Professional Documents
Culture Documents
Article information:
To cite this document:
Charles Ward Nick French, (1997),"The valuation of upwards- only rent reviews: an option pricing model", Journal of
Property Valuation and Investment, Vol. 15 Iss 2 pp. 171 - 182
Permanent link to this document:
http://dx.doi.org/10.1108/14635789710166376
Downloaded on: 10 January 2015, At: 01:25 (PT)
References: this document contains references to 14 other documents.
To copy this document: permissions@emeraldinsight.com
The fulltext of this document has been downloaded 789 times since 2006*
Access to this document was granted through an Emerald subscription provided by 534948 []
For Authors
If you would like to write for this, or any other Emerald publication, then please use our Emerald for Authors service
information about how to choose which publication to write for and submission guidelines are available for all. Please
visit www.emeraldinsight.com/authors for more information.
ACADEMIC PAPERS
The valuation of
upwards-only
rent reviews
171
Received September 1996
JPVI
15,2
172
valuation (at an all-risk yield of 8 per cent and full rental value (FRV) of
100,000) is 1.25 million (see Table I).
The arbitrage solution may be expressed in three different formats. The first
uses only the all-risk yield and the low-risk yield (Rf) observed in the money
market as applying to short-term corporate bonds (where the yield
appropriately reflects the security of the tenants covenant; see equation (1)).
This formula is useful when we need to value components of the freehold; for
example, the value of the first 15 years of the freehold can be estimated by
substituting m = 15, n = 5 in the formula:
n )
(1)
Vm,n = Vfh (1 [1 ynYP(n,Rf)] m
where
Vm,n = Value of terminable freehold, m years, with reviews every n years
Vfh = Value of freehold (= Rent0/yn)
yn = All risk yield
YP (n, Rf ) = Years purchase for n years at the low risk rate Rf
As shown in French and Ward (1995), the arbitrage valuation can also be
expressed in the form shown in Table II, in which the deferred capital yield
(DCY) is used to discount the reversionary capital value back to a present value
figure.
The second arbitrage approach differs from the first only by explicitly
including the rental growth. Consistent valuations will arise if the DCY rate is
converted into the capital yield (CY) by increasing the DCY in direct proportion
to the rental growth rate according to the relationship shown in equation (2):
(1 + DCY) (1 + rental growth) = 1 + CY
(2)
Given a rental growth rate of 4.63 per cent and the DCY of 7.494 per cent, the
capital yield can be found to be 12.47 per cent and this gives the valuation found
in Table III.
Table I.
Conventional valuation
Rent
Years purchase (perp @ 8%)
Valuation
100,000.0
12.5
1,250,000.0
Table II.
Arbitrage valuation
(implicit growth)
Term rent
Years purchase (5 years, 10%)
Reversion
Years purchase (perp, 8%)
Property valuation (5 years, defined
capital yield (DCY))
Value
100,000.0
3.79
100,000.0
12.5
(DCY = 7.494%) = 0.6967
379,080.0
870,920.0
1,250,000.0
Term rent
Years purchase (5 years, 10%)
Reversion growth = 4.63%)
Years purchase (perp, 8%)
Property valuation (5 years,
capital yield (CY))
Value
Reversion rent
Years purchase (5 years, 10%)
Property valuation (5 years, CY)
Value of second term
100,000.0
3.79
125,411.0
12.5
(CY = 12.47%) = 0.55567
125,411.0
3.79
(CY = 12.47%) = 0.55567)
264,117
379,080.0
870,920.0
1,250,000.0
Table III.
Arbitrage valuation
(Explicit growth)
Table IV.
Arbitrage valuation
of second term
JPVI
15,2
174
Figure 1.
Pay-offs in a two-state
world
Note that there are two assets and it is assumed that both assets can be bought
or sold in whole or in part. It is also assumed that either asset can be sold
short. This type of transaction is possible in many capital markets and
amounts to selling an asset (thereby receiving cash now) and buying it back
later (thereby paying out cash). If the price of the asset has fallen in the mean
time, obviously one has made a profit on the whole transaction.
