Spreadsheet: 273080d1382607473-formula-to-populate-one-table-from-a-number-of-other-tables-master-cash-flow-excel1-help-
Sheet: CASHFLOW

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | CASHFLOW ANALYSIS
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Quarter |  | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Date |  | 2013-12-25 00:00:00 | 2014-03-25 00:00:00 | 2014-06-24 00:00:00 | 2014-09-29 00:00:00 | 2014-12-25 00:00:00 | 2015-03-25 00:00:00 | 2015-06-24 00:00:00 | 2015-09-29 00:00:00 | 2015-12-25 00:00:00 | 2016-03-25 00:00:00 | 2016-06-24 00:00:00 | 2016-09-29 00:00:00 | 2016-12-25 00:00:00 | 2017-03-25 00:00:00 | 2017-06-24 00:00:00 | 2017-09-29 00:00:00 | 2017-12-25 00:00:00 | 2018-03-25 00:00:00 | 2018-06-24 00:00:00 | 2018-09-29 00:00:00 | 2018-12-25 00:00:00 | 2019-03-25 00:00:00 | 2019-06-24 00:00:00 | 2019-09-29 00:00:00 | 2019-12-25 00:00:00 | 2020-03-25 00:00:00 | 2020-06-24 00:00:00 | 2020-09-29 00:00:00 | 2020-12-25 00:00:00 | 2021-03-25 00:00:00 | 2021-06-24 00:00:00 | 2021-09-29 00:00:00 | 2021-12-25 00:00:00 | 2022-03-25 00:00:00 | 2022-06-24 00:00:00 | 2022-09-29 00:00:00 | 2022-12-25 00:00:00 | 2023-03-25 00:00:00 | 2023-06-24 00:00:00 | 2023-09-29 00:00:00 | 2023-12-25 00:00:00 | 2024-03-25 00:00:00 | 2024-06-24 00:00:00 | 2024-09-29 00:00:00 | 2024-12-25 00:00:00 | 2025-03-25 00:00:00 | 2025-06-24 00:00:00 | 2025-09-29 00:00:00 | 2025-12-25 00:00:00 | 2026-03-25 00:00:00 | 2026-06-24 00:00:00 | 2026-09-29 00:00:00 | 2026-12-25 00:00:00 | 2027-03-25 00:00:00 | 2027-06-24 00:00:00 | 2027-09-29 00:00:00 | 2027-12-25 00:00:00 | 2028-03-25 00:00:00 | 2028-06-24 00:00:00 | 2028-09-29 00:00:00
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Growth Rate pa (Offices) |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Compound Growth (Offices) |  | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Growth Rate pa (Other) |  | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Compound Growth (Other) |  | 1 | 1 | 1 | 1.189207115002721 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287 | 1.565084580073287
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Headline Overall ERV per sq ft |  | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | ` | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162 | 23.00320962162162
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME] | 21141 | 21141 | Void | Void | Void | Rent Free | Rent Free | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West | Void | Void | Void | Rent Free | Rent Free | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1 | Void | Void | Void | Rent Free | Rent Free | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2 | 6938.75 | Void | Void | Void | Rent Free | Rent Free | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4 | 21183.75 | 21183.75 | 21183.75 | 21183.75 | 21183.75 | 21183.75 | Void | Void | Void | Rent Free | Rent Free | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core | Void | Void | Void | Rent Free | Rent Free | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor | 43084 | 43084 | Void | Void | Void | Rent Free | Rent Free | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North | Void | Void | Void | Rent Free | Rent Free | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West | 17901 | 17901 | 17901 | 17901 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME] | 3706 | 3706 | 3706 | 3706 | 3706 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 914.5 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1055.25 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 115924.25 | 108985.5 | 44760.5 | 44760.5 | 50889.18175 | 151161.084625 | 134679.435375 | 225057.705625 | 225057.705625 | 225057.705625 | 225057.705625 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 115924.25 | 108985.5 | 44760.5 | 44760.5 | 50889.18175 | 151161.084625 | 134679.435375 | 225057.705625 | 225057.705625 | 225057.705625 | 225057.705625 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239346.900125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Headline ERV |  | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME] | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME] | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 123452.900125 | 130391.650125 | 194616.650125 | 194616.650125 | 188487.9683749999 | 88216.06549999997 | 104697.71475 | 14319.44449999998 | 14319.44449999998 | 14319.44449999998 | 14319.44449999998 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5157254986974917 | 0.5447121835016874 | 0.8130126456237506 | 0.8130126456237506 | 0.7874100275509743 | 0.368523334219388 | 0.4373755585916535 | 0.05981959636716594 | 0.05981959636716594 | 0.05981959636716594 | 0.05981959636716594 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Net Effective ERV |  | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME] | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255 | 27717.0255
