Financial Modelling
Model your investment
4 steps. Conservative math. NAV + cumulative cash chart.
Step 1 of 4
Net Exit, Year 10
$705,290+9.7% CAGR p.a.
What kind of investor are you?
Choose your land growth assumption. It defines the scenario.
NAV + cumulative cash by year
Not financial advice. Calculations based on public market data, Indonesian tax rates (BPHTB 5%, PPh 2.5%) and typical costing assumptions. Final model in the PDF memorandum.