Real Estate Financial Modelling Portfolio
Clevedon
This is a portfolio where I explore my interest in real estate. Each case study takes a property, real or hypothetical, and works through the reasoning behind every number, alongside the financial model itself.
Residential BTR · Deal Underwrite
Read the full underwrite →
Ebb & Flow, Reading
A 598-unit premium build-to-rent scheme at the heart of the Station Hill regeneration, underwritten from PIC's perspective as an unlevered 10-year hold. The deal prices at a 4.25% entry yield and clears a 6.28% unlevered IRR.
Entry Yield
4.25%
Unlevered IRR
6.28%
Equity Multiple
1.69x