Property value today
$0
Position at year 30
Value at year 30
$0
Equity at year 30
$0
Profit if sold at year 30
$0
Break even year
-
Return on cash invested
0%
Property value, loan and equity
The gap between the top line and the loan is what you own.
Yearly cash flow
Rent received less the loan, the holding costs and tax.
Money in against wealth out
Cash you have tipped in, equity built, and the net result.
Growth scenarios Click a scenario to load its growth rate
| Scenario | 5 years | 10 years | 15 years | 20 years |
|---|
Each cell shows profit after selling costs, with equity underneath. All other inputs stay as you set them.
Year by year
| Year | Value | Loan | Equity | Rent | Interest | Principal | Cash flow | Net position |
|---|