Analysis
Property Options
Cash Flow Analysis
Income vs Expenses
Rental income vs interest and other expenses. Green = incoming, red = outgoing.
Annual Breakdown
Click expense categories to expand details.
Detailed Cash Flow
Property Cash Flow Forecast
Forecast Assumptions
Property Value & Equity
Navy = purchase price, green = equity growth. Loan as dashed red line.
Weekly Post-Tax Cash Flow
Green = positive cashflow, red = negative. Watch the crossover point.
Year-by-Year Projection
🔒
SMSF Mode Required
Toggle the SMSF switch in the header.
Investment Comparison — Property vs Industry Super
Current Super
Cash Needed
Property Purchase
Super After Purchase
Property Assumptions
Industry Super Assumptions
Projection Period
Property Investment
Total Value = Super Balance + Equity
Industry Super
Total Fund Value = Compounded Balance
Gross Asset Value
Full market value vs super balance. Loan as dashed line.
Net Position (What You Own)
Property = Super + Equity. Shaded area = difference.