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585 | 34017.9585
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975 | 4253.71975
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075 | 4702.10075
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945 | 14289.1945
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375 | 23070.972375
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475 | 62661.24475
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225 | 38885.25225
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175 | 24029.68175
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME] | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750 | 3750
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125 | 239377.150125
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 123452.900125 | 130391.650125 | 194616.650125 | 194616.650125 | 188487.9683749999 | 88216.06549999997 | 104697.71475 | 14319.44449999998 | 14319.44449999998 | 14319.44449999998 | 14319.44449999998 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5157254986974917 | 0.5447121835016874 | 0.8130126456237506 | 0.8130126456237506 | 0.7874100275509743 | 0.368523334219388 | 0.4373755585916535 | 0.05981959636716594 | 0.05981959636716594 | 0.05981959636716594 | 0.05981959636716594 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0.000126369622097196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | v m
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP |  | -380060 | -15940 | -306380 | 0 | 0 | 0 | -48440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME] | 0 | 0 | -93960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West | -115320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1 | -14420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2 | 0 | -15940 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4 | 0 | 0 | 0 | 0 | 0 | 0 | -48440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core | -118500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor | 0 | 0 | -212420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North | -131820 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME] | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME] | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME] | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall |  | -23801.2575 | -24799.5 | -43986.5475 | -20185.29 | -19187.0475 | 0 | -3033.555 | -3033.555 | -3033.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME] | 0 | 0 | -5884.245 | -5884.245 | -5884.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West | -7221.915 | -7221.915 | -7221.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1 | -903.0525 | -903.0525 | -903.0525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2 | 0 | -998.2425 | -998.2425 | -998.2425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4 | 0 | 0 | 0 | 0 | 0 | 0 | -3033.555 | -3033.555 | -3033.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core | -7421.0625 | -7421.0625 | -7421.0625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor | 0 | 0 | -13302.8025 | -13302.8025 | -13302.8025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North | -8255.227499999999 | -8255.227499999999 | -8255.227499999999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME] | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates |  | 0 | -30357.2925 | -31630.5 | -25745.31 | -24472.1025 | 0 | 0 | -3869.145 | -3869.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME] | 0 | 0 | 0 | -7505.054999999999 | -7505.054999999999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West | 0 | -9211.185 | -9211.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1 | 0 | -1151.7975 | -1151.7975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2 | 0 | 0 | -1273.2075 | -1273.2075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3869.145 | -3869.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core | 0 | -9465.1875 | -9465.1875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor | 0 | 0 | 0 | -16967.0475 | -16967.0475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North | 0 | -10529.1225 | -10529.1225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME] | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees |  | 0 | 0 | 0 | -40091.16115 | -1880.8403 | -36151.3081 | 0 | 0 | 0 | -5715.6778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME] | 0 | 0 | 0 | 0 | 0 | -11086.8102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West | 0 | 0 | 0 | -13607.1834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1 | 0 | 0 | 0 | -1701.4879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2 | 0 | 0 | 0 | 0 | -1880.8403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5715.6778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core | 0 | 0 | 0 | -9228.38895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor | 0 | 0 | 0 | 0 | 0 | -25064.4979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North | 0 | 0 | 0 | -15554.1009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME] | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
