Year 1 Cash ROI
Return on your actual cash investment (including setup costs)
Year 2+ Ongoing ROI
Based on total cash invested (ongoing annual return)
Cash Investment Breakdown
Down Payment (Deposit):
Stamp Duty:
Legal & Other Costs:
Refurb Costs:
Total Cash Invested:
Annual Profit Breakdown
Year 1:
Annual Income:
Annual Expenses:
Year 1 Annual Profit:
Year 2 Onwards:
Annual Income:
Annual Expenses:
Year 2+ Annual Profit:
Investment Value in 10 Years
Total cash invested plus accumulated profit and property value increase after 10 years