Analyse a commercial property with real lease mechanics — rent-free periods, WAULT, FRI costs and VAT — then save it and compare deals side by side.
The deal
The numbers
Stabilised cashflow after tax
—
Return on cash invested
—
—
Cash needed up front
Amount
Deposit
—
LBTT
—
VAT on purchase (can't reclaim)
—
Legal, survey & fees
—
Total cash in
—
Annual trading (stabilised, from year 2)
Amount
Passing rent
—
Voids
—
Management fee
—
Insurance & service charge
—
Net operating income
—
Mortgage payments
—
Profit before tax
—
Tax
—
Profit after tax
—
Yield, lease & cover
Result
Gross initial yield
—
Net initial yield
—
WAULT
—
Interest cover lenders want ~145%
—
If rates rise
Stress test. Stabilised monthly cashflow after tax at higher interest rates, everything else unchanged.
Private to your account. Deals are stored securely in the cloud against your login — only you can see them, and they'll be here on any device you sign in from.