Build vs invest · development model

Your numbers

KES
What you're deploying
The project
What it earns
Cost of running it
Getting out
The alternative
Tax on rent
Tax & inflation

Net worth if you sell that year

Build the block Leave it invested Crossover & completion Under construction

Key figures

Where the money goes

What would flip this

Everything else held still