Not really interested in property developers at present. Also had a quick look at ALZ but too complicated for me.
Yes, I didn't include "Cash Free Rate" or "Inflation Rate" in my calculations and aware this ommission gives an inflated return. Will have a look at your spreadsheet later, it hasn't arrived yet.
Thanks
Neil