

----- Start of picture text -----

UNITED STATES
FLORIDA
THE PRESERVE
CAMPUS CLUB
----- End of picture text -----

34 35

US + NZ STUDENTS

US VIRGINIA

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

RAMZ HALL, RICHMOND, VIRGINIA
----- End of picture text -----

In January 2006, ILF acquired two student accommodation assets in Virginia, totalling 244 beds. The assets, purchased for US$21.7 million are both master leased to the Virginia Commonwealth University (VCU). RAMZ Hall has a fi ve year master lease expiring in 2010 with fi xed 3% per annum rental increases and includes retail tenancies. Capital Garage Apartments has a year-to-year master lease with VCU and has experienced 3% rental growth over the last fi ve years. The Virginia assets are located within 250 metres of the campus and are managed by local property managers.

==> picture [419 x 151] intentionally omitted <==

----- Start of picture text -----

UNITED STATES
VIRGINIA
RAMZ HALL
CAPITAL GARAGE APARTMENTS
----- End of picture text -----

ING REAL ESTATE COMMUNITY LIVING GROUP PROPERTY PORTFOLIO REVIEW

NZ WELLINGTON

==> picture [440 x 200] intentionally omitted <==

==> picture [440 x 9] intentionally omitted <==

----- Start of picture text -----

MCKENZIE APARTMENTS, WELLINGTON
----- End of picture text -----

The New Zealand student housing portfolio comprises three mixed use properties located in the Central Business District of Wellington, providing accommodation for students of the Victoria University of Wellington (VUW). The three properties accommodate 535 students and are operated by Campus Living Villages, specialist student accommodation managers.

The Fund acquired a 90% interest in these assets alongside ING Real Estate Investment Management Australia who is a 10% investor. The properties are in demand during the academic year when they enjoy 100% occupancy. Recently four fl oors of McKenzie Apartments were renovated to hotel quality standard and will be rebranded to attract further interest over the summer holiday period with backpackers, language schools and tour and sporting groups. A number of energy and water saving initiatives have been implemented and in July 2008, the refurbished pizza restaurant and bar will be launched.

==> picture [143 x 177] intentionally omitted <==

==> picture [97 x 30] intentionally omitted <==

----- Start of picture text -----

CUMBERLAND HOUSE
EDUCATION HOUSE
MCKENZIE APARTMENTS
----- End of picture text -----

36 37

==> picture [595 x 171] intentionally omitted <==

REGISTERED OFFICE

ING REAL ESTATE INVESTMENT MANAGEMENT AUSTRALIA

Level 6, 345 George Street Sydney NSW 2000 T : + 61 2 9033 1035 F : + 61 2 9033 1060 E : [email protected] I : www.ingrealestate.com.au/investment

UNIT REGISTRY

LINK MARKET SERVICES Level 12, 680 George Street Sydney NSW 2000

INVESTOR SERVICES

Toll Free: 1300 653 497 T : + 61 2 8280 7057 F : + 61 2 9287 0303 E : [email protected]

INVESTOR ENQUIRIES

IAN MUIR CHIEF EXECUTIVE OFFICER ING REAL ESTATE COMMUNITY LIVING GROUP T : + 61 2 9033 1019

The ING Real Estate Community Living Group is listed on the Australian Securities Exchange (ASX). The ASX Code is ILF.

ING REAL ESTATE GLOBAL NETWORK RESPONSIBLE ENTITY ING MANAGEMENT LIMITED AUSTRALIA HUNGARY SPAIN ABN 15 006 065 032 BELGIUM ITALY SWEDEN AFS LICENSE 237534 CANADA JAPAN TAIWAN CHINA KOREA THAILAND CZECH REPUBLIC POLAND THE NETHERLANDS FRANCE ROMANIA UK GERMANY SINGAPORE USA

==> picture [84 x 36] intentionally omitted <==

www.ingrealestate.com.au/investment