Freedom Year
Year 2045
2045 years from now
Projected Portfolio Value
$4,703,601
From $1,170,000
Total Cash from Sales
$0
After CGT
Loans After Sales
$936,000
Remaining debt on kept properties
Passive Income at Freedom
$188,144
Pre-tax annual
Debt-Free Test
Not Cleared
Increase year or sell more
Model Settings
Growth Assumptions
The future year to model (from Year 0)
2045 years from now
Compounding Annual Growth Rate for property values
+1% growth adds ~$992K by Year 2045
Income Assumptions
Net rental income after expenses (% of property value)
Each 1% yield ≈ $47K p.a.
Loan Assumptions
Annual interest rate for Principal & Interest loan calculations
Tax Assumptions
Your marginal tax rate for CGT calculations
Your Assets
At Freedom Year (4071) • Held for 21 years
Projected Value
$2,691,366
Loan Balance
$520,000
Your Equity
$2,171,366
Future LVR: 19.3%
At Freedom Year (4071) • Held for 20 years
Projected Value
$2,012,236
Loan Balance
$416,000
Your Equity
$1,596,236
Future LVR: 20.7%