- |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Voiceability Advocacy | Ground [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Amadeus Capital Partners | Ground Floor West
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | [NAME] (Trading) Ltd | First Floor North Suite 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | Irena Spence & [NAME] t/a Irena Spence & Co. | First Floor North Suite 2
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | Broadcrown Ltd | First Floor North Suites 3 & 4
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | [NAME] | First Floor West & Core
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Displaylink (UK) Ltd | Second Floor
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8 | Netbanx Ltd t/a optimal Payments | Third Floor North
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Cambridge Communication Systems Ltd | Third Floor West
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 | T Mobile & Hutchisons 3G | [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12 | Netbanx Ltd t/a optimal Payments | 5 Car Parking Spaces
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Acquisition | YEAR  1 |  |  |  | YEAR 2 |  |  |  | YEAR  3 |  |  |  | YEAR  4 |  |  |  | YEAR  5 |  |  |  | YEAR  6 |  |  |  | YEAR  7 |  |  |  | YEAR  8 |  |  |  | YEAR  9 |  |  |  | YEAR  10 |  |  |  | YEAR  11 |  |  |  | YEAR  12 |  |  |  | YEAR  13 |  |  |  | YEAR  14
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Quarter |  | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Date | TOTAL | 2013-12-25 00:00:00 | 2014-03-25 00:00:00 | 2014-06-24 00:00:00 | 2014-09-29 00:00:00 | 2014-12-25 00:00:00 | 2015-03-25 00:00:00 | 2015-06-24 00:00:00 | 2015-09-29 00:00:00 | 2015-12-25 00:00:00 | 2016-03-25 00:00:00 | 2016-06-24 00:00:00 | 2016-09-29 00:00:00 | 2016-12-25 00:00:00 | 2017-03-25 00:00:00 | 2017-06-24 00:00:00 | 2017-09-29 00:00:00 | 2017-12-25 00:00:00 | 2018-03-25 00:00:00 | 2018-06-24 00:00:00 | 2018-09-29 00:00:00 | 2018-12-25 00:00:00 | 2019-03-25 00:00:00 | 2019-06-24 00:00:00 | 2019-09-29 00:00:00 | 2019-12-25 00:00:00 | 2020-03-25 00:00:00 | 2020-06-24 00:00:00 | 2020-09-29 00:00:00 | 2020-12-25 00:00:00 | 2021-03-25 00:00:00 | 2021-06-24 00:00:00 | 2021-09-29 00:00:00 | 2021-12-25 00:00:00 | 2022-03-25 00:00:00 | 2022-06-24 00:00:00 | 2022-09-29 00:00:00 | 2022-12-25 00:00:00 | 2023-03-25 00:00:00 | 2023-06-24 00:00:00 | 2023-09-29 00:00:00 | 2023-12-25 00:00:00 | 2024-03-25 00:00:00 | 2024-06-24 00:00:00 | 2024-09-29 00:00:00 | 2024-12-25 00:00:00 | 2025-03-25 00:00:00 | 2025-06-24 00:00:00 | 2025-09-29 00:00:00 | 2025-12-25 00:00:00 | 2026-03-25 00:00:00 | 2026-06-24 00:00:00 | 2026-09-29 00:00:00 | 2026-12-25 00:00:00 | 2027-03-25 00:00:00 | 2027-06-24 00:00:00 | 2027-09-29 00:00:00 | 2027-12-25 00:00:00 | 2028-03-25 00:00:00 | 2028-06-24 00:00:00 | 2028-09-29 00:00:00
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Purchase
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Net Purchase Price |  | -7780000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | SDLT |  | -311200
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | AcquisitionCosts
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Solicitors |  | -40000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Building Survey |  | -20000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Valuation |  | -9795.019999999999
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Bank Admin  Fee |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Banks and Other Lawyers |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Under writer |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Agents fee |  | -77800
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vehicle Formation |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | VAT @ |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Sponsor |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Equity Raise |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Tax |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Environmental |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Contingency |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Annual Running Costs
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Sponsor | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Audit | -300000 | -50000 | 0 | 0 | 0 | -50000 | 0 | 0 | 0 | -50000 | 0 | 0 | 0 | -50000 | 0 | 0 | 0 | -50000 | 0 | 0 | 0 | -50000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Riverside AM Fee | -176995 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | -12642.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Legal | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Finance Costs
