Deal

Loading

Net cash flow · year 1
–

Screening

Stress test

Where the deal breaks, and the price that makes it work.

Custom scenario

Model your own bad year.

Income vs expenses · 20 years

Rent collected against running costs and the bond, each year

Rent covers all costs
Cash you top up
20-year net cash
Present value of that cash
Show as table

Projection

Net position if sold each year, today vs the perfect storm

Show as table