using System;

public class Program

{

    public static void Main()

    {

        // Final Cashflow, After Finance

        var editable = new PropertyNumbers();

        editable.Ast = 1;

        editable.AstPcm = 550;

        editable.Duv = 90000;

        editable.MortgageRate = (decimal)3.4;

        editable.ExpensesFee = 12;

        editable.ExpensesOther = 10;

        editable.StressRate = 6;

        editable.DepositRate = 25;

        Console.WriteLine("Final Cashflow, After Refinance");

        Console.WriteLine("---------------");

        decimal DepositPrice = editable.Duv * editable.DepositRate / 100;

        editable.MortgageAfter = editable.Duv - DepositPrice;

        editable.MortgagePa = editable.MortgageAfter * editable.MortgageRate / 100;

        editable.MortgagePcm = editable.MortgagePa / 12;

        editable.RentalPcm = editable.AstPcm * editable.Ast;

        decimal ExpensesFeeAmount = editable.RentalPcm * editable.ExpensesFee / 100;

        decimal ExpensesOtherAmount = editable.RentalPcm * editable.ExpensesOther / 100;

        editable.Cashflow = editable.RentalPcm - ExpensesFeeAmount - ExpensesOtherAmount - editable.MortgagePcm;

        editable.StressMortgage = (editable.MortgageAfter * (editable.StressRate/100)) / 12;

        editable.StressCashflow = editable.RentalPcm - ExpensesFeeAmount - ExpensesOtherAmount - editable.StressMortgage;

        Console.WriteLine("Deposit Price = " + DepositPrice);

        Console.WriteLine("Mortgage After =" + editable.MortgageAfter);

        Console.WriteLine("MortgagePa = " + editable.MortgagePa);

        Console.WriteLine("Mortgage Pcm =" + editable.MortgagePcm);

        Console.WriteLine("Rental Pcm = " + editable.RentalPcm);

        Console.WriteLine("Expenses Fee £ = " + ExpensesFeeAmount);

        Console.WriteLine("Expenses Other £ = " + ExpensesOtherAmount);

        Console.WriteLine("Cashflow = " + editable.Cashflow);

        Console.WriteLine("Stress Mortgage = " + editable.StressMortgage);

        Console.WriteLine("Stress Cashflow = " + editable.StressCashflow);

        // Cost of Money & Refinance

        decimal totalRefurbCost = 10000;

        editable.LoanRefurb = (decimal)6;

        editable.RefurbTerm = 8;

        editable.LoanPurchase = (decimal)6;

        editable.PurchaseTerm = 8;

        editable.ActualOffer = 57500;

        editable.StampDuty = 3;

        editable.Survey = 100;

        editable.Legals = 2000;

        editable.CostsOther = 0;

        editable.BrokerFee = 499;

        editable.LicenseFee = 0;

        editable.RefinanceFee = 750;

        Console.WriteLine();

        Console.WriteLine("Cost of Money & Refinance");

        Console.WriteLine("---------------");

        editable.StampTax = editable.ActualOffer * (editable.StampDuty/100);

        editable.AngelRefurb = ((((totalRefurbCost) * editable.LoanRefurb / 100)) / 12) * editable.RefurbTerm;

        //=(((J74+G62+G63+G65+G54)*G52))*G53

        //=(((J74+G63+G64+G65+G54)*G52))*G53

        //editable.AngelPurchase = ((editable.ActualOffer) + ;

        editable.OtherTotal = editable.StampTax + editable.Survey + editable.Legals + editable.CostsOther;

        editable.AngelPurchase = (((editable.ActualOffer + editable.OtherTotal + editable.BrokerFee) * (editable.LoanPurchase / 100)) / 12) * editable.PurchaseTerm;

        editable.MoneyTotal = editable.BrokerFee + editable.LicenseFee + editable.RefinanceFee + editable.AngelRefurb + editable.AngelPurchase;

        Console.WriteLine("Total Other Costs = " + editable.OtherTotal);

        Console.WriteLine("Angel Investor for Refurb = " + editable.AngelRefurb);

        Console.WriteLine("Angel Investor for Purchase = " + editable.AngelPurchase);

        Console.WriteLine("Total Cost of Money = " + editable.MoneyTotal);

