Ebrochure Word Wide Commercial | Page 18

Worldwide Commercial Investment Return Analysis Before Tax IRR Time Future Cash Flow After Tax IRR Time Future Cash Flow Initial Investment ($1,871,250) Initial Investment ($1,871,250) End of Year 1 ($43,048) End of Year 1 ($43,048) End of Year 2 $280,192 End of Year 2 $280,192 End of Year 3 $708,571 End of Year 3 $708,571 End of Year 4 $727,695 End of Year 4 $727,695 End of Year 5* $8,175,988 End of Year 5* $8,175,988 IRR=43.33% *(750,986+$7,425,002) * 18 Worldwide * Worldwide Commercial, Commercial, PLLC is PLLC a licensed is a licensed Texas Texas real estate real estate Broker Broker IRR=42.97% *(750,986+$7,300,255)