Purpose: Show how cash flow changes over time with rent growth and debt paydown
Data Setup:
X-axis: Years 1-10
Y-axis: Annual cash flow
Series 1: Cash flow before taxes
Series 2: Cash flow after taxes
Chart Type: Line chart with markers
Key Formulas:
Year 1 CF: =NOI - Debt_Service
Year 2 CF: =NOI*(1+Rent_Growth) - Debt_Service
After-tax CF: =Before_Tax_CF - Tax_Liability
What It Shows Investors:
- When property becomes cash flow positive
- Impact of rent growth over time
- Effect of mortgage paydown on cash flow
- Tax benefits in early years