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Bank Interest Payment | -552586.4016427106 | 0 | -46009.03490759754 | -46403.94579055441 | -49339.57782340862 | -44141.83490759754 | -45548.94455852157 | -45938.74332648871 | -48843.70266940452 | -43697.08090349077 | -45589.84147843943 | -45473.540862423 | -48347.82751540041 | -43252.32689938399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Amortisation | -140040 | 0 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Building Costs
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service charge shortfall | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rates Shortfall | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out - Unrecov Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Main Plant/Reception/M&E | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Contingency | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | TOTAL OUT |  | -8301437.52 | -70321.53490759754 | -70716.44579055441 | -73652.07782340862 | -118454.3349075975 | -69861.44455852156 | -70251.24332648871 | -73156.20266940452 | -118009.5809034908 | -69902.34147843943 | -69786.04086242299 | -72660.32751540041 | -117564.826899384 | -12642.5 | 0 | 0 | -50000 | 0 | 0 | 0 | -50000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Equity | 4370795.02 | 4370795.02
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Debt | 4668000 | 4668000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Gross Sale Price | #N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | TOTAL IN | #N/A | 9038795.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Outstanding Loan | 64301700 | 4668000 | 4656330 | 4644660 | 4632990 | 4621320 | 4609650 | 4597980 | 4586310 | 4574640 | 4562970 | 4551300 | 4539630 | 4527960 | 4527960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Interest | -552586.4016427106 | 0 | -46009.03490759754 | -46403.94579055441 | -49339.57782340862 | -44141.83490759754 | -45548.94455852157 | -45938.74332648871 | -48843.70266940452 | -43697.08090349077 | -45589.84147843943 | -45473.540862423 | -48347.82751540041 | -43252.32689938399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Amortisation |  | 0 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Loan repayment |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4527960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |  | Loan to be repaid at exit | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Quarter Start |  | 0 | 737357.5 | 667035.9650924024 | 596319.519301848 | 522667.4414784394 | 404213.1065708419 | 334351.6620123203 | 264100.4186858316 | 190944.2160164271 | 72934.63511293632 | 3032.293634496891 | -66753.7472279261 | -139414.0747433265 | -256978.9016427105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Movement |  | 737357.5 | -70321.53490759754 | -70716.44579055441 | -73652.07782340862 | -118454.3349075975 | -69861.44455852156 | -70251.24332648871 | -73156.20266940452 | -118009.5809034908 | -69902.34147843943 | -69786.04086242299 | -72660.32751540041 | -117564.826899384 | #N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Quarter End |  | 737357.5 | 667035.9650924024 | 596319.519301848 | 522667.4414784394 | 404213.1065708419 | 334351.6620123203 | 264100.4186858316 | 190944.2160164271 | 72934.63511293632 | 3032.293634496891 | -66753.7472279261 | -139414.0747433265 | -256978.9016427105 | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Interest |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Cashflow |  | -4370795.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1598130278738634
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | UNLEVERED CASHFLOW | 5099980.301611082 | -8379137.0075 | 37888.7075 | -337236.5475 | -41261.26115 | 5349.191450000002 | 115009.776525 | 83205.88037500001 | 218155.005625 | 218155.005625 | 219342.027825 | 225057.705625 | 239346.900125 | 239346.900125 | 12256758.01696108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] |  | -8379137.0075 | 36510.08085379828 | -313141.5112087082 | -36919.13447686641 | 4612.115333629239 | 95554.20006421699 | 66615.0021058494 | 168300.8125037966 | 162176.9830040668 | 157126.3033049002 | 155354.5331446878 | 159206.5218664215 | 153413.5991784637 | 7570327.501825729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] Yield |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Running Yield |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | vc |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Gross Purchase Price |  | -8091200
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Sales Proceeds |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12256758.01696108 | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold! | Sold!
