Home Page

Please Fill out Details

only for use number

Property

img
only for $ use
only for $ use
only for $ use
only for $ use

Property Purchase

img
only for $ use
only for $ use
only for $ use
only for $ use
only for $ use
only for $ use
only for $ use

Loan Expenses

img
only for $ use
only for $ use
only for $ use
only for $ use

Total Purchase Expenses

Property Purchase + Loan Expenses

$

Capital Growth Matrix

Property Year Purchase Value End of Year 1 2 3 4 5 6 7 8 9 10 Total
Property 1       
Property 2
Property 3
Property 4
Property 5
Property 6
Property 7
Property 8
Property 9
Property 10
Growth Rate
Total Property Value
Capital Growth

Property Compare

Property 1 Purchase Fees Income Yield Interest P/L Per Year CG% 10Yr Income 10Yr Projection wer 10Yr CG 10Yr Growth + Income 10Yr ROI
Purchase Price
Loan Amount
Outgoings
Property 2
Purchase Price
Loan Amount
Outgoings
Property 3
Purchase Price
Loan Amount
Outgoings
Bank %

10 Year Report

Values Today Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Property Purchase Price
Property Market Value
Loan Amount
LVR (Loan to Value Ratio)
Add value spend
Equity in Property
Deposit + Costs ROC return %
Available Equity
Annual Rent
Gross Yield
Net Yield
Cash Deductions
Total Interest Payments(Incl Equity Used)
Principle Repayments
Annual Property Expenses
Pre-Tax Cashflow Per Annum
Pre -Tax Cashflow Per Week
Non Cash Deduction
Depreciation
Total Deductions
Net Profit/Loss
Tax Refund
After Tax Cashflow Per Annum
After Tax Cashflow Per Week
Total Net Wealth Increase PA
Capital Growth PA
Total (After Tax Cashflow + Capital Growth)

Calculations and Commentary

Property Year Purchase Value End of Year 1 2 3 4 5 6 7 8 9 10
Property 1
Nett Equity in 10 years

Success !





Submitted Successfully.