Models

 
 
 

Property Valuation Model – 51 Arthur Street

An Excel model demonstrating discounted cash flow (DCF), IRR, and CAGR analysis for real estate investment.

This is a high-level real estate valuation model developed in Excel using the Discounted Cash Flow (DCF) method. The model helps assess whether a property is undervalued, by comparing its intrinsic value to current market value, and includes key return metrics like IRR and CAGR.

Key Features

  • 5-year rental cash flow forecast
  • Valuation using Discounted Cash Flow (DCF)
  • Intrinsic value vs. market price comparison
  • Return metrics: IRR (7%) and CAGR (6%)
  • Clean dashboard view with summary insights
  • One macro used to refresh dashboard output
  • Another macro used to export dashboard to PDF

Scenario Planning & Sensitivity

  • **Key input cells ** allow users to change assumptions like purchase cost, renovation, and yield
  • Monthly rental income is an adjustable driver—change this to instantly see the impact on valuation, IRR, and overall return
  • Useful for basic what-if analysis and rental-based pricing sensitivity

Tools Used

  • Microsoft Excel
  • Market data research (Zoopla, Rightmove, estate agents)
  • Financial concepts: WACC, CAPM, IRR/CAGR

Status

This model is an early-stage prototype built as part of a financial modelling and FP&A skill development journey. Further enhancements may include:

  • Full financing scenario integration
  • Sensitivity dashboard
  • Dynamic charts and automation

Download the excel file from the link below.