        // Offer

        editable.Payback1 = editable.Cashflow * 12;

        editable.Payback2 = editable.Cashflow * 24;

        editable.Payback3 = editable.Cashflow * 36;

        editable.Payback4 = editable.Cashflow * 48;

        editable.DrawnDownLTV = editable.MortgageAfter;

        editable.MimoOffer = editable.DrawnDownLTV - editable.MoneyTotal - editable.OtherTotal - totalRefurbCost;

        editable.RefurbOtherOffer = editable.DrawnDownLTV - editable.OtherTotal - totalRefurbCost;

        editable.RefurbOffer = editable.DrawnDownLTV - totalRefurbCost;

        editable.MaxOffer1 = editable.Payback1 + editable.MimoOffer;

        editable.MaxOffer2 = editable.Payback2 + editable.MimoOffer;

        editable.MaxOffer3 = editable.Payback3 + editable.MimoOffer;

        editable.MaxOffer4 = editable.Payback4 + editable.MimoOffer;

        editable.LeftMimo = editable.ActualOffer - editable.MimoOffer;

        editable.RoiMimo = (editable.Cashflow * 12) / editable.LeftMimo;

        Console.WriteLine();

        Console.WriteLine("Other");

        Console.WriteLine("---------------");

        Console.WriteLine("Payback 1 = " + editable.Payback1);

        Console.WriteLine("Payback 2 = " + editable.Payback2);

        Console.WriteLine("Payback 3 = " + editable.Payback3);

        Console.WriteLine("Payback 4 = " + editable.Payback4);

        Console.WriteLine("Mimo Offer = " + editable.MimoOffer);

        Console.WriteLine("Refurb Other = " + editable.RefurbOtherOffer);

        Console.WriteLine("Refurb Offer = " + editable.RefurbOffer);

        Console.WriteLine("Max Offer 1 = " + editable.MaxOffer1);

        Console.WriteLine("Max Offer 2 = " + editable.MaxOffer2);

        Console.WriteLine("Max Offer 3 = " + editable.MaxOffer3);

        Console.WriteLine("Max Offer 4 = " + editable.MaxOffer4);

        Console.WriteLine("Left Mimo = " + editable.LeftMimo);

        Console.WriteLine("ROI Mimo = " + editable.RoiMimo);

        // Flip

        editable.SellingCosts = editable.Duv * (decimal)0.012;

        editable.Profit = editable.Duv - totalRefurbCost - editable.OtherTotal - editable.MoneyTotal - editable.ActualOffer - editable.SellingCosts;

        Console.WriteLine("Cost of Money & Refinance");

        Console.WriteLine("---------------");

        Console.WriteLine("Selling Costs = " + editable.SellingCosts);

        Console.WriteLine("Profit = " + editable.Profit);

    }

    public PropertyNumbers GetNumbers(PropertyNumbers theNumbers, decimal refurb)

    {

        var propertyNumber = new PropertyNumbers();

        propertyNumber = theNumbers;    

            //var propertyNumber =  Mapper.MapPropertyNumberEntityToPropertyNumberResponseViewModel(response);

            decimal totalCostOfMoney;

            decimal otherCostTotal;

            propertyNumber.RentalPcm = propertyNumber.Ast * propertyNumber.AstPcm;

            decimal cashflowManagementFee = propertyNumber.RentalPcm * propertyNumber.ExpensesFee / 100;

            decimal cashflowExpenseOther = propertyNumber.RentalPcm * propertyNumber.ExpensesOther / 100;

            decimal totalRefurbCost = refurb;

            decimal DepositPrice = propertyNumber.Duv * propertyNumber.DepositRate / 100;

            //decimal? totalRefurbCost = 10000;

            propertyNumber.MortgagePa = DepositPrice * propertyNumber.MortgageRate / 100;

            propertyNumber.DrawnDownLTV = DepositPrice;

            propertyNumber.MortgagePcm = propertyNumber.MortgagePa / 12;

            propertyNumber.StampTax = propertyNumber.ActualOffer * propertyNumber.StampDuty / 100;

            propertyNumber.AngelRefurb = (((totalRefurbCost) * propertyNumber.LoanRefurb / 100)) * propertyNumber.RefurbTerm;

            propertyNumber.Cashflow = propertyNumber.RentalPcm - cashflowManagementFee - cashflowExpenseOther - propertyNumber.MortgagePcm ;

            propertyNumber.AngelPurchase = (((propertyNumber.ActualOffer + propertyNumber.StampDuty / 100 + propertyNumber.StampTax + propertyNumber.Legals + propertyNumber.BrokerFee) * propertyNumber.LoanPurchase / 100)) * propertyNumber.PurchaseTerm;

            totalCostOfMoney = propertyNumber.BrokerFee + propertyNumber.LicenseFee + propertyNumber.RefinanceFee + propertyNumber.AngelRefurb + propertyNumber.AngelPurchase;

