Real Estate Returns Calculator

Embed Size (px)

Citation preview

  • 8/9/2019 Real Estate Returns Calculator

    1/153

    Real Estate Returns Calculator (fll only green cells)

    Beore handover Ater handover to tena

    Property Value 4250100 Rent should not be set t

    Down payment* 550000 zero even if property is

     ypi!ally not less than 15"20# of property value uno!!upied for entire ye

    $ome %oan 41&'000 (ear

    no of months

    )nterest rate 11# o!!upied by tenant%oan enure years+ 15 1 10

    ,tamp duty 2&--.0 2 12

    Re/istration 0 & 12

    ,ervi!e a 212505 4 .

    Re/istration 0 5 5

    ny other !osts &0-50 . 4

    Ater handover by builder - 12

    )nterior de!oration &10000 ' .

    ny other !osts 100000 5

    ,o!iety !har/es 0 10 4with annual in!rease 1# 11 12

    $ome insuran!e annual premium 0 12 .

    nnual water ta 0 1& 5

    nnual sewa/e ta 0 14 4

    nnual property ta 5000 15 12

    ll payments assumed to be made on same day3 1. .

    $ow many months after above payment is the 1- 12

    property ready for o!!upation . 1' 12

    Ater handover to tenant 1 12

    nnual in!rease in property value 10# 20 12 a slab &000# 21 12

    Penalty to be paid to builder if sold early3 22 12

    Penalty per s ft 200 2& 12

     otal s ft 1500 24 12

    Penalty is appli!able for year+ 1 25 12

    67) Rs 4581125' 2. 12

    9ther !osts total+ '1015 2- 12

    2' 12

    2 12

    &0 12

  • 8/9/2019 Real Estate Returns Calculator

    2/153

  • 8/9/2019 Real Estate Returns Calculator

    3/153

  • 8/9/2019 Real Estate Returns Calculator

    4/153

  • 8/9/2019 Real Estate Returns Calculator

    5/153

  • 8/9/2019 Real Estate Returns Calculator

    6/153

  • 8/9/2019 Real Estate Returns Calculator

    7/153

  • 8/9/2019 Real Estate Returns Calculator

    8/153

  • 8/9/2019 Real Estate Returns Calculator

    9/153

  • 8/9/2019 Real Estate Returns Calculator

    10/153

    RESULT ro!erty "ote#

    nt $ear Return (CA%R)&

    'alue 1 o be used for rental property only3

    (Lahs) 2 %osses due to la!: of rent are assu

    1 "-2'4# 4.-5 & he per!enta/e for standard dedu!

    r 2 "101# 514& 4 ll !osts property8 taes and interi

    Rent& "414# 5.5- 5 he 67) payment is also assumed t

    4 1-# .22& o!!upation1'000 5 5&4# .'45 . lthou/h the above two points sou

    1'00 . -21# -52 hu/e impa!t on returns

    21-'0 - ''# '2'2

    25000 ' -2# 110 o*nload +ore

    &0000 101-# 10022

    &1000 10 1042# 11024 ,eedbac

    2'000 11 10'5# 1212.

    &0000 12 10-# 1&&&

    &&000 1& 1101# 14.-2

    &5000 14 1101# 1.140&5000 15 1112# 1--54

    &5000 1. 1111# 152

    &5000 1- 111-# 214'2

    &-000 1' 1120# 2&.&0

    &-000 1 1122# 25&

    &-000 20 112 2'5&

    &-000 21 112 &1452

    &-000 22 112 &45-

    &-000 2& 1122# &'05-

    &-000 24 1121# 41'.2&-000 25 1120# 4.04

    &-000 2. 111'# 50.5&

    &-000 2- 111.# 55-1

    &-000 2' 1114# .121

    &-000 2 1112# .-420

    &-000 &0 1110# -41.2

    &-000

    &-000 Useul lins

    &-000 http

  • 8/9/2019 Real Estate Returns Calculator

    11/153

  • 8/9/2019 Real Estate Returns Calculator

    12/153

  • 8/9/2019 Real Estate Returns Calculator

    13/153

  • 8/9/2019 Real Estate Returns Calculator

    14/153

  • 8/9/2019 Real Estate Returns Calculator

    15/153

  • 8/9/2019 Real Estate Returns Calculator

    16/153

  • 8/9/2019 Real Estate Returns Calculator

    17/153

  • 8/9/2019 Real Estate Returns Calculator

    18/153

  • 8/9/2019 Real Estate Returns Calculator

    19/153

    ed to ad;usted a/ainst other in!ome

    ion is ta:en as &0#

    rs+ are assumed to be paid the same day3

      o start only when property is ready for

      d unrealisti!8 ) thin: they not will have a

    ree !ersonal fnance calculators ro+

      elco+e# !attu-iit+.ac.in

    "in!ome

    5.?1?dedu!tions"home"loans"se!ond"house

    ,reefncal

    http://freefincal.com/http://freefincal.com/

  • 8/9/2019 Real Estate Returns Calculator

    20/153

  • 8/9/2019 Real Estate Returns Calculator

    21/153

  • 8/9/2019 Real Estate Returns Calculator

    22/153

  • 8/9/2019 Real Estate Returns Calculator

    23/153

  • 8/9/2019 Real Estate Returns Calculator

    24/153

  • 8/9/2019 Real Estate Returns Calculator

    25/153

  • 8/9/2019 Real Estate Returns Calculator

    26/153

  • 8/9/2019 Real Estate Returns Calculator

    27/153

  • 8/9/2019 Real Estate Returns Calculator

    28/153

    1

    2

    &

    4

    5

    .

    -'

    10

    11

    12

    1&

    14

    15

    1.

    1-1'

    1

    20

    21

    22

    2&

    24

    25

    2.

    2-2'

    2

    &0

    &1

    &2

    &&

    &4

    &5

    &-

    &'

    &

    40

    41

    42

  • 8/9/2019 Real Estate Returns Calculator

    29/153

    4&

    44

    45

    4.

    4-

    4'

    450

    51

    52

    5&

    54

    55

    5.

    5-

    5'

    5.0

    .1

    .2

    .&

    .4

    .5

    ..

    .-

    .'

    .

    -0

    -1

    -2

    -&

    -4

    -5

    -.

    --

    -'

    -

    '0

    '1

    '2

    '&

    '4

    '5

    '.

    '-

  • 8/9/2019 Real Estate Returns Calculator

    30/153

    ''

    '

    0

    1

    2

    &

    45

    .

    -

    '

    100

    101

    102

    10&

    104105

    10.

    10-

    10'

    10

    110

    111

    112

    11&

    114

    115

    11.

    11-

    11'

    11

    120

    121

    122

    12&

    124

    125

    12.

    12-

    12'

    12

    1&0

    1&1

    1&2

  • 8/9/2019 Real Estate Returns Calculator

    31/153

    1&&

    1&4

    1&5

    1&.

    1&-

    1&'

    1&140

    141

    142

    14&

    144

    145

    14.

    14-

    14'

    14150

    151

    152

    15&

    154

    155

    15.

    15-

    15'

    15

    1.0

    1.1

    1.2

    1.&

    1.4

    1.5

    1..

    1.-

    1.'

    1.

    1-0

    1-1

    1-2

    1-&

    1-4

    1-5

    1-.

    1--

  • 8/9/2019 Real Estate Returns Calculator

    32/153

    1-'

    1-

    1'0

  • 8/9/2019 Real Estate Returns Calculator

    33/153

  • 8/9/2019 Real Estate Returns Calculator

    34/153

  • 8/9/2019 Real Estate Returns Calculator

    35/153

  • 8/9/2019 Real Estate Returns Calculator

    36/153

  • 8/9/2019 Real Estate Returns Calculator

    37/153

  • 8/9/2019 Real Estate Returns Calculator

    38/153

  • 8/9/2019 Real Estate Returns Calculator

    39/153

  • 8/9/2019 Real Estate Returns Calculator

    40/153

  • 8/9/2019 Real Estate Returns Calculator

    41/153

  • 8/9/2019 Real Estate Returns Calculator

    42/153

  • 8/9/2019 Real Estate Returns Calculator

    43/153

  • 8/9/2019 Real Estate Returns Calculator

    44/153

  • 8/9/2019 Real Estate Returns Calculator

    45/153

  • 8/9/2019 Real Estate Returns Calculator

    46/153

    pre"ta @ominal

     (ear 7onth %oan 67) interest Prin!ipal a Rental Rent

    Aalan!e 67) payment bene>t in!ome

    0 0 0

    1 1 41&'000 4511& &5&.0 -5& &58&.0 1'000 1'000

    2 412'24- 4511& &52-. '&. &582-. 1'000 1'000

    & 411'411 4511& &512 20 &5812 1'000 1'000

    4 410'40 4511& &510- 10005 &5810- 1'000 1'000

    5 40'4'5 4511& &5022 1001 &58022 1'000 1'000

    . 40''&4 4511& &4&. 101-- &48&. 1'000 1'000

    - 40-'21- 4511& &4'4 102.4 &48'4 1'000 1'000

    ' 40.-5& 4511& &4-.1 10&52 &48-.1 1'000 1'000

    405-.02 4511& &4.-2 10440 &48.-2 1'000 1'000

    10 404-1.1 4511& &45'& 1052 &485'& 1'000 1'000

    11 40&..&2 4511& &44& 10.1 &484& 0 1'000

    12 402.01& 4511& &440& 10-10 &4840& 0 1'0002 1& 4015&0& 4511& &4&11 10'02 &48&11 1'00 1'00

    14 4004501 4511& &421 10'4 &4821 1'00 1'00

    15 &&.0- 4511& &412. 10'- &4812. 1'00 1'00

    1. &'2.21 4511& &40&2 110'1 &480&2 1'00 1'00

    1- &-1540 4511& &&&- 111-5 &&8&- 1'00 1'00

    1' &.0&.4 4511& &&'42 112-1 &&8'42 1'00 1'00

    1 &40& 4511& &&-45 11&.- &&8-45 1'00 1'00

    20 &&--2. 4511& &&.4' 114.4 &&8.4' 1'00 1'00

    21 &2.2.2 4511& &&550 115.2 &&8550 1'00 1'00

    22 &14. 4511& &&451 11..1 &&8451 1'00 1'002& &0&0&' 4511& &&&52 11-.1 &&8&52 1'00 1'00

    24 &'12-- 4511& &&251 11'.1 &&8251 1'00 1'00

    & 25 &'-41. 4511& &&150 11.& &&8150 21-'0 21-'0

    2. &'.-45& 4511& &&04' 120.5 &&804' 21-'0 21-'0

    2- &'55&'' 4511& &245 121.' &2845 21-'0 21-'0

    2' &'4&220 4511& &2'41 122-2 &28'41 21-'0 21-'0

    2 &'&04' 4511& &2-&. 12&-- &28-&. 21-'0 21-'0

    &0 &'1'5-1 4511& &2.&0 124'& &28.&0 21-'0 21-'0

    &1 &'0.0' 4511& &252& 125' &2852& 21-'0 21-'0

    &2 &-&4 4511& &241. 12.- &2841. 21-'0 21-'0&& &-'0'0& 4511& &2&0- 12'05 &28&0- 21-'0 21-'0

