{"calculator":"npv-calculator","inputs":{"cost":8600000,"rent":660000,"esc":5,"opex":80000,"years":7,"exit":12000000,"sellCost":2,"disc":10},"errors":[],"results":{"npv":{"label":"Net present value","value":714007.8982924148,"display":"₹7.14 L"},"irr":{"label":"IRR","value":11.50711820000649,"display":"11.51%"},"pvRent":{"label":"Present value of net rent","value":3279268.4278993076,"display":"₹32.79 L"},"pvExit":{"label":"Present value of exit proceeds","value":6034739.470393107,"display":"₹60.35 L"},"multiple":{"label":"Equity multiple (cash back ÷ cash in)","value":1.9271773929142442,"display":"1.93"},"verdict":{"label":"Reading","value":"Positive NPV: the deal beats your 10% required return.","display":"Positive NPV: the deal beats your 10% required return."}},"table":{"head":["Year","Rent","Net cash flow","Present value"],"rows":[["Year 1","₹6.6 L","₹5.8 L","₹5.27 L"],["Year 2","₹6.93 L","₹6.13 L","₹5.07 L"],["Year 3","₹7.28 L","₹6.48 L","₹4.87 L"],["Year 4","₹7.64 L","₹6.84 L","₹4.67 L"],["Year 5","₹8.02 L","₹7.22 L","₹4.48 L"],["Year 6","₹8.42 L","₹7.62 L","₹4.3 L"],["Year 7","₹8.84 L","₹1.26 Cr","₹64.48 L"]]},"disclaimer":"Estimate for planning only; verify rates on the official source named on the page.","source":"https://zeorent.com/calculators/investment/npv-calculator/"}