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Capiital Expnditure |  | -380060 | -15940 | -306380 | 0 | 0 | 0 | -48440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge |  | -23801.2575 | -24799.5 | -43986.5475 | -20185.29 | -19187.0475 | 0 | -3033.555 | -3033.555 | -3033.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates |  | 0 | -30357.2925 | -31630.5 | -25745.31 | -24472.1025 | 0 | 0 | -3869.145 | -3869.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees |  | 0 | 0 | 0 | -40091.16115 | -1880.8403 | -36151.3081 | 0 | 0 | 0 | -5715.6778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Annualised Gross Rental Income |  | 463697 | 435942 | 179042 | 179042 | 203556.727 | 604644.3385 | 538717.7415 | 900230.8224999999 | 900230.8224999999 | 900230.8224999999 | 900230.8224999999 | 957387.6004999998 | 957387.6004999998 | 957387.6004999998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Annualised Net Rental Income |  | 463697 | 435942 | 179042 | 179042 | 203556.727 | 604644.3385 | 538717.7415 | 900230.8224999999 | 900230.8224999999 | 900230.8224999999 | 900230.8224999999 | 957387.6004999998 | 957387.6004999998 | 957387.6004999998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Effective Headlease Gearing |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Running Net Yield (Income Only) |  | 0.05730880462724935 | 0.05387853470437018 | 0.02212799090369785 | 0.02212799090369785 | 0.02515779204567926 | 0.07472863586365433 | 0.06658069773333992 | 0.1112604833028475 | 0.1112604833028475 | 0.1112604833028475 | 0.1112604833028475 | 0.1183245501903302 | 0.1183245501903302 | 0.1183245501903302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Running Net Yield (Income & Costs) |  | -0.1423457620624876 | 0.01873082237492585 | -0.1667176920605102 | -0.02039809232252323 | 0.002644449006327863 | 0.05685672163585129 | 0.04113401244561993 | 0.1078480352110935 | 0.1078480352110935 | 0.1084348565478544 | 0.1112604833028475 | 0.1183245501903302 | 0.1183245501903302 | 0.1183245501903302 | 0.1183245501903302 | 0.1183245501903302 | 0.1183245501903302 | 0.1183245501903302 | 0.1183245501903302 | 0.1183245501903302 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194 | 0.1183395047088194
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | FINANCING CASHFLOW
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | UNLEVERED CASH FLOW |  | -8379137.0075 | 37888.7075 | -337236.5475 | -41261.26115 | 5349.191450000002 | 115009.776525 | 83205.88037500001 | 218155.005625 | 218155.005625 | 219342.027825 | 225057.705625 | 239346.900125 | 239346.900125 | 12256758.01696108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Debt Balance |  | -32000000 | -32000000 | -31988330 | -31976660 | -31964990 | -31953320 | -31941650 | -31929980 | -31918310 | -31906640 | -31894970 | -31883300 | -31871630 | -31859960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Opening Balance |  | -32000000
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Interest Charge |  | 0 | 315400.4106776181 | 318788.5590691307 | 339683.6161533197 | 304553.4981519507 | 314940.3203285421 | 318323.356605065 | 339187.7409993155 | 304108.744147844 | 317974.4547570157 | 317858.1541409993 | 338691.8658453114 | 303663.9901437372 | 314020.1396303902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Interest Repayment | -4147194.85065024 | 0 | -315400.4106776181 | -318788.5590691307 | -339683.6161533197 | -304553.4981519507 | -314940.3203285421 | -318323.356605065 | -339187.7409993155 | -304108.744147844 | -317974.4547570157 | -317858.1541409993 | -338691.8658453114 | -303663.9901437372 | -314020.1396303902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] | -32000000 | 0 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -11670 | -31859960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Closing Balance |  | -32000000 | -31988330 | -31976660 | -31964990 | -31953320 | -31941650 | -31929980 | -31918310 | -31906640 | -31894970 | -31883300 | -31871630 | -31859960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Financing Equity Position