    &4 &-.-- 4511& &21' 1215 &281' 21-'0 21-'0

    &5 &-550'2 4511& &20'- 1&025 &280'- 21-'0 21-'0

    &. &-4205- 4511& &1-. 1&1&. &18-. 21-'0 21-'0

    4 &- &-2'21 4511& &1'.4 1&24 &18'.4 25000 25000

    &' &-15.-2 4511& &1-51 1&&.2 &18-51 25000 25000

    & &-02&10 4511& &1.&- 1&4-. &18.&- 25000 25000

    40 &.'''&4 4511& &1521 1&51 &18521 25000 25000

  • 8/9/2019 Real Estate Returns Calculator

    47/153

    41 &.-524& 4511& &1405 1&-0- &18405 25000 25000

    42 &..15&. 4511& &12'' 1&'24 &182'' 25000 25000

    4& &.4--11 4511& &11-0 1&4& &181-0 0 25000

    44 &.&&-.' 4511& &1051 140.2 &18051 0 25000

    45 &.1-0- 4511& &0&1 141'2 &08&1 0 25000

    4. &.05525 4511& &0'0 14&0& &08'0 0 25000

    4- &51222 4511& &0.'- 14425 &08.'- 0 250004' &5-.-. 4511& &05.4 1454 &085.4 0 25000

    5 4 &5.224' 4511& &0440 14.-& &08440 &0000 &0000

    50 &54-5-5 4511& &0&14 14-' &08&14 &0000 &0000

    51 &5&2--. 4511& &01'' 1425 &081'' &0000 &0000

    52 &51-'52 4511& &00.0 15052 &080.0 &0000 &0000

    5& &502- 4511& 2&2 151'1 28&2 &0000 &0000

    54 &4'-.1 4511& 2'02 15&11 28'02 0 &0000

    55 &4-2&0' 4511& 2.-1 15441 28.-1 0 &0000

    5. &45.'.. 4511& 25& 155-& 285& 0 &0000

    5- &4412& 4511& 240. 15-0. 2840. 0 &00005' &4255'- 4511& 22-2 15'41 282-2 0 &0000

    5 &40-4. 4511& 21&- 15-. 281&- 0 &0000

    .0 &&&--0 4511& 2000 1.11& 28000 0 &0000

    . .1 &&--.5- 4511& 2''.2 1.250 2'8'.2 &1000 &1000

    .2 &&.140- 4511& 2'-2& 1.&' 2'8-2& &1000 &1000

    .& &&4501' 4511& 2'5'& 1.52 2'85'& &1000 &1000

    .4 &&2'4' 4511& 2'442 1..-0 2'8442 &1000 &1000

    .5 &&11'1' 4511& 2'&00 1.'1& 2'8&00 0 &1000

    .. &25005 4511& 2'15. 1.5- 2'815. 0 &1000

    .- &2-'04 4511& 2'011 1-101 2'8011 0 &1000

    .' &2.04- 4511& 2-'.5 1-24' 2-8'.5 0 &1000

    . &24&-00 4511& 2--1' 1-&5 2-8-1' 0 &1000

    -0 &22.&05 4511& 2-5. 1-544 2-85. 0 &1000

    -1 &20'-.1 4511& 2-41 1-.& 2-841 0 &1000

    -2 &110.' 4511& 2-2.' 1-'45 2-82.' 0 &1000

    - -& &1-&22& 4511& 2-115 1-- 2-8115 2'000 2'000

    -4 &15522. 4511& 2..2 1'151 2.8.2 2'000 2'000

    -5 &1&-0-5 4511& 2.'0- 1'&0. 2.8'0- 2'000 2'000

    -. &11'-. 4511& 2..50 1'4.2 2.8.50 2'000 2'000

    -- &100&0- 4511& 2.42 1'.20 2.842 2'000 2'000

    -' &0'1.'. 4511& 2.&&& 1'-- 2.8&&& 2'000 2'000

    - &0.20- 4511& 2.1-& 1'40 2.81-& 2'000 2'000

    '0 &04&.- 4511& 2.011 1102 2.8011 2'000 2'000

    '1 &024'.5 4511& 25'4' 12.5 258'4' 2'000 2'000

    '2 &005.01 4511& 25.'& 14&0 258.'& 2'000 2'000

    '& 2'.1-1 4511& 2551- 15. 25851- 2'000 2'000

    '4 2..5-. 4511& 25&50 1-.& 258&50 2'000 2'000

    ' '5 24.'1& 4511& 251'1 1&2 2581'1 &0000 &0000

  • 8/9/2019 Real Estate Returns Calculator

    48/153

    '. 22.''1 4511& 25010 20102 258010 &0000 &0000

    '- 20.--' 4511& 24'& 202-4 248'& &0000 &0000

    '' 2''.505 4511& 24..5 2044- 248..5 &0000 &0000

    ' 2'..05- 4511& 2441 20.22 24841 &0000 &0000

    0 2'454&5 4511& 24&14 20-' 248&14 &0000 &0000

    1 2'24.&- 4511& 241&- 20-. 2481&- 0 &0000

    2 2'0&..1 4511& 2&5- 21155 2&85- 0 &0000& 2-'250. 4511& 2&--- 21&&. 2&8--- 0 &0000

    4 2-.11-0 4511& 2&54 2151' 2&854 0 &0000

    5 2-&.52 4511& 2&411 21-02 2&8411 0 &0000

    . 2-1-50 4511& 2&225 21''' 2&8225 0 &0000

    - 2..0.& 4511& 2&0&' 220-5 2&80&' &&000 &&000

    ' 2.-&'' 4511& 22'4 222.& 228'4 &&000 &&000

    2.51-25 4511& 22.5 2245& 228.5 &&000 &&000

    100 2.22-2 4511& 224.- 22.45 2284.- &&000 &&000

    101 2.0..2. 4511& 222-4 22'& 2282-4 &&000 &&000

    102 25'&-'' 4511& 220- 2&0&4 2280- 0 &&00010& 25.0-54 4511& 21''2 2&2&1 218''2 0 &&000

    104 25&-52& 4511& 21.'& 2&42 218.'& 0 &&000

    105 251404 4511& 214'& 2&.2 2184'& 0 &&000

    10. 2404.4 4511& 212'1 2&'&1 2182'1 0 &&000

    10- 24...&& 4511& 210-' 240&5 2180-' 0 &&000

    10' 24425' 4511& 20'-2 24240 208'-2 0 &&000

    10 10 241'&5- 4511& 20..5 2444' 208..5 &5000 &5000

    110 2&&10 4511& 2045. 24.5. 20845. &5000 &5000

    111 2&.25& 4511& 20245 24'.- 208245 &5000 &5000

    112 2&44&'. 4511& 200&& 250'0 2080&& &5000 &5000

    11& 2&1&0- 4511& 1'1 2524 18'1 0 &5000

    114 22401& 4511& 1.0& 25510 18.0& 0 &5000

    115 22.'50& 4511& 1&'5 25-2' 18&'5 0 &5000

    11. 2242--4 4511& 11.5 254' 181.5 0 &5000

    11- 221.'2- 4511& 1'4& 2.1-0 1'84& 0 &5000

    11' 210.5- 4511& 1'-1 2.&& 1'8-1 0 &5000

    11 21.42.4 4511& 1'44 2..1 1'844 0 &5000

    120 21&-.45 4511& 1'2.. 2.'4. 1'82.. 0 &5000

    11 121 2110- 4511& 1'0&- 2-0-. 1'80&- &5000 &5000

    122 20'&-2& 4511& 1-'0. 2-&0- 1-8'0. &5000 &5000

    12& 205.41. 4511& 1-5-2 2-540 1-85-2 &5000 &5000

    124 202''-. 4511& 1-&&- 2---. 1-8&&- &5000 &5000

    125 2001100 4511& 1-100 2'01& 1-8100 &5000 &5000

    12. 1-&0'- 4511& 1.'.0 2'252 1.8'.0 &5000 &5000

    12- 144'&4 4511& 1..1 2'44 1.8.1 &5000 &5000

    12' 11.&41 4511& 1.&-5 2'-&- 1.8&-5 &5000 &5000

    12 1''-.0& 4511& 1.1&0 2''& 1.81&0 &5000 &5000

    1&0 1'5'.20 4511& 15''2 22&1 158''2 &5000 &5000

  • 8/9/2019 Real Estate Returns Calculator

    49/153

    1&1 1'2&0 4511& 15.&2 24'0 158.&2 &5000 &5000

    1&2 1-10 4511& 15&'0 2-&2 158&'0 &5000 &5000

    12 1&& 1--01-- 4511& 1512. 2'. 15812. &5000 &5000

    1&4 1-4011 4511& 14'-0 &024& 148'-0 &5000 &5000

    1&5 1-04 4511& 14.12 &0501 148.12 &5000 &5000

    1&. 1.-44' 4511& 14&51 &0-.2 148&51 &5000 &5000

    1&- 1.4'.'. 4511& 140'' &1024 1480'' &5000 &50001&' 1.1-..2 4511& 1&'2& &120 1&8'2& &5000 &5000

    1& 15'.&-2 4511& 1&55. &155- 1&855. 0 &5000

    140 1554'15 4511& 1&2'. &1'2- 1&82'. 0 &5000

    141 1522' 4511& 1&014 &20 1&8014 0 &5000

    142 140'0 4511& 12-40 &2&-& 128-40 0 &5000

    14& 145'51- 4511& 124.& &2.4 1284.& 0 &5000

    144 1425'.' 4511& 121'4 &22' 1281'4 0 &5000

    1& 145 1&2& 4511& 110& &&210 1180& &5000 &5000

    14. 1&5-2 4511& 11.1 &&44 118.1 &5000 &5000

    14- 1&2.2&. 4511& 11&&& &&-'0 118&&& &5000 &500014' 12245. 4511& 11044 &40.' 118044 &5000 &5000