            otherCostTotal = propertyNumber.StampDuty /100 + propertyNumber.StampTax + propertyNumber.Survey + propertyNumber.Legals + propertyNumber.CostsOther;

            propertyNumber.SellingCosts = (propertyNumber.Duv) * (decimal)0.012;

            propertyNumber.Profit = propertyNumber.Duv - totalRefurbCost - otherCostTotal - totalCostOfMoney - propertyNumber.ActualOffer - propertyNumber.SellingCosts;

            propertyNumber.Upfront = propertyNumber.ActualOffer + totalRefurbCost + otherCostTotal;

            propertyNumber.MmoOffer = propertyNumber.DrawnDownLTV - totalCostOfMoney - otherCostTotal - totalRefurbCost;

            propertyNumber.LeftMimo = propertyNumber.ActualOffer - propertyNumber.MmoOffer;

            propertyNumber.RoiMimo = ((propertyNumber.Cashflow * 12) / propertyNumber.LeftMimo) * 100;

            propertyNumber.RefurbOffer = propertyNumber.DrawnDownLTV - totalRefurbCost;

            propertyNumber.RefurbOtherOffer = propertyNumber.DrawnDownLTV - otherCostTotal - totalRefurbCost;

            propertyNumber.Payback1 = propertyNumber.Cashflow * 12;

            propertyNumber.Payback2 = propertyNumber.Cashflow * 24;

            propertyNumber.Payback3 = propertyNumber.Cashflow * 36;

            propertyNumber.Payback4 = propertyNumber.Cashflow * 48;

            propertyNumber.MaxOffer1 = propertyNumber.MmoOffer + propertyNumber.Payback1;

            propertyNumber.MaxOffer2 = propertyNumber.MmoOffer + propertyNumber.Payback2;

            propertyNumber.MaxOffer3 = propertyNumber.MmoOffer + propertyNumber.Payback3;

            propertyNumber.MaxOffer4 = propertyNumber.MmoOffer + propertyNumber.Payback4;

            propertyNumber.StressMortgage = (DepositPrice * propertyNumber.StressRate / 100) / 12;

            propertyNumber.StressCashflow = propertyNumber.RentalPcm - propertyNumber.StressMortgage - cashflowManagementFee - cashflowExpenseOther;

            propertyNumber.MortgagePa = DepositPrice * propertyNumber.MortgageRate / 100;

            propertyNumber.RefurbCost = totalRefurbCost;

            propertyNumber.OtherTotal = otherCostTotal;

            propertyNumber.MoneyTotal = totalCostOfMoney;

            propertyNumber.MimoOffer = propertyNumber.MmoOffer;

            propertyNumber.DepositTotal = DepositPrice;

            propertyNumber.MortgageAfter = propertyNumber.Duv - DepositPrice;

            return propertyNumber;

    }

    public struct PropertyNumbers

    {

        public decimal  RentalPcm;

        public decimal  Ast;

        public decimal  AstPcm;

        public decimal  ExpensesFee;

        public decimal  ExpensesOther;

        public decimal  Duv;

        public decimal  DepositRate;

        public decimal  MortgagePa;

        public decimal  MortgageRate;

        public decimal  DrawnDownLTV;

        public decimal  MortgagePcm;

        public decimal  StampTax;

        public decimal  ActualOffer;

        public decimal  StampDuty;

        public decimal  AngelRefurb;

        public decimal  RefurbTerm;

        public decimal  Cashflow;

        public decimal  AngelPurchase;

        public decimal  Legals;

        public decimal  BrokerFee;

        public decimal  LoanPurchase;

        public decimal  PurchaseTerm;

        public decimal  LicenseFee;

        public decimal  RefinanceFee;

        public decimal  Survey;

        public decimal  CostsOther;

        public decimal  SellingCosts;

        public decimal  Profit;

        public decimal  Upfront;

        public decimal  MmoOffer;

        public decimal  LeftMimo;

        public decimal  RoiMimo;

        public decimal  RefurbOffer;

        public decimal  RefurbOtherOffer;

        public decimal  Payback1;

        public decimal  Payback2;

        public decimal  Payback3;

        public decimal  Payback4;

        public decimal  MaxOffer1;

        public decimal  MaxOffer2;

        public decimal  MaxOffer3;

        public decimal  MaxOffer4;

        public decimal  StressMortgage;

        public decimal  StressRate;

        public decimal  StressCashflow;

        public decimal  RefurbCost;

        public decimal  OtherTotal;

        public decimal  MoneyTotal;

        public decimal  MimoOffer;

        public decimal  DepositTotal;

        public decimal  MortgageAfter;

        public decimal LoanRefurb;

    }

}