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Equity Property Cost |  | -3633437.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Front Fees, Valuation & Legal Fees |  | 310204.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Acquisition Costs |  | -451240 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Equity Cashflow |  | 0 | -289181.7031776181 | -667695.1065691307 | -392614.8773033196 | -310874.3067019507 | -211600.5438035421 | -246787.476230065 | -132702.7353743155 | -97623.73852284398 | -110302.4269320158 | -104470.4485159993 | -111014.9657203115 | -75987.09001873722 | -19917222.12266931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] | -26442550.08153916 | -3774472.54 | -289181.7031776181 | -667695.1065691307 | -392614.8773033196 | -310874.3067019507 | -211600.5438035421 | -246787.476230065 | -132702.7353743155 | -97623.73852284398 | -110302.4269320158 | -104470.4485159993 | -111014.9657203115 | -75987.09001873722 | -19917222.12266931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Quarterly Cash-on-Cash Return |  |  | -0.07661512969375533 | -0.1768975928406491 | -0.1040184749372477 | -0.08236231775631113 | -0.05606095727577928 | -0.0653833015380912 | -0.03515795491104978 | -0.02586420684963945 | -0.02922326914902282 | -0.02767815831453879 | -0.02941204752288686 | -0.02013184338035672 | -5.276822631929735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Annualized Cash-on Cash Return |  |  | -0.3064605187750213 | -0.7075903713625965 | -0.4160738997489908 | -0.3294492710252445 | -0.2242438291031171 | -0.2615332061523648 | -0.1406318196441991 | -0.1034568273985578 | -0.1168930765960913 | -0.1107126332581552 | -0.1176481900915474 | -0.08052737352142689 | -21.10729052771894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | NPV Net Equity Cashflow | 2659623 | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | BALANCE |  | #N/A |  | BALANCE |  | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | NEED |  | 5956158.638743828 |  | NEED |  | 5956158.638743828
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | PROFIT |  | #N/A |  | PROFIT |  | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | NPV @ | 0.1 | #N/A |  | NPV @ | 0.1 | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | IRR |  | 0.1598130278738605 |  | IRR |  | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | EQUITY MULTIPLIER |  | #N/A |  | EQUITY MULTIPLIER |  | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | YEAR 1 |  |  |  | YEAR 2 |  |  |  | YEAR 3 |  |  |  | YEAR 4 |  |  |  | YEAR 5 |  |  |  | YEAR 6 |  |  |  | YEAR 7 |  |  |  | YEAR 8 |  |  |  | YEAR 9 |  |  |  | YEAR 10 |  |  |  | YEAR 11 |  |  |  | YEAR 12 |  |  |  | YEAR 13 |  |  |  | YEAR 14 |  |  |  | YEAR 15 |  |  |  |  |  |  | Calculation for exit value
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2013-12-25 00:00:00 | 2014-03-25 00:00:00 | 2014-06-24 00:00:00 | 2014-09-29 00:00:00 | 2014-12-25 00:00:00 | 2015-03-25 00:00:00 | 2015-06-24 00:00:00 | 2015-09-29 00:00:00 | 2015-12-25 00:00:00 | 2016-03-25 00:00:00 | 2016-06-24 00:00:00 | 2016-09-29 00:00:00 | 2016-12-25 00:00:00 | 2017-03-25 00:00:00 | 2017-06-24 00:00:00 | 2017-09-29 00:00:00 | 2017-12-25 00:00:00 | 2018-03-25 00:00:00 | 2018-06-24 00:00:00 | 2018-09-29 00:00:00 | 2018-12-25 00:00:00 | 2019-03-25 00:00:00 | 2019-06-24 00:00:00 | 2019-09-29 00:00:00 | 2019-12-25 00:00:00 | 2020-03-25 00:00:00 | 2020-06-24 00:00:00 | 2020-09-29 00:00:00 | 2020-12-25 00:00:00 | 2021-03-25 00:00:00 | 2021-06-24 00:00:00 | 2021-09-29 00:00:00 | 2021-12-25 00:00:00 | 2022-03-25 00:00:00 | 2022-06-24 00:00:00 | 2022-09-29 00:00:00 | 2022-12-25 00:00:00 | 2023-03-25 00:00:00 | 2023-06-24 00:00:00 | 2023-09-29 00:00:00 | 2023-12-25 00:00:00 | 2024-03-25 00:00:00 | 2024-06-24 00:00:00 | 2024-09-29 00:00:00 | 2024-12-25 00:00:00 | 2025-03-25 00:00:00 | 2025-06-24 00:00:00 | 2025-09-29 00:00:00 | 2025-12-25 00:00:00 | 2026-03-25 00:00:00 | 2026-06-24 00:00:00 | 2026-09-29 00:00:00 | 2026-12-25 00:00:00 | 2027-03-25 00:00:00 | 2027-06-24 00:00:00 | 2027-09-29 00:00:00 | 2027-12-25 00:00:00 | 2028-03-25 00:00:00 | 2028-06-24 00:00:00 | 2028-09-29 00:00:00 |  | Exit Value Running Total
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | Ground [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Voiceability Advocacy
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2 | Ground Floor West
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Amadeus Capital Partners
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | First Floor North Suite 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] (Trading) Ltd
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 | First Floor North Suite 2
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Irena Spence & [NAME] t/a Irena Spence & Co.
