If we have of discount rate of 7.5% p.a., we start it nearly denominates around is already £ ,, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ...
Assuming the overall discount rate of 7.5% p.a., the starting value might be around £448,500.