    14 125'&'' 4511& 10-5& &4&.0 108-5& &5000 &5000

    150 122402' 4511& 1045 &4.5& 10845 0 &5000

    151 11'&-5 4511& 101.& &44 1081.& 0 &5000

    152 115442. 4511& '.5 &524' 8'.5 0 &5000

    15& 1111-' 4511& 5.& &554 85.& 0 &5000

    154 10'&.2' 4511& 2.0 &5'5& 82.0 0 &5000

    155 104---. 4511& '5& &.15 '85& 0 &5000

    15. 1011.1. 4511& '.44 &.4.' '8.44 0 &5000

    14 15- -514' 4511& '&&& &.-'0 '8&&& &-000 &-000

    15' &'&.' 4511& '01' &-04 '801' &-000 &-000

    15 012-4 4511& --01 &-411 -8-01 &-000 &-000

    1.0 '.&'.& 4511& -&'2 &--&1 -8&'2 &-000 &-000

    1.1 '2.1&2 4511& -05 &'05& -805 0 &-000

    1.2 -''0- 4511& .-&4 &'&-' .8-&4 0 &-000

    1.& -4-01 4511& .40. &'-0. .840. 0 &-000

    1.4 -104 4511& .0-5 &0&- .80-5 0 &-000

    1.5 .-15- 4511& 5-42 &&-1 58-42 0 &-000

    1.. .&25'. 4511& 5405 &-0- 58405 0 &-000

    1.- 52'- 4511& 50.. 4004. 580.. 0 &-000

    1.' 552'&& 4511& 4-24 40&' 48-24 0 &-000

    15 1. 512444 4511& 4&- 40-&4 48&- &-000 &-000

    1-0 4-1-11 4511& 40&1 410'2 480&1 &-000 &-000

    1-1 4&0.2 4511& &.'0 414&& &8.'0 &-000 &-000

    1-2 &'1. 4511& &&2. 41-'- &8&2. &-000 &-000

    1-& &4-40 4511& 2. 42144 28. &-000 &-000

    1-4 &052.5 4511& 2.0 42504 28.0 &-000 &-000

    1-5 2.2-.1 4511& 2245 42'.- 28245 &-000 &-000

  • 8/9/2019 Real Estate Returns Calculator

    50/153

    1-. 21'4 4511& 1'- 4&2&4 18'- &-000 &-000

    1-- 1-...0 4511& 1510 4&.0& 18510 &-000 &-000

    1-' 1&&05- 4511& 11&- 4&-. 181&- &-000 &-000

    1- '0'2 4511& -.1 44&51 -.1 &-000 &-000

    1'0 44-&0 4511& &'2 44-&0 &'2 &-000 &-000

    1. 1'1 0 0 0 0 0 &-000 &-000

    1'2 0 0 0 0 " &-000 &-0001'& 0 0 0 0 " &-000 &-000

    1'4 0 0 0 0 " &-000 &-000

    1'5 0 0 0 0 " &-000 &-000

    1'. 0 0 0 0 " &-000 &-000

    1'- 0 0 0 0 " 0 &-000

    1'' 0 0 0 0 " 0 &-000

    1' 0 0 0 0 " 0 &-000

    10 0 0 0 0 " 0 &-000

    11 0 0 0 0 " 0 &-000

    12 0 0 0 0 " 0 &-0001- 1& 0 0 0 0 " &-000 &-000

    14 0 0 0 0 " &-000 &-000

    15 0 0 0 0 " &-000 &-000

    1. 0 0 0 0 " &-000 &-000

    1- 0 0 0 0 " &-000 &-000

    1' 0 0 0 0 " &-000 &-000

    1 0 0 0 0 " &-000 &-000

    200 0 0 0 0 " &-000 &-000

    201 0 0 0 0 " &-000 &-000

    202 0 0 0 0 " &-000 &-000

    20& 0 0 0 0 " &-000 &-000

    204 0 0 0 0 " &-000 &-000

    1' 205 0 0 0 0 " &-000 &-000

    20. 0 0 0 0 " &-000 &-000

    20- 0 0 0 0 " &-000 &-000

    20' 0 0 0 0 " &-000 &-000

    20 0 0 0 0 " &-000 &-000

    210 0 0 0 0 " &-000 &-000

    211 0 0 0 0 " &-000 &-000

    212 0 0 0 0 " &-000 &-000

    21& 0 0 0 0 " &-000 &-000

    214 0 0 0 0 " &-000 &-000

    215 0 0 0 0 " &-000 &-000

    21. 0 0 0 0 " &-000 &-000

    1 21- 0 0 0 0 " &-000 &-000

    21' 0 0 0 0 " &-000 &-000

    21 0 0 0 0 " &-000 &-000

    220 0 0 0 0 " &-000 &-000

  • 8/9/2019 Real Estate Returns Calculator

    51/153

    221 0 0 0 0 " &-000 &-000

    222 0 0 0 0 " &-000 &-000

    22& 0 0 0 0 " &-000 &-000

    224 0 0 0 0 " &-000 &-000

    225 0 0 0 0 " &-000 &-000

    22. 0 0 0 0 " &-000 &-000

    22- 0 0 0 0 " &-000 &-00022' 0 0 0 0 " &-000 &-000

    20 22 0 0 0 0 " &-000 &-000

    2&0 0 0 0 0 " &-000 &-000

    2&1 0 0 0 0 " &-000 &-000

    2&2 0 0 0 0 " &-000 &-000

    2&& 0 0 0 0 " &-000 &-000

    2&4 0 0 0 0 " &-000 &-000

    2&5 0 0 0 0 " &-000 &-000

    2&. 0 0 0 0 " &-000 &-000

    2&- 0 0 0 0 " &-000 &-0002&' 0 0 0 0 " &-000 &-000

    2& 0 0 0 0 " &-000 &-000

    240 0 0 0 0 " &-000 &-000

    21 241 0 0 0 0 " &-000 &-000

    242 0 0 0 0 " &-000 &-000

    24& 0 0 0 0 " &-000 &-000

    244 0 0 0 0 " &-000 &-000

    245 0 0 0 0 " &-000 &-000

    24. 0 0 0 0 " &-000 &-000

    24- 0 0 0 0 " &-000 &-000

    24' 0 0 0 0 " &-000 &-000

    24 0 0 0 0 " &-000 &-000

    250 0 0 0 0 " &-000 &-000

    251 0 0 0 0 " &-000 &-000

    252 0 0 0 0 " &-000 &-000

    22 25& 0 0 0 0 " &-000 &-000

    254 0 0 0 0 " &-000 &-000

    255 0 0 0 0 " &-000 &-000

    25. 0 0 0 0 " &-000 &-000

    25- 0 0 0 0 " &-000 &-000

    25' 0 0 0 0 " &-000 &-000

    25 0 0 0 0 " &-000 &-000

    2.0 0 0 0 0 " &-000 &-000

    2.1 0 0 0 0 " &-000 &-000

    2.2 0 0 0 0 " &-000 &-000

    2.& 0 0 0 0 " &-000 &-000

    2.4 0 0 0 0 " &-000 &-000

    2& 2.5 0 0 0 0 " &-000 &-000

  • 8/9/2019 Real Estate Returns Calculator

    52/153

    2.. 0 0 0 0 " &-000 &-000

    2.- 0 0 0 0 " &-000 &-000

    2.' 0 0 0 0 " &-000 &-000

    2. 0 0 0 0 " &-000 &-000

    2-0 0 0 0 0 " &-000 &-000

    2-1 0 0 0 0 " &-000 &-000

    2-2 0 0 0 0 " &-000 &-0002-& 0 0 0 0 " &-000 &-000

    2-4 0 0 0 0 " &-000 &-000

    2-5 0 0 0 0 " &-000 &-000

    2-. 0 0 0 0 " &-000 &-000

    24 2-- 0 0 0 0 " &-000 &-000

    2-' 0 0 0 0 " &-000 &-000

    2- 0 0 0 0 " &-000 &-000

    2'0 0 0 0 0 " &-000 &-000

    2'1 0 0 0 0 " &-000 &-000

    2'2 0 0 0 0 " &-000 &-0002'& 0 0 0 0 " &-000 &-000

    2'4 0 0 0 0 " &-000 &-000

    2'5 0 0 0 0 " &-000 &-000

    2'. 0 0 0 0 " &-000 &-000

    2'- 0 0 0 0 " &-000 &-000

    2'' 0 0 0 0 " &-000 &-000

    25 2' 0 0 0 0 " &-000 &-000

    20 0 0 0 0 " &-000 &-000

    21 0 0 0 0 " &-000 &-000

    22 0 0 0 0 " &-000 &-000

    2& 0 0 0 0 " &-000 &-000

    24 0 0 0 0 " &-000 &-000

    25 0 0 0 0 " &-000 &-000

    2. 0 0 0 0 " &-000 &-000

    2- 0 0 0 0 " &-000 &-000

    2' 0 0 0 0 " &-000 &-000

    2 0 0 0 0 " &-000 &-000

    &00 0 0 0 0 " &-000 &-000

    2. &01 0 0 0 0 " &-000 &-000

    &02 0 0 0 0 " &-000 &-000

    &0& 0 0 0 0 " &-000 &-000

    &04 0 0 0 0 " &-000 &-000

    &05 0 0 0 0 " &-000 &-000

    &0. 0 0 0 0 " &-000 &-000

    &0- 0 0 0 0 " &-000 &-000

    &0' 0 0 0 0 " &-000 &-000

    &0 0 0 0 0 " &-000 &-000

    &10 0 0 0 0 " &-000 &-000

  • 8/9/2019 Real Estate Returns Calculator

    53/153

  • 8/9/2019 Real Estate Returns Calculator

    54/153

    &5. 0 0 0 0 " &-000 &-000

    &5- 0 0 0 0 " &-000 &-000

    &5' 0 0 0 0 " &-000 &-000

    &5 0 0 0 0 " &-000 &-000

    &.0 0 0 0 0 " &-000 &-000

    &1

  • 8/9/2019 Real Estate Returns Calculator

    55/153

    post"ta @et

    ,o!iety )nsuran!e Bater Property ,ewa/e ,tandard Rental Cash

    Char/es a a a dedu!tion in!ome=loss low

    0 0 0 0 0 "184418015

    " 0 0 41- 0 52-5 140.' "2085&5

    " 0 0 41- 0 52-5 140.' "2085.1

    " 0 0 41- 0 52-5 140.' "2085'-

    " 0 0 41- 0 52-5 140.' "208.1&

    " 0 0 41- 0 52-5 140.' "208.40

    " 0 0 41- 0 52-5 140.' "208...

    " 0 0 41- 0 52-5 140.' "208.&

    " 0 0 41- 0 52-5 140.' "208-20

    " 0 0 41- 0 52-5 140.' "208-4-

    " 0 0 41- 0 52-5 140.' "208--5

    " 0 0 41- 0 52-5 "1.&0 "&48'-1

    " 0 0 41- 0 52-5 "1.&0 "&48'" 0 0 41- 0 5'15 154- "1844'

    " 0 0 41- 0 5'15 154- "184--

    " 0 0 41- 0 5'15 154- "1850.

    " 0 0 41- 0 5'15 154- "185&5

    " 0 0 41- 0 5'15 154- "185.4

    " 0 0 41- 0 5'15 154- "1854

    " 0 0 41- 0 5'15 154- "18.2&

    " 0 0 41- 0 5'15 154- "18.5&

    " 0 0 41- 0 5'15 154- "18.'4

    " 0 0 41- 0 5'15 154- "18-14" 0 0 41- 0 5'15 154- "18-45

    " 0 0 41- 0 5'15 154- "18--.

    " 0 0 41- 0 .40 1-0&0 "1'825.

    " 0 0 41- 0 .40 1-0&0 "1'82'-

    " 0 0 41- 0 .40 1-0&0 "1'8&1

    " 0 0 41- 0 .40 1-0&0 "1'8&51

    " 0 0 41- 0 .40 1-0&0 "1'8&'4

    " 0 0 41- 0 .40 1-0&0 "1'841.

