AT WORK SPACE — Financial Model
All amounts in ₹ · Live recalculation
Add to Home Screen Install AT WORK app for quick access

To install: tap the Share ↑ button below,
then tap "Add to Home Screen" and tap Add

Section 1 — Property Details
Total Area (Sq Ft)
Section 1 — Outgoing Rates (per Sq Ft / month)
Expense
Rate ₹/SqFt Monthly Yearly
Rent (incl. Maintenance)
Electricity
MEP & Security
House Keeping
Miscellaneous
Total Outgoing Expenses
Section 1 — Parking Charges (Outgoing)
Type
Rate ₹ Qty Monthly Yearly
Car Parking
Bike Parking
Total Parking Expense
Section 1 — Refundable Deposit
Rate / Sq Ft (₹)
Months
Interest Rate (%)
%
Security Deposit Amount
Section 1 — Investment
Interior Cost (₹ / Sq Ft)
Sales Agent Commission (months)
Total Investment
Section 1 — Advance from Tenant
Advance Months
Interest Rate (%)
%
Section 2 — Income
Income Type
Rate ₹/SqFt Monthly Yearly
Expected Monthly Rent
Car Parking Income
Bike Parking Income
Total Parking Income
Total Gross Income (incl. Parking)
Section 3 — Escalation & Loan Assumptions
Outgoing Rental Increment (yearly)
%
Incoming Rental Increment (yearly)
%
Total Investment
Less: Advance from Tenant (₹)
Net Borrowing Required
Loan Interest Rate (yearly)
%
Interest on Deposit (yearly)
Interest on Advance (yearly)
Section 4 — 5-Year Profit & Loss Projection
← Swipe left/right to see all 5 years →
Details Year 1Year 2 Year 3Year 4Year 5
➖ Outgoing Rental
➖ Parking Payment
➖ Interest on Deposit
➖ Loan Interest
TOTAL OUTFLOW
➕ Gross Rental Income
➕ Parking Income
➕ Interest on Advance
TOTAL INFLOW
⭐ NET INCOME (Yearly)
Loan Outstanding (EoY)
Cumulative Net Income
Section 5 — Breakeven Analysis
🎯 BREAKEVEN YEAR
📅 BREAKEVEN MONTH
💰 LOAN REPAID YEAR
Section 6 — Summary Dashboard
Total 5-Year Net Income
Avg Yearly Income
Avg Monthly Income
Total Investment
Net Profit After 5 Yrs
ROI (5-Year)