Home Page Expense Calculator Financial Data Capital Growth Matrix 3 Property Compare 10 Year Report How many Properties to achieve my goal Please Fill out Details Street Postcode only for use number Type Select House/Townhouse Unit Highrise Industrial Suite Commercial Suite Complete Office Building Industrial Building TownHouse Suburb Purchase Type Select IP (Investment Purchase) PPR (Purchase to live in) Bedrooms City Bathrooms State Select Tasmania Victoria NSW South Australia North Australia Western Australia ACT QLD Parking Purchase Expenses Annual Rental Income Annual Expenses Tax & Market Factors Property Market Value only for $ use Purchase Price only for $ use Discount only for $ use Deposit only for $ use Property Purchase Deposit Type Equity Deposit Cash Deposit Capital Improvements only for $ use Equity Deposit only for $ use Legals (Solicitor/Conveyancer) only for $ use Buyers Agent Fee only for $ use Stamp Duty Calculator only for $ use Building & Pest Inspection only for $ use Other Costs only for $ use Loan Expenses Loan Establishment Fees only for $ use LMI (Lenders Mortgage Insurance) only for $ use Property Valuation only for $ use Other Loan Cost only for $ use Total Purchase Expenses Property Purchase + Loan Expenses $ Annual Rental Income Standard Residential Weeks only for $ use Vaccant Weeks only for $ use Rent per week only for $ use Rent PA only for $ use Total Purchase Expenses $ Purchase Expenses Annual Expenses Annual Property Expenses Rates only for $ use Cleaning only for $ use Insurance Building only for $ use Service contracts only for $ use Insurance Landlord only for $ use Garden/Lawn Maintenance only for $ use Body Corporate only for $ use Other Expenses only for $ use Land Tax only for $ use Letting Fee only for $ use Water only for $ use Property Management only for $ use Loan Calculator Total LVR fast (Loan to Value Ratio):% Annual Loan Interest only for $ use Total Equity/Cash Funds Used only for $ use New Loan Amount only for $ use Total Funds Borrowed only for $ use Total Profit Loss $ Per Week $ Total Purchase Expenses Loan Calculator [(Total Funds Boroowed ) X (Annual Loan Interest)] + Annual Property Expense $ Annual Rental Income Tax & Market Factor Tax $37,740.00 Annual Income only for $ use Tax Paid only for $ use Market Factors $ CPI(Consumer Price Index) only for $% use 10 Year Average Capital Growth only for % use Depreciation Estimator $ Bulid Year Purchase Price only for $ use Nearest City Sydney Melbourne Perth Brisbane Adelaide Property Type House/Townhouse Unit Highrise Industrial Suite  Commercial Suite Complete Office Building Industrial Building Townhouse Standard of Finish Low Medium High Build Quality Total LVR (Loan to Value Ratio): Size (sqm) only for $ use Purchased only for $ use Built only for $ use Annual Expenses submit Capital Growth Matrix Property Year Purchase Value End of Year 1 2 3 4 5 6 7 8 9 10 Total Property 1 year1year2year3year4year5year6year7year8year9year10 Property 2 year1year2year3year4year5year6year7year8year9year10 Property 3 year1year2year3year4year5year6year7year8year9year10 Property 4 year1year2year3year4year5year6year7year8year9year10 Property 5 year1year2year3year4year5year6year7year8year9year10 Property 6 year1year2year3year4year5year6year7year8year9year10 Property 7 year1year2year3year4year5year6year7year8year9year10 Property 8 year1year2year3year4year5year6year7year8year9year10 Property 9 year1year2year3year4year5year6year7year8year9year10 Property 10 year1year2year3year4year5year6year7year8year9year10 Growth Rate Total Property Value Capital Growth Next 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 % Next 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 Nett Equity Cash Flow Property Year Purchase Value End of Year 1 2 3 4 5 6 7 8 9 10 Property 1 year1year2year3year4year5year6year7year8year9year10 Nett Equity in 10 years Next Success ! Submitted Successfully.