    " 0 0 41- 0 .40 1-0&0 "1'844

    " 0 0 41- 0 .40 1-0&0 "1'84'2" 0 0 41- 0 .40 1-0&0 "1'851.

    " 0 0 41- 0 .40 1-0&0 "1'8550

    " 0 0 41- 0 .40 1-0&0 "1'85'4

    " 0 0 41- 0 .40 1-0&0 "1'8.1'

    " 0 0 41- 0 -&-5 1554 "1.812

    " 0 0 41- 0 -&-5 1554 "1.81.4

    " 0 0 41- 0 -&-5 1554 "1.8200

    " 0 0 41- 0 -&-5 1554 "1.82&5

  • 8/9/2019 Real Estate Returns Calculator

    56/153

      " 0 0 41- 0 -&-5 1554 "1.82-1

    " 0 0 41- 0 -&-5 1554 "1.8&0-

    " 0 0 41- 0 -&-5 "22- "&58''

    " 0 0 41- 0 -&-5 "22- "&58&5

    " 0 0 41- 0 -&-5 "22- "&58-2

    " 0 0 41- 0 -&-5 "22- "&.800

    " 0 0 41- 0 -&-5 "22- "&.804-" 0 0 41- 0 -&-5 "22- "&.80'5

    " 0 0 41- 0 ''-5 2&4-2 "128.51

    " 0 0 41- 0 ''-5 2&4-2 "128.0

    " 0 0 41- 0 ''-5 2&4-2 "128-2

    " 0 0 41- 0 ''-5 2&4-2 "128-.'

    " 0 0 41- 0 ''-5 2&4-2 "128'0'

    " 0 0 41- 0 ''-5 "2-42 "&.8&20

    " 0 0 41- 0 ''-5 "2-42 "&.8&.1

    " 0 0 41- 0 ''-5 "2-42 "&.8402

    " 0 0 41- 0 ''-5 "2-42 "&.844&" 0 0 41- 0 ''-5 "2-42 "&.84'4

    " 0 0 41- 0 ''-5 "2-42 "&.852.

    " 0 0 41- 0 ''-5 "2-42 "&.85.'

    " 0 0 41- 0 1-5 2425. "128&55

    " 0 0 41- 0 1-5 2425. "128&'

    " 0 0 41- 0 1-5 2425. "128441

    " 0 0 41- 0 1-5 2425. "1284'5

    " 0 0 41- 0 1-5 "2'&5 "&.8-'5

    " 0 0 41- 0 1-5 "2'&5 "&.8'2

    " 0 0 41- 0 1-5 "2'&5 "&.8'-4

    " 0 0 41- 0 1-5 "2'&5 "&.81

    " 0 0 41- 0 1-5 "2'&5 "&.8.4

    " 0 0 41- 0 1-5 "2'&5 "&-8010

    " 0 0 41- 0 1-5 "2'&5 "&-805-

    " 0 0 41- 0 1-5 "2'&5 "&-810&

    " 0 0 41- 0 '2-5 2105 "15824.

    " 0 0 41- 0 '2-5 2105 "1582&

    " 0 0 41- 0 '2-5 2105 "158&41

    " 0 0 41- 0 '2-5 2105 "158&'

    " 0 0 41- 0 '2-5 2105 "1584&'

    " 0 0 41- 0 '2-5 2105 "1584'-

    " 0 0 41- 0 '2-5 2105 "1585&-

    " 0 0 41- 0 '2-5 2105 "1585'-

    " 0 0 41- 0 '2-5 2105 "158.&-

    " 0 0 41- 0 '2-5 2105 "158.''

    " 0 0 41- 0 '2-5 2105 "158-40

    " 0 0 41- 0 '2-5 2105 "158-1

    " 0 0 41- 0 ''-5 2&4-2 "1482-.

  • 8/9/2019 Real Estate Returns Calculator

    57/153

      " 0 0 41- 0 ''-5 2&4-2 "148&2

    " 0 0 41- 0 ''-5 2&4-2 "148&'2

    " 0 0 41- 0 ''-5 2&4-2 "1484&5

    " 0 0 41- 0 ''-5 2&4-2 "1484'

    " 0 0 41- 0 ''-5 2&4-2 "148544

    " 0 0 41- 0 ''-5 "2-42 "&'80-1

    " 0 0 41- 0 ''-5 "2-42 "&'812." 0 0 41- 0 ''-5 "2-42 "&'81'2

    " 0 0 41- 0 ''-5 "2-42 "&'82&

    " 0 0 41- 0 ''-5 "2-42 "&'825

    " 0 0 41- 0 ''-5 "2-42 "&'8&5&

    " 0 0 41- 0 --5 25'2& "1285'-

    " 0 0 41- 0 --5 25'2& "128.45

    " 0 0 41- 0 --5 25'2& "128-04

    " 0 0 41- 0 --5 25'2& "128-.&

    " 0 0 41- 0 --5 25'2& "128'2&

    " 0 0 41- 0 --5 "&020 "&'8-0-" 0 0 41- 0 --5 "&020 "&'8-.'

    " 0 0 41- 0 --5 "&020 "&'8'2

    " 0 0 41- 0 --5 "&020 "&'8'1

    " 0 0 41- 0 --5 "&020 "&'85&

    " 0 0 41- 0 --5 "&020 "&801.

    " 0 0 41- 0 --5 "&020 "&80'0

    " 0 0 41- 0 10&-5 2-&1 "118-5&

    " 0 0 41- 0 10&-5 2-&1 "118'1-

    " 0 0 41- 0 10&-5 2-&1 "118''&

    " 0 0 41- 0 10&-5 2-&1 "1184'

    " 0 0 41- 0 10&-5 "&20. "&8405

    " 0 0 41- 0 10&-5 "&20. "&84-2

    " 0 0 41- 0 10&-5 "&20. "&85&

    " 0 0 41- 0 10&-5 "&20. "&8.0-

    " 0 0 41- 0 10&-5 "&20. "&8.-.

    " 0 0 41- 0 10&-5 "&20. "&8-45

    " 0 0 41- 0 10&-5 "&20. "&8'15

    " 0 0 41- 0 10&-5 "&20. "&8''5

    " 0 0 41- 0 10&-5 2-&1 "1285.5

    " 0 0 41- 0 10&-5 2-&1 "128.&.

    " 0 0 41- 0 10&-5 2-&1 "128-0

    " 0 0 41- 0 10&-5 2-&1 "128-'1

    " 0 0 41- 0 10&-5 2-&1 "128'55

    " 0 0 41- 0 10&-5 2-&1 "1282

    " 0 0 41- 0 10&-5 2-&1 "1&800&

    " 0 0 41- 0 10&-5 2-&1 "1&80-'

    " 0 0 41- 0 10&-5 2-&1 "1&8154

    " 0 0 41- 0 10&-5 2-&1 "1&82&1

  • 8/9/2019 Real Estate Returns Calculator

    58/153

      " 0 0 41- 0 10&-5 2-&1 "1&8&0'

    " 0 0 41- 0 10&-5 2-&1 "1&8&'.

    " 0 0 41- 0 10&-5 2-&1 "1&84.4

    " 0 0 41- 0 10&-5 2-&1 "1&8544

    " 0 0 41- 0 10&-5 2-&1 "1&8.2&

    " 0 0 41- 0 10&-5 2-&1 "1&8-04

    " 0 0 41- 0 10&-5 2-&1 "1&8-'5" 0 0 41- 0 10&-5 2-&1 "1&8'.-

    " 0 0 41- 0 10&-5 "&20. "418&41

    " 0 0 41- 0 10&-5 "&20. "418424

    " 0 0 41- 0 10&-5 "&20. "41850'

    " 0 0 41- 0 10&-5 "&20. "4185&

    " 0 0 41- 0 10&-5 "&20. "418.-'

    " 0 0 41- 0 10&-5 "&20. "418-.4

    " 0 0 41- 0 10&-5 2-&1 "1484.0

    " 0 0 41- 0 10&-5 2-&1 "14854'

    " 0 0 41- 0 10&-5 2-&1 "148.&-" 0 0 41- 0 10&-5 2-&1 "148-2.

    " 0 0 41- 0 10&-5 2-&1 "148'1.

    " 0 0 41- 0 10&-5 "&20. "4282-

    " 0 0 41- 0 10&-5 "&20. "428&'

    " 0 0 41- 0 10&-5 "&20. "4284'1

    " 0 0 41- 0 10&-5 "&20. "4285-4

    " 0 0 41- 0 10&-5 "&20. "428..'

    " 0 0 41- 0 10&-5 "&20. "428-.&

    " 0 0 41- 0 10&-5 "&20. "428'5'

    " 0 0 41- 0 10-5 2'5' "1&8.

    " 0 0 41- 0 10-5 2'5' "1480&

    " 0 0 41- 0 10-5 2'5' "14811

    " 0 0 41- 0 10-5 2'5' "14820

    " 0 0 41- 0 10-5 "&&1 "4&8&4'

    " 0 0 41- 0 10-5 "&&1 "4&844'

    " 0 0 41- 0 10-5 "&&1 "4&8550

    " 0 0 41- 0 10-5 "&&1 "4&8.52

    " 0 0 41- 0 10-5 "&&1 "4&8-55

    " 0 0 41- 0 10-5 "&&1 "4&8'5

    " 0 0 41- 0 10-5 "&&1 "4&8.4

    " 0 0 41- 0 10-5 "&&1 "4480-0

    " 0 0 41- 0 10-5 2'5' "15821'

    " 0 0 41- 0 10-5 2'5' "158&25

    " 0 0 41- 0 10-5 2'5' "1584&4

    " 0 0 41- 0 10-5 2'5' "15854&

    " 0 0 41- 0 10-5 2'5' "158.54

    " 0 0 41- 0 10-5 2'5' "158-.5

    " 0 0 41- 0 10-5 2'5' "158'--

  • 8/9/2019 Real Estate Returns Calculator

    59/153

      " 0 0 41- 0 10-5 2'5' "1580

    " 0 0 41- 0 10-5 2'5' "1.8105

    " 0 0 41- 0 10-5 2'5' "1.8220

    " 0 0 41- 0 10-5 2'5' "1.8&&.

    " 0 0 41- 0 10-5 2'5' "1.845&

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542" 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 "&&1 "41-

    " 0 0 41- 0 10-5 "&&1 "41-

    " 0 0 41- 0 10-5 "&&1 "41-

    " 0 0 41- 0 10-5 "&&1 "41-

    " 0 0 41- 0 10-5 "&&1 "41-

    " 0 0 41- 0 10-5 "&&1 "41-" 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

  • 8/9/2019 Real Estate Returns Calculator

    60/153

  • 8/9/2019 Real Estate Returns Calculator

    61/153

      " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542" 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542" 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

  • 8/9/2019 Real Estate Returns Calculator

    62/153

      " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542" 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542" 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

  • 8/9/2019 Real Estate Returns Calculator

    63/153

      " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

    " 0 0 41- 0 10-5 2'5' 2'8542

  • 8/9/2019 Real Estate Returns Calculator

    64/153

      1 2 &

    "1&2'# "202# "0&#

    "'10# "21-4# "45-#

    "-2'4# "101# "414#

    1 "184418015 1 "184418015 1 "184418015 1

    1'&5 "2085&5 1'&5 "2085&5 1'&5 "2085&5 1'&5

    21&1- "2085.1 21&1- "2085.1 21&1- "2085.1 21&1-

    244&&& "2085'- 244&&& "2085'- 244&&& "2085'- 244&&&

    2-4-5 "208.1& 2-4-5 "208.1& 2-4-5 "208.1& 2-4-5

    &051.- "208.40 &051.- "208.40 &051.- "208.40 &051.-

    &&55'& "208... &&55'& "208... &&55'& "208... &&55'&

    &.. "208.& &.. "208.& &.. "208.& &..

