Development
A
B
PPOR
GST
⇉
↺
⬆
Acquisition
Purchase Price
$
0
Stamp Duty
—
Finance
Interest
%
Deposit
%
Holding
Duration
mo
Council Contrib.
$
Development
Build Cost
$
0
Contingency
%
Cash Required Upfront
—
Deposit
—
Stamps
—
Build
—
Total Cash In
Calculated
Project Cost
—
Accrued Interest
—
Revenue
Sale Revenue
$
Agent Fees
%
Selling Costs
$
GST & Company Tax
GST Margin
—
GST Payable
—
Profit After GST
—
Company Tax Rate
%
Tax Payable
—
Profit After Tax
—
Results
Profit / Loss
—
Equity Multiple
—
ROI on Cash In
—
ROI Per Annum
—
Sensitivity — Sale Price
−5%
Base
+5%
—
—
—
?
Enter purchase price & revenue to begin
Investment
A
B
⇉
↺
⬆
Property
Buy Price
$
0
Growth p.a.
%
Hold Period
yr
Finance
Deposit
%
Interest
%
Loan Type
IO
P&I
Your Income
Annual Income
$
0
Tax Rate
—
Rental
Weekly Rent
$
Rental Growth
%
Vacancy
wk
Annual Costs
Strata
$
/qtr
Council
$
/qtr
Insurance
$
/yr
Maintenance
%
Mgmt Fee
%
Land Tax /yr
$
Depreciation /yr
$
Cash In
—
Deposit
—
Stamp Duty
—
Total Cash In
Year 1 Cashflow
Rental Income
—
All Expenses
—
Depr. Benefit
—
Tax Benefit
—
After-Tax CF
—
Final Position —
10
Years
—
Prop. Value
—
Loan Bal.
—
Net Profit
—
ROI p.a.
Sensitivity — Capital Growth
—
Base
—
—
—
—
?
Enter purchase price & income to begin
🏗️
Development
📈
Investment