PitchSend

Investor Presentaiton

12 Breakdown of change from previous period Rent revenue (Unit: mn. yen) Jun. 2018 24th Period (Forecast) Dec. 2018 25th Period (Forecast) +382 +45 -51 +23 +81 -125 +174 +55 -28 +42 +59 -25 +66 +63 7,656 +4 -75 7,248 6,962 vs 23rd Period +285 vs 24th Period +408 Dec. 2017 Newly (23rd Period) acquired four properties Tenanted floor Vacated floor Revised rent Tenanted floor Vacated floor Revised rent Total Others Newly acquired four properties Tenanted floor Vacated floor Revised rent Tenanted floor Vacated floor Revised rent Total Others total in 2018 in 2018 Office in Tokyo Area Office in Osaka Area Office in Tokyo Area Office in Osaka Area Net income (Unit: mn. yen) Jun. 2018 24th Period (Forecast) Dec. 2018 25th Period (Forecast) +42 -14 +23 -55 +19 -22 +6 +139 2,875 +30 +28 +60 -15 -17 -10 +304 -50 2,737 vs 23rd 2,405 Period +331 vs 24th Period +138 Dec. 2017 Newly (23rd acquired Office Office Others Period) four properties in Tokyo in Osaka TK interest Area Area Asset manage- ment fee Financing Others Total costs Newly acquired four properties Office Office Others in Tokyo Area in Osaka Area TK interest Asset manage- ment fee Financing Others Total costs total in 2018 in 2018 NOI after depreciation NOI after depreciation MCUBS MidCity Investment Corporation

View entire presentation