In this case we are setting up two transactions. First we will buy one unit of
Asset 1. Second we will short sell some number (N) of Asset 2. We shall be
paying out cash for the first transaction but receiving cash for the second
transaction. When the transactions are complete we will then be paid off
(receiving money from the first and paying out money for the second). The payoffs of the combined portfolio will therefore either be:
State of world =
Up
454,894 75,816N
or
depending on whether the market rent rises or falls.
Down
322,217
But in these pay-offs, N the number of assets sold short has not yet been The valuation of
specified. So N can be fixed to equalize the pay-offs in either state. It can be
upwards-only
seen that if N = 1.75 then, when the market rises, the pay-off will be 454,894
rent reviews
1.75 75,816 = 322,216, which is the same as the pay-off in the second state.
But if the pay-offs are the same in either state, it implies that we have
constructed a portfolio that has no risk (using risk in the sense of return
175
variability). If we have a portfolio that has no risk, we can discount it by using
the low-risk rate of interest. Since the cash flows are the same in either state,
the respective probabilities do not affect the value. The value of the portfolio
will therefore be
Value of Portfolio = 322,217/(1 + Rf )5
(6)
= 200,071
The portfolio costs us the value of the first asset less N times the value of the
second asset. The value of the first asset is Valt=0 = 264,117 but the value of
the second asset is not yet known. This can be solved by the following
equation:
264,117 1.75 Valoptt=0 = 200,071
(7)
so Valoptt=0 = 36,598
This is the premium on the upwards-only rent review lease for the second term.
In effect, the difference between an upwards-only review for years five to ten
and an up-or-down rent review has been valued. This estimate is derived using
prices/values that we could see in the market if the assets were traded. In fact
the only information that we needed to use that was not directly observable
was the extent of the movement in the rent at the end of the first term. We were
not required to forecast the likely rent. That would only have been required if
we had had to specify the probabilities of the likely rent changes.
Figure 1 in which both the numbers and formulae appear represents in
more general form what has been presented in numerical terms. To re-cap the
argument, first a portfolio with pay-offs in either state (market-up and marketdown) is specified.
Pay-offs are equal when:
N=
Valupt = 5 Valdownt = 5
(8 )
Valoptupt = 5 Valoptdownt = 5
But this expression can be simplified because all four terms contain YP (5, 10
per cent). Furthermore
Valupt=5/YP(5, 10 per cent) = 1.2 Rent0
while
Valdownt=5/YP(5, 10 per cent) = 0.85 Rent0
So if U. Rent0 for the first term and D.Rent0 for the second term is used, equation
(8) can be expressed in the form:
JPVI
15,2
176
N = Rent 0
UD
Cu Cd
Cu.q + Cd .(1 q )
(1 + R f )
1+ R f D
where q =
UD
(9)
(10 )
In this form, the value of the option appears to be modelled as the present value
of the pay-offs to the option, each weighted by quasi-probabilities (q and 1 q).
These two terms are not true probabilities but they are always positive
numbers and sum to 1. As will be seen below, when the number of periods is
increased, they still appear and retain these properties.
Multi-period extension of the two-state model
The model as derived above is simple but can be made more practical by
extending the number of periods over which the price can move up or down.
The process will merely be shown diagrammatically for a further period before
referring to the seminal papers of Cox et al. (1979) and the Rendleman and
Bartter (1979) papers in which this approach was first derived.
The approach can be generalized by increasing the number of periods of
time over which the market rent can move (see Figure 2). As another period is
added, the number of final states increases. The valuation problem can be
solved in the diagram by solving period-by-period. With a computer, it can
simply be carried out on a spreadsheet. For the two-period case, the value of
the option is given by
C0 = Cuuq 2 + 2Cud q(1 q ) + Cdd (1 q ) 2 /(1 + rf ) 2
where Cuu = the pay-off to the option when the rent
has moved upwards in both periods
(11)
The valuation of
upwards-only
rent reviews
177
Figure 2.
Multi-period two-state
model
annual market rent. Thus, the Black and Scholes model can be used to value the
option to review rents on an upwards-only basis.
