Future Estate - Sydney WEALTH BUILDER ANALYSIS 25-Sep-2012 Prepared for: Consultant: Property: Description:
COMPUTER PROJECTIONS Wealth Builder Start of Year Home value Home loan balance Inv. property value Total inv. properties Total of all loans Total of all values Loan value ratio Rental income Other income Total income Rental expenses Living expenses New tax Loan payments Total expenditure Cash savings Debt service ratio End of Year Total value Total loans Net worth Investment equity
2012 6.00% 0.0yr 4.00%
2.00% 2.00% 2.00% 2.00%
$80,000
$0 $0 $80,000 31.40%
1yr 0 0 400,000 1 373,111 400,000 93% 64,155 100,000 164,155 11,679 30,000 31,619 30,231 103,530 60,625 37%
Projections over 10 years 2yr 3yr 0 0 0 0 416,000 432,640 1 1 366,950 360,377 416,000 432,640 88% 83% 65,438 66,747 102,000 104,040 167,438 170,787 11,913 12,151 30,600 31,212 32,821 34,511 30,231 30,231 105,565 108,106 122,499 185,180 36% 36%
5yr 0 0 467,943 1 345,881 467,943 74% 69,443 108,243 177,687 12,642 32,473 37,800 30,231 113,146 313,297 34%
10yr 0 0 569,325 1 300,244 569,325 53% 76,671 119,509 196,180 13,958 35,853 46,395 30,231 126,437 650,685 31%
416,000 366,950 109,675 49,050
432,640 360,377 194,761 72,263
486,661 337,897 462,061 148,764
592,098 289,203 953,580 302,895
449,946 353,364 281,761 96,582
Disclaimer: Note that the computer projections listed above simply illustrate the outcome calculated from the input values and the assumptions contained in the model. Hence the figures can be varied as required and are in no way intended to be a guarantee of future performance. Although the information is provided in good faith, it is also given on the basis that no person using the information, in whole or in part, shall have any claim against Future Estate - Sydney, its servants, employees or consultants..
($) 2.000m
Building Wealth through Investment Property
1.500m
1.000m
500,000
0 0
5
10
15
20
Year from purchase Total Value
Total Debt
25