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | First Floor North Suites 3 & 4
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Broadcrown Ltd
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6 | First Floor West & Core
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 | Second Floor
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Displaylink (UK) Ltd
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9 | Third Floor West
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Cambridge Communication Systems Ltd
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | T Mobile & Hutchisons 3G
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 Car Parking Spaces
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Netbanx Ltd t/a optimal Payments
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 Car Parking Spaces
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Netbanx Ltd t/a optimal Payments
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0 |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0 |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0 |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0 |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1900-01-01 00:00:00
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent Review Fees |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 0 |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Cashflow | 2013-12-25 00:00:00 | 2014-03-25 00:00:00 | 2014-06-24 00:00:00 | 2014-09-29 00:00:00 | 2014-12-25 00:00:00 | 2015-03-25 00:00:00 | 2015-06-24 00:00:00 | 2015-09-29 00:00:00 | 2015-12-25 00:00:00 | 2016-03-25 00:00:00 | 2016-06-24 00:00:00 | 2016-09-29 00:00:00 | 2016-12-25 00:00:00 | 2017-03-25 00:00:00 | 2017-06-24 00:00:00 | 2017-09-29 00:00:00 | 2017-12-25 00:00:00 | 2018-03-25 00:00:00 | 2018-06-24 00:00:00 | 2018-09-29 00:00:00 | 2018-12-25 00:00:00 | 2019-03-25 00:00:00 | 2019-06-24 00:00:00 | 2019-09-29 00:00:00 | 2019-12-25 00:00:00 | 2020-03-25 00:00:00 | 2020-06-24 00:00:00 | 2020-09-29 00:00:00 | 2020-12-25 00:00:00 | 2021-03-25 00:00:00 | 2021-06-24 00:00:00 | 2021-09-29 00:00:00 | 2021-12-25 00:00:00 | 2022-03-25 00:00:00 | 2022-06-24 00:00:00 | 2022-09-29 00:00:00 | 2022-12-25 00:00:00 | 2023-03-25 00:00:00 | 2023-06-24 00:00:00 | 2023-09-29 00:00:00 | 2023-12-25 00:00:00 | 2024-03-25 00:00:00 | 2024-06-24 00:00:00 | 2024-09-29 00:00:00 | 2024-12-25 00:00:00 | 2025-03-25 00:00:00 | 2025-06-24 00:00:00 | 2025-09-29 00:00:00 | 2025-12-25 00:00:00 | 2026-03-25 00:00:00 | 2026-06-24 00:00:00 | 2026-09-29 00:00:00 | 2026-12-25 00:00:00 | 2027-03-25 00:00:00 | 2027-06-24 00:00:00 | 2027-09-29 00:00:00 | 2027-12-25 00:00:00 | 2028-03-25 00:00:00 | 2028-06-24 00:00:00 | 2028-09-29 00:00:00 | Exit value | Exit Value £psf
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Rent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Fit Out On VP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Dilaps Inwards | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Service Charge Shortfall | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Vacant Rates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Letting Fees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | CASHFLOW | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | EXIT VALUE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Check this calculation