Black and Scholes model of option pricing
The extension of the Binomial Option Pricing Model was derived from the
assumption of continuous trading and arbitrage activity in 1972 and it was only
later that its relationship with the Binomial Model was demonstrated. The
Option Pricing Model reflects something of the structure of the Binomial Model
in that it contains two parts, the first containing the current value of the
underlying asset multiplied by a number between 0 and 1. The second term
contains the exercise price, discounted back at the riskless rate of interest also
multiplied by a number between 0 and 1.
C = S . N ( d1 ) X . N ( d 2 )e rT
where N (.) = cumulative normal probability of a unit normal variable
d1 =
Loge ( S / X ) + ( r + o 2 / 2 )T
o T
d2
r
S
X
T
= d1 o T
= continuously compounded riskless rate of interest
= present value of underlying asset
= the value of the exercise price
= the time between the valuation of the option and the
date at which it can be exercised (5 years)
(12)
JPVI
15,2
178
If this formula is applied to the second term (years five to ten), the value of the
underlying asset at t = 0 has already been calculated to be 264,117, while the
exercise price was estimated to be the value of five years at the old rent (Rent0
.YP(5 years, Rf) or 379,079. If the volatility of rents is assumed to be 8.5 per
cent, the continuously compounded riskless return to be 9.53 per cent, d1 is
equal to 0.7 and d2 = 0.51. Looking up these values in normal probability tables
gives us the value of N(d1) and N(d2) respectively of 0.758 and 0.695. The option
value therefore is estimated by equation (12) to be 36,598. In this example, the
volatility has been chosen to produce an estimated value close to that in the
simple binomial model above and results in an estimated premium of just over
14 per cent on the up-or-down lease.
The value of the premium clearly depends on the volatility, but there is a
more significant extension that must be taken into account before it can be
applied to property leases and now the difficult task of implementing this model
in the real world can be considered.
Difficulties in applying the option pricing model to the 25-year
lease
In the previous section, an option analysis of the second term of a 25-year lease
was constructed. In effect, the value of constricting the rent review at the end of
the first term either to adjust to the new market rent or to remain at the rent
being paid for the first term was considered. But in the course of a 25-year lease
there will be rent reviews at five, ten, 15 and 20 years time. Thus at t = 5, there
are several possibilities that can effectively result from rent review. First, the
market rent may be lower than that already being received, so the rent remains
unchanged. (In option terminology, the investor does not exercise the option.)
Second, the market rent is higher and the rent is reviewed upwards and remains
at that level for the next five years (until t = 10, at which point it is again
increased). Third, the rent is reviewed upwards but remains at that level for ten
years (because it turns out that the market rent at t = 10 is lower than that
already agreed for the term beginning at t = 5). Fourth and fifth, the rent is
revised upwards and remains at the new level for 15 and 20 years respectively.
Thus it can be seen that the investor has several options and may hold them
simultaneously.
Even more complicated cases can arise. For example, the rent may not be
changed at t = 5 and t = 15 but may change at t = 10 and t = 20. Each of these
changes is effectively an option, but the options that might be exercised at a later
date have uncertain exercise prices because the level of rent that will be
operating in the period before the rent review is made is not known (for example,
if the rent review in the 15th year is considered, the level of rent that will have
been agreed will not be known, even if the rent had been raised at t = 10).
Uncertain exercise prices are known in the finance literature and models by
Fisher (1978) and Margrabe (1978) provide methods of valuing specific types of
these options. However, these approaches require the correlation between the
underlying asset and the option-asset to be assessed. It was impossible for the
authors to derive the correlation analytically. In the absence of an analytical The valuation of
solution, three approaches could be used. First, simulation could be used to
upwards-only
provide approximate correlations. But, if this were adopted, an analysis might
rent reviews
as well have been carried out in which the options themselves were analysed by
simulation. Second, a Markov process analysis could be applied, which could
use assumptions about the distribution of the rent but would provide a point
179
estimate of the compound options embedded in the 25-year lease. This method
is the subject of another study (Rehman et al., 1995), so was not adopted here.
Finally, the expected rents at the time of the previous review could be used and
this is the method adopted in this paper. In so far as the exercise price could take
a range of values rather than the expected value used, there is some error
introduced into the analysis. But the value of the compound option is itself the
maximum of several mutually exclusive compound options. Bias is not
necessarily introduced by the adoption of a known exercise price in each
contributing option, so it is argued that this approach is a reasonable and
pragmatic solution to the problem.
