The same model we use internally — cashflow, yield, holding costs and a 30-year equity projection. Change any input and everything updates live.
Purchase
$
%
$
$
$
$
$
Loan
%
yrs
Rent & Growth
$
%
%
Weekly Expenses
% of rent
$
$
$
$
%
Your inputs are kept in this page's web address, so a saved link or snapshot reopens the exact scenario.
Cash Required
—
Deposit + costs
Loan Amount
—
—
Gross Yield
—
Year 1 rent
Weekly Cashflow
—
Year 1
Loan repayments
What the loan costs you, principal & interest vs interest only.
Frequency
Principal & Interest
Interest Only
Year 1 cashflow
Rent, less expenses, less loan repayments.
Frequency
Principal & Interest
Interest Only
Weekly cashflow — 10 years
As rents rise (loan repayment held flat). The year cashflow turns positive matters.
Year
Weekly Rent
Weekly Expenses
P&I Cashflow
IO Cashflow
30-year projection
Estimated value, debt and equity over time at the growth rate above.
ValueDebtEquity
Year
Value
Debt
Equity
Estimates only, for general information. Figures are based on the inputs above and assumptions including a fixed interest rate, straight-line debt reduction and constant growth. They are not financial advice, a loan offer, or a guarantee of returns. Speak to a licensed adviser, broker and accountant before making any decision.