Living on Equity Spreadsheet 2016-09-15

(Note - this thread was split from the Living on Equity Part 4 thread - Sim')

For those interested, I've built a little excel spreadsheet to quickly mock up your current situation and see how close to LoE you are.

Attached here. My situation shows me a fair way off just yet...

Cheers,
Michael.