I have to create a cash flow statement for real estate , i will share with you a

I have to create a cash flow statement for real estate , i will share with you all the inputs . please create a full cash flow statement in excel and compute the : Calculate :
Gross profit
Net profit
Gross IRR
Net IRR
Gross annual yield
Net annual yield
Gross Cash on cash
Net cash on cash
Years of payback
————————————
i will provide you also with a sample I want the excel sheet to look like it .
find below the exercise requirement :
Buy Assumptions
Acquisition Price 100.0
Acquisition Fees 5% (not payable with debt )
Debt finance 60% LTV (interest only)
Up-front Debt Fee 1% of raise (not payable with debt)
Total Acquistion cost

-Hold Assumptions
Interest on Debt 5%
Year 1 Gross Rental Yield 7.0%
Annual Rental Growth 3.5%
Annual Maintenance Cost $1.25 (growing at 4% per year)
Exit Assumption
Year 10 exit Cap Rate (net) 6.0%
Exit Transaction Fees 10
Manager fees 1% of acquisition price each year
10% of profit on sale