Wealth Projector
Visualize your property portfolio growth over the next 10 years
Projected Equity (10Y)
$2,860,188
+$2,000,188equity growth
Projected Value (10Y)
$4,593,483
+$1,773,483value increase
Debt Reduction (10Y)
$226,706
$1,733,294remaining debt
10-Year Rental Income
$1,445,184
Current Weekly
$2,170/wk
Year 10 Weekly
$2,916/wk
Scenario Controls
5%
0%Conservative: 3-5%Moderate: 6-8%15%
3%
0%Historical Average: 3-4%10%
10-Year Equity Projection
The green area represents your net equity (property value minus debt)
Property Value
Loan Balance
Net Equity
Year-by-Year Breakdown
| Year | Property Value | Loan Balance | Net Equity | Weekly Rent | Annual Rent |
|---|---|---|---|---|---|
| 0 | $2,820,000 | $1,960,000 | $860,000 | $2,170/wk | $112,840 |
| 1 | $2,961,000 | $1,943,252 | $1,017,748 | $2,235/wk | $116,220 |
| 2 | $3,109,050 | $1,925,405 | $1,183,645 | $2,302/wk | $119,704 |
| 3 | $3,264,503 | $1,906,386 | $1,358,117 | $2,371/wk | $123,292 |
| 4 | $3,427,728 | $1,886,118 | $1,541,610 | $2,442/wk | $126,984 |
| 5 | $3,599,114 | $1,864,519 | $1,734,595 | $2,516/wk | $130,832 |
| 6 | $3,779,070 | $1,841,502 | $1,937,568 | $2,591/wk | $134,732 |
| 7 | $3,968,023 | $1,816,974 | $2,151,050 | $2,669/wk | $138,788 |
| 8 | $4,166,424 | $1,790,835 | $2,375,590 | $2,749/wk | $142,948 |
| 9 | $4,374,746 | $1,762,979 | $2,611,766 | $2,831/wk | $147,212 |
| 10 | $4,593,483 | $1,733,294 | $2,860,188 | $2,916/wk | $151,632 |