- Rental Return Against Purchase
- Capital Appreciation
| Example House Cost | Less annual net rental income | Balance carried forward | |
|---|---|---|---|
Year 1 |
500000 $ |
30000 $ |
470000 $ |
Year 2 |
470000 $ |
30000 $ |
440000 $ |
Year 3 |
440000 $ |
45000 $ |
395000 $ |
Year 4 |
395000 $ |
45000 $ |
350000 $ |
Year 5 |
350000 $ |
50000 $ |
300000 $ |
Year 6 |
300000 $ |
50000 $ |
250000 $ |
Year 7 |
250000 $ |
60000 $ |
190000 $ |
Year 8 |
190000 $ |
60000 $ |
130000 $ |
Year 9 |
130000 $ |
70000 $ |
60000 $ |
Year 10 |
60000 $ |
70000 $ |
0 $ |
| Example House Cost | Less annual net rental income | Balance carried forward | ||
|---|---|---|---|---|
Year 1 |
500000 $ |
60000 $ |
560000 $ |
|
Year 2 |
560000 $ |
67200 $ |
627200 $ |
|
Year 3 |
627200 $ |
75264 $ |
702464 $ |
12% |
Year 4 |
702464 $ |
84296 $ |
786760 $ |
|
Year 5 |
786760 $ |
94411 $ |
881171 $ |
|
Year 6 |
881171 $ |
79305 $ |
960476 $ |
|
Year 7 |
960476 $ |
86443 $ |
1046919 $ |
|
Year 8 |
1046919 $ |
94223 $ |
1141142 $ |
9% |
Year 9 |
1141142 $ |
102703 $ |
1243845 $ |
|
Year 10 |
1243845 $ |
111946 $ |
1355791 $ |