Table V provides some indication of the different routes which, at the start of
the lease, are available to the investors (owners). Of course, once the lease is
operating, the investors cannot exercise all the options. For example, if the rent
is not revised upwards at year five, it cannot be adjusted from the market rent
of the fifth year to the market rent observed in the tenth year of the lease; it
could only be adjusted from the rent being initially set in the first year to the
market rent in year ten. So each row of the Table provides a mutually exclusive
opportunity for the investor as evaluated at the start of the lease.
In Table V, one can see that the first row implies that the investor would
exercise five-year options at five, ten, 15 and 20 years. This can be contrasted
with the sixth row which implies the investor will exercise a ten-year option at
year ten and a five-year option at year 20. To value these different combinations
is relatively simple since, at the beginning of the lease, the value is the
maximum value of any row combination. Some care has to be taken to specify
the underlying asset price and the exercise price. To give an example of the
Route 1
Route 2
Route 3
Route 4
Route 5
Route 6
Route 7
Route 8
t=5
t = 10
t = 15
t = 20
Table V.
Alternative points at
which rents can be
reviewed
JPVI
15,2
180
calculation, the value of the underlying asset for the 15-year period beginning t
= 10 is derived, having exercised the five-year option at t = 5.
The underlying asset is the five-year term from t = 10 to t = 15. But this is
equal to the present value (at t = 0) of the 15-year term less the present value (at
t = 0) of the ten-year term. Equation (1) can be used to derive both these values.
The exercise price is the value of the asset that has to be given up. Since the fiveyear option has been exercised at t = 5, the rent passing is assumed to be the (t
= 0) full rental value compounded at the implied growth rate for five years. But
this could be operating for the whole of the later 15 years, so the exercise price
is FRV (1 + g)5 YP(Rf, 15 years). Similar calculations can be carried out for
the other options.
Table VI.
Initial yield of upwardsonly 25-year lease
Variations in up or
down rent review
(%)
5.0
7.5
22.5
25.0
4.0
4.5
5.0
5.5
6.0
6.5
7.0
7.5
8.0
8.5
9.0
3.0
3.3
3.7
4.2
4.6
5.1
5.7
6.3
6.9
7.6
8.3
3.0
3.3
3.7
4.2
4.6
5.1
5.6
6.2
6.8
7.4
8.1
2.9
3.3
3.7
4.1
4.6
5.0
5.5
6.1
6.7
7.3
7.9
2.8
3.1
3.5
3.8
4.2
4.6
5.1
5.5
6.0
6.5
7.0
2.8
3.1
3.4
3.8
4.2
4.5
5.0
5.4
5.9
6.3
6.9
2.9
3.3
3.7
4.1
4.5
5.0
5.4
6.0
6.5
7.1
7.7
2.9
3.2
3.6
4.0
4.4
4.9
5.3
5.8
6.4
6.9
7.5
2.9
3.2
3.6
4.0
4.4
4.8
5.2
5.7
6.2
6.8
7.3
2.8
3.2
3.5
3.9
4.3
4.7
5.2
5.6
6.1
6.6
7.2
cent. In periods of uncertainty when the volatility might be expected to be The valuation of
greater, the effect can amount to nearly 25 per cent of the value of the property.
upwards-only
Using the volatility of the Hillier-Parker Rent index, the volatility might be
rent reviews
reasonably estimated to be in the region of 10 per cent. From Figure 3 it can be
seen that, at a yield of 8 per cent, about 17 per cent of the value of an upwardsonly rent review reflects the upwards-only constraints. From Table V it can be
181
seen that, if the restraint were to be relaxed, the initial yield would be more than
9 per cent.
Figure 3.
Proportion of value
attributable to upwardsonly condition
JPVI
15,2
182
Conclusions
As can be seen, the results of the analysis are illuminating. They suggest that
the effect of losing the right to restrain upwards-only rent reviews is very
significant in the attractiveness of property as an investment. Although, in
initial yield terms, a rise of 1 or 2 per cent seems relatively painless, the effect on
capital values is non-trivial, especially during the periods when there is
considerable uncertainty about the future path of rental income.