    &.41- "208-20 &.41- "208-20 &.41- "208-20 &.41-

    42.'&& "208-4- 42.'&& "208-4- 42.'&& "208-4- 42.'&&

    45-25 "208--5 45-25 "208--5 45-25 "208--5 45-25

    4'-..- "&48'-1 4'-..- "&48'-1 4'-..- "&48'-1 4'-..-

    51'0'& "&48' 51'0'& "&48' 51'0'& "&48' 51'0'&54'5 &58'0- 54'5 "1844' 54'5 "1844' 54'5

    5-'1- 5-'1- "184-- 5-'1- "184-- 5-'1-

    .0&&& .0&&& "1850. .0&&& "1850. .0&&&

    .&-5 .&-5 "185&5 .&-5 "185&5 .&-5

    .-01.- .-01.- "185.4 .-01.- "185.4 .-01.-

    -005'& -005'& "1854 -005'& "1854 -005'&

    -&1 -&1 "18.2& -&1 "18.2& -&1

    -.141- -.141- "18.5& -.141- "18.5& -.141-

    -1'&& -1'&& "18.'4 -1'&& "18.'4 -1'&&

    '2225 '2225 "18-14 '2225 "18-14 '2225'52..- '52..- "18-45 '52..- "18-45 '52..-

    ''&0'& ''&0'& "18--. ''&0'& "18--. ''&0'&

    1&5 1&5 182.&8205 1&5 "1'825. 1&5

    4&1- 4&1- 4&1- "1'82'- 4&1-

    -4&&& -4&&& -4&&& "1'8&1 -4&&&

    1004-5 1004-5 1004-5 "1'8&51 1004-5

    10&51- 10&51- 10&51- "1'8&'4 10&51-

    10.55' 10.55' 10.55' "1'841. 10.55'

    10. 10. 10. "1'844 10.

    112.42 112.42 112.42 "1'84'2 112.42115.'& 115.'& 115.'& "1'851. 115.'&

    11'-25 11'-25 11'-25 "1'8550 11'-25

    121-.- 121-.- 121-.- "1'85'4 121-.-

    124'0' 124'0' 124'0' "1'8.1' 124'0'

    12-'5 12-'5 12-'5 182-8.2 12-'5

    1&0'2 1&0'2 1&0'2 1&0'2

    1&&&& 1&&&& 1&&&& 1&&&&

    1&.-5 1&.-5 1&.-5 1&.-5

  • 8/9/2019 Real Estate Returns Calculator

    65/153

    14001- 14001- 14001- 14001-

    14&05' 14&05' 14&05' 14&05'

    14.1 14.1 14.1 14.1

    14142 14142 14142 14142

    1521'& 1521'& 1521'& 1521'&

    155225 155225 155225 155225

    15'2.- 15'2.- 15'2.- 15'2.-1.1&0' 1.1&0' 1.1&0' 1.1&0'

    1.4&5 1.4&5 1.4&5 1.4&5

    1.-&2 1.-&2 1.-&2 1.-&2

    1-04&& 1-04&& 1-04&& 1-04&&

    1-&4-5 1-&4-5 1-&4-5 1-&4-5

    1-.51- 1-.51- 1-.51- 1-.51-

    1-55' 1-55' 1-55' 1-55'

    1'2. 1'2. 1'2. 1'2.

    1'5.42 1'5.42 1'5.42 1'5.42

    1''.'& 1''.'& 1''.'& 1''.'&11-25 11-25 11-25 11-25

    14-.- 14-.- 14-.- 14-.-

    1-'0' 1-'0' 1-'0' 1-'0'

    200'5 200'5 200'5 200'5

    20&'2 20&'2 20&'2 20&'2

    20.&& 20.&& 20.&& 20.&&

    20-5 20-5 20-5 20-5

    21&01- 21&01- 21&01- 21&01-

    21.05' 21.05' 21.05' 21.05'

    211 211 211 211

    222142 222142 222142 222142

    2251'& 2251'& 2251'& 2251'&

    22'225 22'225 22'225 22'225

    2&12.- 2&12.- 2&12.- 2&12.-

    2&4&0' 2&4&0' 2&4&0' 2&4&0'

    2&-&5 2&-&5 2&-&5 2&-&5

    240&2 240&2 240&2 240&2

    24&4&& 24&4&& 24&4&& 24&4&&

    24.4-5 24.4-5 24.4-5 24.4-5

    2451- 2451- 2451- 2451-

    25255' 25255' 25255' 25255'

    255. 255. 255. 255.

    25'.42 25'.42 25'.42 25'.42

    2.1.'& 2.1.'& 2.1.'& 2.1.'&

    2.4-25 2.4-25 2.4-25 2.4-25

    2.--.- 2.--.- 2.--.- 2.--.-

    2-0'0' 2-0'0' 2-0'0' 2-0'0'

    2-&'5 2-&'5 2-&'5 2-&'5

  • 8/9/2019 Real Estate Returns Calculator

    66/153

    2-.'2 2-.'2 2-.'2 2-.'2

    2-&& 2-&& 2-&& 2-&&

    2'2-5 2'2-5 2'2-5 2'2-5

    2'.01- 2'.01- 2'.01- 2'.01-

    2'05' 2'05' 2'05' 2'05'

    221 221 221 221

    25142 25142 25142 251422'1'& 2'1'& 2'1'& 2'1'&

    &01225 &01225 &01225 &01225

    &042.- &042.- &042.- &042.-

    &0-&0' &0-&0' &0-&0' &0-&0'

    &10&5 &10&5 &10&5 &10&5

    &1&&2 &1&&2 &1&&2 &1&&2

    &1.4&& &1.4&& &1.4&& &1.4&&

    &14-5 &14-5 &14-5 &14-5

    &2251- &2251- &2251- &2251-

    &2555' &2555' &2555' &2555'&2'. &2'. &2'. &2'.

    &&1.42 &&1.42 &&1.42 &&1.42

    &&4.'& &&4.'& &&4.'& &&4.'&

    &&--25 &&--25 &&--25 &&--25

    &40-.- &40-.- &40-.- &40-.-

    &4&'0' &4&'0' &4&'0' &4&'0'

    &4.'5 &4.'5 &4.'5 &4.'5

    &4'2 &4'2 &4'2 &4'2

    &52&& &52&& &52&& &52&&

    &55-5 &55-5 &55-5 &55-5

    &501- &501- &501- &501-

    &.205' &.205' &.205' &.205'

    &.51 &.51 &.51 &.51

    &.'142 &.'142 &.'142 &.'142

    &-11'& &-11'& &-11'& &-11'&

    &-4225 &-4225 &-4225 &-4225

    &--2.- &--2.- &--2.- &--2.-

    &'0&0' &'0&0' &'0&0' &'0&0'

    &'&&5 &'&&5 &'&&5 &'&&5

    &'.&2 &'.&2 &'.&2 &'.&2

    &'4&& &'4&& &'4&& &'4&&

    &24-5 &24-5 &24-5 &24-5

    &551- &551- &551- &551-

    &'55' &'55' &'55' &'55'

    401. 401. 401. 401.

    404.42 404.42 404.42 404.42

    40-.'& 40-.'& 40-.'& 40-.'&

    410-25 410-25 410-25 410-25

  • 8/9/2019 Real Estate Returns Calculator

    67/153

  • 8/9/2019 Real Estate Returns Calculator

    68/153

    550.42 550.42 550.42 550.42

    55&.'& 55&.'& 55&.'& 55&.'&

    55.-25 55.-25 55.-25 55.-25

    55-.- 55-.- 55-.- 55-.-

    5.2'0' 5.2'0' 5.2'0' 5.2'0'

    5.5'5 5.5'5 5.5'5 5.5'5

    5.''2 5.''2 5.''2 5.''25-1&& 5-1&& 5-1&& 5-1&&

    5-4-5 5-4-5 5-4-5 5-4-5

    5-'01- 5-'01- 5-'01- 5-'01-

    5'105' 5'105' 5'105' 5'105'

    5'41 5'41 5'41 5'41

    5'-142 5'-142 5'-142 5'-142

    501'& 501'& 501'& 501'&

    5&225 5&225 5&225 5&225

    5.2.- 5.2.- 5.2.- 5.2.-

    5&0' 5&0' 5&0' 5&0'.02&5 .02&5 .02&5 .02&5

    .05&2 .05&2 .05&2 .05&2

    .0'4&& .0'4&& .0'4&& .0'4&&

    .114-5 .114-5 .114-5 .114-5

    .1451- .1451- .1451- .1451-

    .1-55' .1-55' .1-55' .1-55'

    .20. .20. .20. .20.

    .2&.42 .2&.42 .2&.42 .2&.42

    .2..'& .2..'& .2..'& .2..'&

    .2-25 .2-25 .2-25 .2-25

    .&2-.- .&2-.- .&2-.- .&2-.-

    .&5'0' .&5'0' .&5'0' .&5'0'

    .&''5 .&''5 .&''5 .&''5

    .41'2 .41'2 .41'2 .41'2

    .44&& .44&& .44&& .44&&

    .4--5 .4--5 .4--5 .4--5

    .5101- .5101- .5101- .5101-

    .5405' .5405' .5405' .5405'

    .5-1 .5-1 .5-1 .5-1

    ..0142 ..0142 ..0142 ..0142

    ..&1'& ..&1'& ..&1'& ..&1'&

    ...225 ...225 ...225 ...225

    ..2.- ..2.- ..2.- ..2.-

    .-2&0' .-2&0' .-2&0' .-2&0'

    .-5&5 .-5&5 .-5&5 .-5&5

    .-'&2 .-'&2 .-'&2 .-'&2

    .'14&& .'14&& .'14&& .'14&&

    .'44-5 .'44-5 .'44-5 .'44-5

  • 8/9/2019 Real Estate Returns Calculator

    69/153

    .'-51- .'-51- .'-51- .'-51-

    .055' .055' .055' .055'

    .&. .&. .&. .&.

