Property investment Calculator

Property and Mortgage Information
Purchase Price
$
Interest Rate
%
Loan Term (years)
Deposit Amount
$
State
Capital Rate of Growth
%
Income Details
Rental Income Weekly
$
Annual Salary, other taxable income
$
Annual Rental Increases
%
Cash Expenses Per Annum
Repayments
Council Rates
$
Strata Fees
$
Insurance
$
Property Manager Rate
%
Repairs and Maintenance
$
Land Tax
$
Water Rates
$
Cost Inflation
%
Estimated results
Year 1Year 5Year 10Year 30
Annual Rental Income
Annual Cash Expenses
Net Rental Return
Annual Interest Payment
Principle Payments
Annual Repayments
Tax Benefit (Negative Gearing)
Cashflow Before Tax
Normal Tax Payment
After Tax Impact
Yearly Cash Return
Cumulative Cash Return
Capital Growth
Estimated Property Value