Market forces will redistribute the changes between investor, landlord and
occupier. In the long run, the investment market will adjust to the changed
opportunities and investors will only supply capital to profitable investment
opportunities.
References
Baum, A.E., Crosby, N. and Murdoch, S. (1993), Commercial Property Leases: A Critical Look at
the DoE Proposals, Centre of European Property Research, The University of Reading.
Baum, A.E., Crosby, N. and Murdoch, S. (1995), The Contribution of Upwards-only Rent Reviews
to the Capital Value of Commercial Property in the UK, Department of Land Management and
Development, The University of Reading.
Black, F. and Scholes, M. (1972), The pricing of options and corporate liabilities, Journal of
Political Economy, Vol. 81, pp. 637-59.
British Property Federation (1993), The Inflation Effects of Commercial Property Leases, British
Property Federation, London.
Cox, S., Ross, S. and Rubinstein, M. (1979), Option pricing: a simplified approach, Journal of
Financial Economics, September, pp. 229-63.
Fisher, S. (1978), Call option pricing when the exercise price is uncertain and the valuation of
index bonds, Journal of Finance, March, pp. 169-86.
French, N.S. and Ward, C. (1995), Arbitrage and valuation, Journal of Property Research, Vol. 12
No. 1, pp. 1-11.
French, N.S. and Ward, C. (1996), Applications of the arbitrage method of valuation, Journal of
Property Research, Vol. 13 No. 1, pp. 47-56.
Investment Property Forum (1993), Commercial Property Leases: A Critical Examination of the
DoE Proposals, Investment Property Forum, London.
Margrabe, W. (1978), The value of an option to exchange one asset for another, Journal of
Finance, March, pp. 177-86.
Rehman, T., Ward, C.W. and Yates, C. (1995), A Markov-Chain analysis of rental streams,
working paper, University of Reading.
Rendleman, R. and Bartter, B. (1979), Two state option pricing, Journal of Finance, December,
pp. 1093-110.
RICS (1993), Commercial Property Leases, Royal Institution of Chartered Surveyors, London.
Stoy Hayward (1993), The Future of the UK Institutional Lease, Stoy Hayward/London Business
School, London.
(Charles Ward and Nick French are both based in the Department of Land Management and
Development, The University of Reading, Whiteknights, Reading, UK.)
1. Neil Crosby, Dulani Halvitigala, Laurence Murphy, Deborah Levy. 2011. Dominant and nondominant lease structures and
their effect on placebased valuation practices. Journal of Property Investment & Finance 29:6, 595-611. [Abstract] [Full Text]
[PDF]
2. Hanna Kaleva, Matthew Scrimshaw. 2007. The effect of upwardonly rent reviews on UK prime retail property capital values.
Journal of Property Investment & Finance 25:6, 652-667. [Abstract] [Full Text] [PDF]
3. Tien Foo Sing, Wei Liang Tang. 2004. Valuing leasing risks in commercial property with a discretetime binomialtree option
model. Journal of Property Investment & Finance 22:2, 173-191. [Abstract] [Full Text] [PDF]
4. Nick French, Georgina Wiseman. 2003. The price of space: the convergence of value in use and value in exchange. Journal
of Property Investment & Finance 21:1, 23-30. [Abstract] [Full Text] [PDF]
5. Barbara Y.P. Leung, Eddie C.M. Hui. 2002. Option pricing for real estate development: Hong Kong Disneyland. Journal of
Property Investment & Finance 20:6, 473-495. [Abstract] [Full Text] [PDF]
6. Tien Foo Sing. 2002. Valuing renewal options in public industrial leases in Singapore. Journal of Property Investment & Finance
20:3, 222-241. [Abstract] [Full Text] [PDF]
7. Nick French. 2001. Uncertainty in property valuation: The pricing of flexible leases. Journal of Corporate Real Estate 3:1,
17-27. [Abstract] [PDF]
8. Patrick Rowland. 2000. Pricing lease clauses The prospect of an art becoming science. Journal of Property Investment &
Finance 18:2, 177-195. [Abstract] [Full Text] [PDF]