    ...42 ...42 ...42 ...42

    ..'& ..'& ..'& ..'&

    -02-25 -02-25 -02-25 -02-25

    -05-.- -05-.- -05-.- -05-.--0''0' -0''0' -0''0' -0''0'

    -11'5 -11'5 -11'5 -11'5

    -14'2 -14'2 -14'2 -14'2

    -1-&& -1-&& -1-&& -1-&&

    -20-5 -20-5 -20-5 -20-5

    -2401- -2401- -2401- -2401-

    -2-05' -2-05' -2-05' -2-05'

    -&01 -&01 -&01 -&01

    -&&142 -&&142 -&&142 -&&142

    -&.1'& -&.1'& -&.1'& -&.1'&-&225 -&225 -&225 -&225

    -422.- -422.- -422.- -422.-

    -45&0' -45&0' -45&0' -45&0'

    -4'&5 -4'&5 -4'&5 -4'&5

    -51&2 -51&2 -51&2 -51&2

    -544&& -544&& -544&& -544&&

    -5-4-5 -5-4-5 -5-4-5 -5-4-5

    -.051- -.051- -.051- -.051-

    -.&55' -.&55' -.&55' -.&55'

    -... -... -... -...

    -..42 -..42 -..42 -..42

    --2.'& --2.'& --2.'& --2.'&

    --5-25 --5-25 --5-25 --5-25

    --'-.- --'-.- --'-.- --'-.-

    -'1'0' -'1'0' -'1'0' -'1'0'

    -'4'5 -'4'5 -'4'5 -'4'5

    -'-'2 -'-'2 -'-'2 -'-'2

    -0&& -0&& -0&& -0&&

    -&-5 -&-5 -&-5 -&-5

    --01- --01- --01- --01-

    '0005' '0005' '0005' '0005'

    '0&1 '0&1 '0&1 '0&1

    '0.142 '0.142 '0.142 '0.142

    '01'& '01'& '01'& '01'&

    '12225 '12225 '12225 '12225

    '152.- '152.- '152.- '152.-

    '1'&0' '1'&0' '1'&0' '1'&0'

    '21&5 '21&5 '21&5 '21&5

  • 8/9/2019 Real Estate Returns Calculator

    70/153

    '24&2 '24&2 '24&2 '24&2

    '2-4&& '2-4&& '2-4&& '2-4&&

    '&04-5 '&04-5 '&04-5 '&04-5

    '&&51- '&&51- '&&51- '&&51-

    '&.55' '&.55' '&.55' '&.55'

    '&. '&. '&. '&.

    '42.42 '42.42 '42.42 '42.42'45.'& '45.'& '45.'& '45.'&

    '4'-25 '4'-25 '4'-25 '4'-25

    '51-.- '51-.- '51-.- '51-.-

    '54'0' '54'0' '54'0' '54'0'

    '5-'5 '5-'5 '5-'5 '5-'5

    '.0'2 '.0'2 '.0'2 '.0'2

    '.&&& '.&&& '.&&& '.&&&

    '..-5 '..-5 '..-5 '..-5

    '-001- '-001- '-001- '-001-

    '-&05' '-&05' '-&05' '-&05''-.1 '-.1 '-.1 '-.1

    '-142 '-142 '-142 '-142

    ''21'& ''21'& ''21'& ''21'&

    ''5225 ''5225 ''5225 ''5225

    '''2.- '''2.- '''2.- '''2.-

    '1&0' '1&0' '1&0' '1&0'

    '4&5 '4&5 '4&5 '4&5

    '-&2 '-&2 '-&2 '-&2

    004&& 004&& 004&& 004&&

    0&4-5 0&4-5 0&4-5 0&4-5

    0.51- 0.51- 0.51- 0.51-

    055' 055' 055' 055'

    12. 12. 12. 12.

    15.42 15.42 15.42 15.42

    1'.'& 1'.'& 1'.'& 1'.'&

    21-25 21-25 21-25 21-25

    24-.- 24-.- 24-.- 24-.-

    2-'0' 2-'0' 2-'0' 2-'0'

    &0'5 &0'5 &0'5 &0'5

    &&'2 &&'2 &&'2 &&'2

    &.&& &.&& &.&& &.&&

    &-5 &-5 &-5 &-5

    4&01- 4&01- 4&01- 4&01-

    4.05' 4.05' 4.05' 4.05'

    41 41 41 41

    52142 52142 52142 52142

    551'& 551'& 551'& 551'&

    5'225 5'225 5'225 5'225

  • 8/9/2019 Real Estate Returns Calculator

    71/153

  • 8/9/2019 Real Estate Returns Calculator

    72/153

    10'1 10'1 10'1 10'1

    11012 11012 11012 11012

    11042 11042 11042 11042

    110-& 110-& 110-& 110-&

    1110& 1110& 1110& 1110&

  • 8/9/2019 Real Estate Returns Calculator

    73/153

      4 5 . -

    01'# 04.# 0.1# 0-5#

    212# 5..# -5.# &4#

    1-# 5&4# -21# ''#

      "184418015 1 "184418015 1 "184418015 1 "184418015

    "2085&5 1'&5 "2085&5 1'&5 "2085&5 1'&5 "2085&5

    "2085.1 21&1- "2085.1 21&1- "2085.1 21&1- "2085.1

    "2085'- 244&&& "2085'- 244&&& "2085'- 244&&& "2085'-

    "208.1& 2-4-5 "208.1& 2-4-5 "208.1& 2-4-5 "208.1&

    "208.40 &051.- "208.40 &051.- "208.40 &051.- "208.40

    "208... &&55'& "208... &&55'& "208... &&55'& "208...

    "208.& &.. "208.& &.. "208.& &.. "208.&

    "208-20 &.41- "208-20 &.41- "208-20 &.41- "208-20

    "208-4- 42.'&& "208-4- 42.'&& "208-4- 42.'&& "208-4-

    "208--5 45-25 "208--5 45-25 "208--5 45-25 "208--5

    "&48'-1 4'-..- "&48'-1 4'-..- "&48'-1 4'-..- "&48'-1

    "&48' 51'0'& "&48' 51'0'& "&48' 51'0'& "&48'"1844' 54'5 "1844' 54'5 "1844' 54'5 "1844'

    "184-- 5-'1- "184-- 5-'1- "184-- 5-'1- "184--

    "1850. .0&&& "1850. .0&&& "1850. .0&&& "1850.

    "185&5 .&-5 "185&5 .&-5 "185&5 .&-5 "185&5

    "185.4 .-01.- "185.4 .-01.- "185.4 .-01.- "185.4

    "1854 -005'& "1854 -005'& "1854 -005'& "1854

    "18.2& -&1 "18.2& -&1 "18.2& -&1 "18.2&

    "18.5& -.141- "18.5& -.141- "18.5& -.141- "18.5&

    "18.'4 -1'&& "18.'4 -1'&& "18.'4 -1'&& "18.'4

    "18-14 '2225 "18-14 '2225 "18-14 '2225 "18-14"18-45 '52..- "18-45 '52..- "18-45 '52..- "18-45

    "18--. ''&0'& "18--. ''&0'& "18--. ''&0'& "18--.

    "1'825. 1&5 "1'825. 1&5 "1'825. 1&5 "1'825.

    "1'82'- 4&1- "1'82'- 4&1- "1'82'- 4&1- "1'82'-

    "1'8&1 -4&&& "1'8&1 -4&&& "1'8&1 -4&&& "1'8&1

    "1'8&51 1004-5 "1'8&51 1004-5 "1'8&51 1004-5 "1'8&51

    "1'8&'4 10&51- "1'8&'4 10&51- "1'8&'4 10&51- "1'8&'4

    "1'841. 10.55' "1'841. 10.55' "1'841. 10.55' "1'841.

    "1'844 10. "1'844 10. "1'844 10. "1'844

    "1'84'2 112.42 "1'84'2 112.42 "1'84'2 112.42 "1'84'2"1'851. 115.'& "1'851. 115.'& "1'851. 115.'& "1'851.

    "1'8550 11'-25 "1'8550 11'-25 "1'8550 11'-25 "1'8550

    "1'85'4 121-.- "1'85'4 121-.- "1'85'4 121-.- "1'85'4

    "1'8.1' 124'0' "1'8.1' 124'0' "1'8.1' 124'0' "1'8.1'

    "1.812 12-'5 "1.812 12-'5 "1.812 12-'5 "1.812

    "1.81.4 1&0'2 "1.81.4 1&0'2 "1.81.4 1&0'2 "1.81.4

    "1.8200 1&&&& "1.8200 1&&&& "1.8200 1&&&& "1.8200

    "1.82&5 1&.-5 "1.82&5 1&.-5 "1.82&5 1&.-5 "1.82&5

  • 8/9/2019 Real Estate Returns Calculator

    74/153

      "1.82-1 14001- "1.82-1 14001- "1.82-1 14001- "1.82-1

    "1.8&0- 14&05' "1.8&0- 14&05' "1.8&0- 14&05' "1.8&0-

    "&58'' 14.1 "&58'' 14.1 "&58'' 14.1 "&58''

    "&58&5 14142 "&58&5 14142 "&58&5 14142 "&58&5

    "&58-2 1521'& "&58-2 1521'& "&58-2 1521'& "&58-2

    "&.800 155225 "&.800 155225 "&.800 155225 "&.800

    "&.804- 15'2.- "&.804- 15'2.- "&.804- 15'2.- "&.804-"&.80'5 1.1&0' "&.80'5 1.1&0' "&.80'5 1.1&0' "&.80'5

    28..08&24 1.4&5 "128.51 1.4&5 "128.51 1.4&5 "128.51

    1.-&2 "128.0 1.-&2 "128.0 1.-&2 "128.0

    1-04&& "128-2 1-04&& "128-2 1-04&& "128-2

    1-&4-5 "128-.' 1-&4-5 "128-.' 1-&4-5 "128-.'

    1-.51- "128'0' 1-.51- "128'0' 1-.51- "128'0'

    1-55' "&.8&20 1-55' "&.8&20 1-55' "&.8&20

    1'2. "&.8&.1 1'2. "&.8&.1 1'2. "&.8&.1

    1'5.42 "&.8402 1'5.42 "&.8402 1'5.42 "&.8402

    1''.'& "&.844& 1''.'& "&.844& 1''.'& "&.844&11-25 "&.84'4 11-25 "&.84'4 11-25 "&.84'4

    14-.- "&.852. 14-.- "&.852. 14-.- "&.852.

    1-'0' "&.85.' 1-'0' "&.85.' 1-'0' "&.85.'

    200'5 &84.-81-1 200'5 "128&55 200'5 "128&55

    20&'2 20&'2 "128&' 20&'2 "128&'

    20.&& 20.&& "128441 20.&& "128441

    20-5 20-5 "1284'5 20-5 "1284'5

    21&01- 21&01- "&.8-'5 21&01- "&.8-'5

    21.05' 21.05' "&.8'2 21.05' "&.8'2

    211 211 "&.8'-4 211 "&.8'-4

    222142 222142 "&.81 222142 "&.81

    2251'& 2251'& "&.8.4 2251'& "&.8.4

    22'225 22'225 "&-8010 22'225 "&-8010

    2&12.- 2&12.- "&-805- 2&12.- "&-805-

    2&4&0' 2&4&0' "&-810& 2&4&0' "&-810&

    2&-&5 2&-&5 48&5.80'' 2&-&5 "15824.

