Investment Property Analyser
Gross yield, net yield, cash-on-cash return, equity growth — full 10-year projection
Purchase Details
$
%
% p.a.
years
Rental Income
$
%
Annual Expenses
%
% of value
$
$
$
Growth Assumptions
% p.a.
% p.a.
years
Gross Yield
4.40%
of purchase price
Net Yield
2.27%
after expenses
Cash-on-Cash
-15.6%
return on cash in
10yr ROI
162%
total return
Year 1 Cashflow Summary
Gross Rental Income
$29K
Vacancy Loss
-$1K
Effective Income
$27K
Total Expenses
-$13K
Net Operating Income
$15K
Mortgage Repayments
-$39K
Annual Cashflow$-25K
⚠ Negatively geared · $-2K/month
10-Year Equity & Property Value
At 5% p.a. growth · Final value: $1.06M
Property Value
Equity
Annual Cashflow Projection
Annual Cashflow
Cumulative Cashflow
Capital Required to Enter
Deposit
$130K
Purchase Costs
$28K
Total Cash In
$158K