Purchase price 90,000 Refurbishment13,900 Total investment103,900 New valuation145,000 Re-financed @75%108,750 No Money Left In - 4,850 Rental income gross600 (Single Let) Rental income net 290 ROC (Return on capital) Infinite as no money left In