Purchase price 90,000
Refurbishment 13,900
Total investment 103,900
New valuation 145,000
Re-financed @75% 108,750
No Money Left In - 4,850
Rental income gross 600 (Single Let)
Rental income net 290
ROC (Return on capital) Infinite as no money left In