    240&2 240&2 240&2 "1582&

    24&4&& 24&4&& 24&4&& "158&41

    24.4-5 24.4-5 24.4-5 "158&'

    2451- 2451- 2451- "1584&'

    25255' 25255' 25255' "1584'-

    255. 255. 255. "1585&-

    25'.42 25'.42 25'.42 "1585'-

    2.1.'& 2.1.'& 2.1.'& "158.&-

    2.4-25 2.4-25 2.4-25 "158.''

    2.--.- 2.--.- 2.--.- "158-40

    2-0'0' 2-0'0' 2-0'0' "158-1

    2-&'5 2-&'5 2-&'5 58&&584&0

  • 8/9/2019 Real Estate Returns Calculator

    75/153

    2-.'2 2-.'2 2-.'2

    2-&& 2-&& 2-&&

    2'2-5 2'2-5 2'2-5

    2'.01- 2'.01- 2'.01-

    2'05' 2'05' 2'05'

    221 221 221

    25142 25142 251422'1'& 2'1'& 2'1'&

    &01225 &01225 &01225

    &042.- &042.- &042.-

    &0-&0' &0-&0' &0-&0'

    &10&5 &10&5 &10&5

    &1&&2 &1&&2 &1&&2

    &1.4&& &1.4&& &1.4&&

    &14-5 &14-5 &14-5

    &2251- &2251- &2251-

    &2555' &2555' &2555'&2'. &2'. &2'.

    &&1.42 &&1.42 &&1.42

    &&4.'& &&4.'& &&4.'&

    &&--25 &&--25 &&--25

    &40-.- &40-.- &40-.-

    &4&'0' &4&'0' &4&'0'

    &4.'5 &4.'5 &4.'5

    &4'2 &4'2 &4'2

    &52&& &52&& &52&&

    &55-5 &55-5 &55-5

    &501- &501- &501-

    &.205' &.205' &.205'

    &.51 &.51 &.51

    &.'142 &.'142 &.'142

    &-11'& &-11'& &-11'&

    &-4225 &-4225 &-4225

    &--2.- &--2.- &--2.-

    &'0&0' &'0&0' &'0&0'

    &'&&5 &'&&5 &'&&5

    &'.&2 &'.&2 &'.&2

    &'4&& &'4&& &'4&&

    &24-5 &24-5 &24-5

    &551- &551- &551-

    &'55' &'55' &'55'

    401. 401. 401.

    404.42 404.42 404.42

    40-.'& 40-.'& 40-.'&

    410-25 410-25 410-25

  • 8/9/2019 Real Estate Returns Calculator

    76/153

    41&-.- 41&-.- 41&-.-

    41.'0' 41.'0' 41.'0'

    41'5 41'5 41'5

    422'2 422'2 422'2

    425&& 425&& 425&&

    42'-5 42'-5 42'-5

    4&201- 4&201- 4&201-4&505' 4&505' 4&505'

    4&'1 4&'1 4&'1

    441142 441142 441142

    4441'& 4441'& 4441'&

    44-225 44-225 44-225

    4502.- 4502.- 4502.-

    45&&0' 45&&0' 45&&0'

    45.&5 45.&5 45.&5

    45&2 45&2 45&2

    4.24&& 4.24&& 4.24&&4.54-5 4.54-5 4.54-5

    4.'51- 4.'51- 4.'51-

    4-155' 4-155' 4-155'

    4-4. 4-4. 4-4.

    4--.42 4--.42 4--.42

    4'0.'& 4'0.'& 4'0.'&

    4'&-25 4'&-25 4'&-25

    4'.-.- 4'.-.- 4'.-.-

    4''0' 4''0' 4''0'

    42'5 42'5 42'5

    45'2 45'2 45'2

    4'&& 4'&& 4'&&

    501-5 501-5 501-5

    50501- 50501- 50501-

    50'05' 50'05' 50'05'

    5111 5111 5111

    514142 514142 514142

    51-1'& 51-1'& 51-1'&

    520225 520225 520225

    52&2.- 52&2.- 52&2.-

    52.&0' 52.&0' 52.&0'

    52&5 52&5 52&5

    5&2&2 5&2&2 5&2&2

    5&54&& 5&54&& 5&54&&

    5&'4-5 5&'4-5 5&'4-5

    54151- 54151- 54151-

    54455' 54455' 54455'

    54-. 54-. 54-.

  • 8/9/2019 Real Estate Returns Calculator

    77/153

    550.42 550.42 550.42

    55&.'& 55&.'& 55&.'&

    55.-25 55.-25 55.-25

    55-.- 55-.- 55-.-

    5.2'0' 5.2'0' 5.2'0'

    5.5'5 5.5'5 5.5'5

    5.''2 5.''2 5.''25-1&& 5-1&& 5-1&&

    5-4-5 5-4-5 5-4-5

    5-'01- 5-'01- 5-'01-

    5'105' 5'105' 5'105'

    5'41 5'41 5'41

    5'-142 5'-142 5'-142

    501'& 501'& 501'&

    5&225 5&225 5&225

    5.2.- 5.2.- 5.2.-

    5&0' 5&0' 5&0'.02&5 .02&5 .02&5

    .05&2 .05&2 .05&2

    .0'4&& .0'4&& .0'4&&

    .114-5 .114-5 .114-5

    .1451- .1451- .1451-

    .1-55' .1-55' .1-55'

    .20. .20. .20.

    .2&.42 .2&.42 .2&.42

    .2..'& .2..'& .2..'&

    .2-25 .2-25 .2-25

    .&2-.- .&2-.- .&2-.-

    .&5'0' .&5'0' .&5'0'

    .&''5 .&''5 .&''5

    .41'2 .41'2 .41'2

    .44&& .44&& .44&&

    .4--5 .4--5 .4--5

    .5101- .5101- .5101-

    .5405' .5405' .5405'

    .5-1 .5-1 .5-1

    ..0142 ..0142 ..0142

    ..&1'& ..&1'& ..&1'&

    ...225 ...225 ...225

    ..2.- ..2.- ..2.-

    .-2&0' .-2&0' .-2&0'

    .-5&5 .-5&5 .-5&5

    .-'&2 .-'&2 .-'&2

    .'14&& .'14&& .'14&&

    .'44-5 .'44-5 .'44-5

  • 8/9/2019 Real Estate Returns Calculator

    78/153

    .'-51- .'-51- .'-51-

    .055' .055' .055'

    .&. .&. .&.

    ...42 ...42 ...42

    ..'& ..'& ..'&

    -02-25 -02-25 -02-25

    -05-.- -05-.- -05-.--0''0' -0''0' -0''0'

    -11'5 -11'5 -11'5

    -14'2 -14'2 -14'2

    -1-&& -1-&& -1-&&

    -20-5 -20-5 -20-5

    -2401- -2401- -2401-

    -2-05' -2-05' -2-05'

    -&01 -&01 -&01

    -&&142 -&&142 -&&142

    -&.1'& -&.1'& -&.1'&-&225 -&225 -&225

    -422.- -422.- -422.-

    -45&0' -45&0' -45&0'

    -4'&5 -4'&5 -4'&5

    -51&2 -51&2 -51&2

    -544&& -544&& -544&&

    -5-4-5 -5-4-5 -5-4-5

    -.051- -.051- -.051-

    -.&55' -.&55' -.&55'

    -... -... -...

    -..42 -..42 -..42

    --2.'& --2.'& --2.'&

    --5-25 --5-25 --5-25

    --'-.- --'-.- --'-.-

    -'1'0' -'1'0' -'1'0'

    -'4'5 -'4'5 -'4'5

    -'-'2 -'-'2 -'-'2

    -0&& -0&& -0&&

    -&-5 -&-5 -&-5

    --01- --01- --01-

    '0005' '0005' '0005'

    '0&1 '0&1 '0&1

    '0.142 '0.142 '0.142

    '01'& '01'& '01'&

    '12225 '12225 '12225

    '152.- '152.- '152.-

    '1'&0' '1'&0' '1'&0'

    '21&5 '21&5 '21&5

  • 8/9/2019 Real Estate Returns Calculator

    79/153

    '24&2 '24&2 '24&2

    '2-4&& '2-4&& '2-4&&

    '&04-5 '&04-5 '&04-5

    '&&51- '&&51- '&&51-

    '&.55' '&.55' '&.55'

    '&. '&. '&.

    '42.42 '42.42 '42.42'45.'& '45.'& '45.'&

    '4'-25 '4'-25 '4'-25

    '51-.- '51-.- '51-.-

    '54'0' '54'0' '54'0'

    '5-'5 '5-'5 '5-'5

    '.0'2 '.0'2 '.0'2

    '.&&& '.&&& '.&&&

    '..-5 '..-5 '..-5

    '-001- '-001- '-001-

    '-&05' '-&05' '-&05''-.1 '-.1 '-.1

    '-142 '-142 '-142

    ''21'& ''21'& ''21'&

    ''5225 ''5225 ''5225

    '''2.- '''2.- '''2.-

    '1&0' '1&0' '1&0'

    '4&5 '4&5 '4&5

    '-&2 '-&2 '-&2

    004&& 004&& 004&&

    0&4-5 0&4-5 0&4-5

    0.51- 0.51- 0.51-

    055' 055' 055'

    12. 12. 12.

    15.42 15.42 15.42

    1'.'& 1'.'& 1'.'&

    21-25 21-25 21-25

    24-.- 24-.- 24-.-

    2-'0' 2-'0' 2-'0'

    &0'5 &0'5 &0'5

    &&'2 &&'2 &&'2

    &.&& &.&& &.&&

    &-5 &-5 &-5

    4&01- 4&01- 4&01-

    4.05' 4.05' 4.05'

    41 41 41

    52142 52142 52142

    551'& 551'& 551'&

    5'225 5'225 5'225

  • 8/9/2019 Real Estate Returns Calculator

    80/153

    .12.- .12.- .12.-

    .4&0' .4&0' .4&0'

    .-&5 .-&5 .-&5

    -0&2 -0&2 -0&2

    -&4&& -&4&& -&4&&

    -.4-5 -.4-5 -.4-5

    -51- -51- -51-'255' '255' '255'

    '5. '5. '5.

    ''.42 ''.42 ''.42

    1.'& 1.'& 1.'&

    4-25 4-25 4-25

    --.- --.- --.-

    1000' 1000' 1000'

    100&'5 100&'5 100&'5

    100. 100. 100.

    100 100 100101&0 101&0 101&0

    101.0 101.0 101.0

    1011 1011 1011

    10221 10221 10221

    10251 10251 10251

    102'2 102'2 102'2

    10&12 10&12 10&12

    10&4& 10&4& 10&4&

    10&-& 10&-& 10&-&

    1040&5 1040&5 1040&5

    104&4 104&4 104&4

    104.4 104.4 104.4

    1045 1045 1045

    10525 10525 10525

    1055. 1055. 1055.

    105'. 105'. 105'.

    10.1. 10.1. 10.1.

