All samples

    Real Estate Model · Real estate fund

    GP-LP Waterfall - UK Real Estate Fund

    A fund-level model for deployment, fees, portfolio cash flow and investor distributions across promote tiers.

    GP-LP Waterfall - UK Real Estate Fund illustrative project image
    Illustrative project image. View only; no client files are available for download.

    Project overview

    A proposed sustainable real estate fund needed to connect portfolio deployment and asset outcomes to net LP cash flow before the complete portfolio was known.

    Mandate

    • Model fundraising, deployment and returns without inventing named future assets.
    • Show how fees, timing and distribution terms bridge gross asset returns to net LP outcomes.

    Model structure

    • Commitments, calls and representative asset cohorts
    • Management fees, fund costs and reserves
    • Preferred return, return of capital and promote tiers
    • Gross and net IRR, equity multiples and scenario analysis

    How it supported the decision

    • Created a consistent base for portfolio planning and initial investor materials.
    • Allowed deployment pace, asset mix and distribution timing to be tested transparently.

    Book a free 20-minute scoping call

    Talk directly with a financial modelling consultant about your deal, model, or lender requirements.

    No obligation. You speak directly with the consultant who would build your model.

    We use essential cookies for site functionality. With your consent, we also use analytics cookies to improve experience. Privacy policy