Revenue against cost over time as two plain lines: undiscounted, with no distributions and no IRR. Load a saved Cost scenario and check the shape here before running the Monte Carlo simulation.
Nominal · no discountingDeterministic · single point estimateT0 = Jan 2027
Landlord view
Location
Shell-Only landlord: CapEx and rent are paired to match
Settings
Changes here update the shared inputs that this page and the Monte Carlo Simulation read.
Revenue vs. Cost over time
Monthly revenue (colocation rent) against monthly cost (phased CapEx during construction, then fixed OpEx), nominal and undiscounted. The gap between the lines is the monthly net cash flow. NPV, IRR and exit value are in the Monte Carlo Simulation.
RevenueCost (CapEx + OpEx)
Annual summary
Revenue, cost and net at each anniversary of T0, $M.