| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Rental Income | ||||||||||
| Non-Allocable Operating Costs | ||||||||||
| Annual Interest Costs | ||||||||||
| Degressive Afa | ||||||||||
| Additional Purchase Costs | ||||||||||
| Occasional Repair Services | ||||||||||
| Total Income From V+V |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Taxable Income Excluding Real Estate | ||||||||||
| Total Income From V+V | ||||||||||
| Taxable Income From Real Estate | ||||||||||
| Tax Savings |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Rental Income | ||||||||||
| Maintenance Reserve | ||||||||||
| Operating Costs | ||||||||||
| Tax Savings | ||||||||||
| Interest Charges | ||||||||||
| Redemption | ||||||||||
| Cash Flow p.a. | ||||||||||
| Monthly Cash Flow Without Tax Savings |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Contributed Equity | ||||||||||
| Investments | ||||||||||
| Sales Proceeds | ||||||||||
| Cash Flow Cum. | ||||||||||
| Cash Flow Discounted | ||||||||||
| discount rate | ||||||||||
| NPV when sold for purchase price |
| NPV = 0 | Cash kum. = 0 | Sales profit = 0 | |
|---|---|---|---|
| Price per square meter | |||
| Price development | |||
| Rental yield sale | |||
| Money owed year one | |||
| Money owed year ten | |||