🔒 Runs entirely in your browser — no data is ever sent or stored anywhere.
Loading model…
Each row is independently editable per year. Indexation (row 1) feeds the lease cash flow directly. Market rent growth and inflation (rows 2-3) are captured here but not yet consumed by a per-year formula elsewhere in the model — everything else still uses the single flat rate above.
Five independent risk/approval triggers — these are not related to each other and are not meant to sum to anything.
These four weight the tenant quality score (Tenant & due diligence tab) and must sum to 100% — unlike the thresholds above, which are unrelated to each other.
Save your progress any time with "Save / Export to Excel", then use "Resume saved work" to reload that exact file later and pick up where you left off — nothing is stored anywhere except in the file you download.