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)