    10.4- 10.4- 10.4-

    10.-- 10.-- 10.--

    10-0' 10-0' 10-0'

    10-&' 10-&' 10-&'

    10-.'5 10-.'5 10-.'5

    10- 10- 10-

    10'2 10'2 10'2

    10'.0 10'.0 10'.0

    10'0 10'0 10'0

    1021 1021 1021

    1051 1051 1051

  • 8/9/2019 Real Estate Returns Calculator

    81/153

    10'1 10'1 10'1

    11012 11012 11012

    11042 11042 11042

    110-& 110-& 110-&

    1110& 1110& 1110&

    111&&5 111&&5 111&&5

  • 8/9/2019 Real Estate Returns Calculator

    82/153

      ' 10

    0'0# 0' 0'5#

    100.# 104-# 10.#

    -2# 101-# 1042#

    1 "184418015 1 "184418015 1 "184418015 1

    1'&5 "2085&5 1'&5 "2085&5 1'&5 "2085&5 1'&5

    21&1- "2085.1 21&1- "2085.1 21&1- "2085.1 21&1-

    244&&& "2085'- 244&&& "2085'- 244&&& "2085'- 244&&&

    2-4-5 "208.1& 2-4-5 "208.1& 2-4-5 "208.1& 2-4-5

    &051.- "208.40 &051.- "208.40 &051.- "208.40 &051.-

    &&55'& "208... &&55'& "208... &&55'& "208... &&55'&

    &.. "208.& &.. "208.& &.. "208.& &..

    &.41- "208-20 &.41- "208-20 &.41- "208-20 &.41-

    42.'&& "208-4- 42.'&& "208-4- 42.'&& "208-4- 42.'&&

    45-25 "208--5 45-25 "208--5 45-25 "208--5 45-25

    4'-..- "&48'-1 4'-..- "&48'-1 4'-..- "&48'-1 4'-..-

    51'0'& "&48' 51'0'& "&48' 51'0'& "&48' 51'0'&54'5 "1844' 54'5 "1844' 54'5 "1844' 54'5

    5-'1- "184-- 5-'1- "184-- 5-'1- "184-- 5-'1-

    .0&&& "1850. .0&&& "1850. .0&&& "1850. .0&&&

    .&-5 "185&5 .&-5 "185&5 .&-5 "185&5 .&-5

    .-01.- "185.4 .-01.- "185.4 .-01.- "185.4 .-01.-

    -005'& "1854 -005'& "1854 -005'& "1854 -005'&

    -&1 "18.2& -&1 "18.2& -&1 "18.2& -&1

    -.141- "18.5& -.141- "18.5& -.141- "18.5& -.141-

    -1'&& "18.'4 -1'&& "18.'4 -1'&& "18.'4 -1'&&

    '2225 "18-14 '2225 "18-14 '2225 "18-14 '2225'52..- "18-45 '52..- "18-45 '52..- "18-45 '52..-

    ''&0'& "18--. ''&0'& "18--. ''&0'& "18--. ''&0'&

    1&5 "1'825. 1&5 "1'825. 1&5 "1'825. 1&5

    4&1- "1'82'- 4&1- "1'82'- 4&1- "1'82'- 4&1-

    -4&&& "1'8&1 -4&&& "1'8&1 -4&&& "1'8&1 -4&&&

    1004-5 "1'8&51 1004-5 "1'8&51 1004-5 "1'8&51 1004-5

    10&51- "1'8&'4 10&51- "1'8&'4 10&51- "1'8&'4 10&51-

    10.55' "1'841. 10.55' "1'841. 10.55' "1'841. 10.55'

    10. "1'844 10. "1'844 10. "1'844 10.

    112.42 "1'84'2 112.42 "1'84'2 112.42 "1'84'2 112.42115.'& "1'851. 115.'& "1'851. 115.'& "1'851. 115.'&

    11'-25 "1'8550 11'-25 "1'8550 11'-25 "1'8550 11'-25

    121-.- "1'85'4 121-.- "1'85'4 121-.- "1'85'4 121-.-

    124'0' "1'8.1' 124'0' "1'8.1' 124'0' "1'8.1' 124'0'

    12-'5 "1.812 12-'5 "1.812 12-'5 "1.812 12-'5

    1&0'2 "1.81.4 1&0'2 "1.81.4 1&0'2 "1.81.4 1&0'2

    1&&&& "1.8200 1&&&& "1.8200 1&&&& "1.8200 1&&&&

    1&.-5 "1.82&5 1&.-5 "1.82&5 1&.-5 "1.82&5 1&.-5

  • 8/9/2019 Real Estate Returns Calculator

    83/153

    14001- "1.82-1 14001- "1.82-1 14001- "1.82-1 14001-

    14&05' "1.8&0- 14&05' "1.8&0- 14&05' "1.8&0- 14&05'

    14.1 "&58'' 14.1 "&58'' 14.1 "&58'' 14.1

    14142 "&58&5 14142 "&58&5 14142 "&58&5 14142

    1521'& "&58-2 1521'& "&58-2 1521'& "&58-2 1521'&

    155225 "&.800 155225 "&.800 155225 "&.800 155225

    15'2.- "&.804- 15'2.- "&.804- 15'2.- "&.804- 15'2.-1.1&0' "&.80'5 1.1&0' "&.80'5 1.1&0' "&.80'5 1.1&0'

    1.4&5 "128.51 1.4&5 "128.51 1.4&5 "128.51 1.4&5

    1.-&2 "128.0 1.-&2 "128.0 1.-&2 "128.0 1.-&2

    1-04&& "128-2 1-04&& "128-2 1-04&& "128-2 1-04&&

    1-&4-5 "128-.' 1-&4-5 "128-.' 1-&4-5 "128-.' 1-&4-5

    1-.51- "128'0' 1-.51- "128'0' 1-.51- "128'0' 1-.51-

    1-55' "&.8&20 1-55' "&.8&20 1-55' "&.8&20 1-55'

    1'2. "&.8&.1 1'2. "&.8&.1 1'2. "&.8&.1 1'2.

    1'5.42 "&.8402 1'5.42 "&.8402 1'5.42 "&.8402 1'5.42

    1''.'& "&.844& 1''.'& "&.844& 1''.'& "&.844& 1''.'&11-25 "&.84'4 11-25 "&.84'4 11-25 "&.84'4 11-25

    14-.- "&.852. 14-.- "&.852. 14-.- "&.852. 14-.-

    1-'0' "&.85.' 1-'0' "&.85.' 1-'0' "&.85.' 1-'0'

    200'5 "128&55 200'5 "128&55 200'5 "128&55 200'5

    20&'2 "128&' 20&'2 "128&' 20&'2 "128&' 20&'2

    20.&& "128441 20.&& "128441 20.&& "128441 20.&&

    20-5 "1284'5 20-5 "1284'5 20-5 "1284'5 20-5

    21&01- "&.8-'5 21&01- "&.8-'5 21&01- "&.8-'5 21&01-

    21.05' "&.8'2 21.05' "&.8'2 21.05' "&.8'2 21.05'

    211 "&.8'-4 211 "&.8'-4 211 "&.8'-4 211

    222142 "&.81 222142 "&.81 222142 "&.81 222142

    2251'& "&.8.4 2251'& "&.8.4 2251'& "&.8.4 2251'&

    22'225 "&-8010 22'225 "&-8010 22'225 "&-8010 22'225

    2&12.- "&-805- 2&12.- "&-805- 2&12.- "&-805- 2&12.-

    2&4&0' "&-810& 2&4&0' "&-810& 2&4&0' "&-810& 2&4&0'

    2&-&5 "15824. 2&-&5 "15824. 2&-&5 "15824. 2&-&5

    240&2 "1582& 240&2 "1582& 240&2 "1582& 240&2

    24&4&& "158&41 24&4&& "158&41 24&4&& "158&41 24&4&&

    24.4-5 "158&' 24.4-5 "158&' 24.4-5 "158&' 24.4-5

    2451- "1584&' 2451- "1584&' 2451- "1584&' 2451-

    25255' "1584'- 25255' "1584'- 25255' "1584'- 25255'

    255. "1585&- 255. "1585&- 255. "1585&- 255.

    25'.42 "1585'- 25'.42 "1585'- 25'.42 "1585'- 25'.42

    2.1.'& "158.&- 2.1.'& "158.&- 2.1.'& "158.&- 2.1.'&

    2.4-25 "158.'' 2.4-25 "158.'' 2.4-25 "158.'' 2.4-25

    2.--.- "158-40 2.--.- "158-40 2.--.- "158-40 2.--.-

    2-0'0' "158-1 2-0'0' "158-1 2-0'0' "158-1 2-0'0'

    2-&'5 "1482-. 2-&'5 "1482-. 2-&'5 "1482-. 2-&'5

  • 8/9/2019 Real Estate Returns Calculator

    84/153

    2-.'2 "148&2 2-.'2 "148&2 2-.'2 "148&2 2-.'2

    2-&& "148&'2 2-&& "148&'2 2-&& "148&'2 2-&&

    2'2-5 "1484&5 2'2-5 "1484&5 2'2-5 "1484&5 2'2-5

    2'.01- "1484' 2'.01- "1484' 2'.01- "1484' 2'.01-

    2'05' "148544 2'05' "148544 2'05' "148544 2'05'

    221 "&'80-1 221 "&'80-1 221 "&'80-1 221

    25142 "&'812. 25142 "&'812. 25142 "&'812. 251422'1'& "&'81'2 2'1'& "&'81'2 2'1'& "&'81'2 2'1'&

    &01225 "&'82& &01225 "&'82& &01225 "&'82& &01225

    &042.- "&'825 &042.- "&'825 &042.- "&'825 &042.-

    &0-&0' "&'8&5& &0-&0' "&'8&5& &0-&0' "&'8&5& &0-&0'

    &10&5 .84148404 &10&5 "1285'- &10&5 "1285'- &10&5

    &1&&2 &1&&2 "128.45 &1&&2 "128.45 &1&&2

    &1.4&& &1.4&& "128-04 &1.4&& "128-04 &1.4&&

    &14-5 &14-5 "128-.& &14-5 "128-.& &14-5

    &2251- &2251- "128'2& &2251- "128'2& &2251-

    &2555' &2555' "&'8-0- &2555' "&'8-0- &2555'&2'. &2'. "&'8-.' &2'. "&'8-.' &2'.

    &&1.42 &&1.42 "&'8'2 &&1.42 "&'8'2 &&1.42

    &&4.'& &&4.'& "&'8'1 &&4.'& "&'8'1 &&4.'&

    &&--25 &&--25 "&'85& &&--25 "&'85& &&--25

    &40-.- &40-.- "&801. &40-.- "&801. &40-.-

    &4&'0' &4&'0' "&80'0 &4&'0' "&80'0 &4&'0'

    &4.'5 &4.'5 -8.0&815. &4.'5 "118-5& &4.'5

    &4'2 &4'2 &4'2 "118'1- &4'2

    &52&& &52&& &52&& "118''& &52&&

    &55-5 &55-5 &55-5 "1184' &55-5

    &501- &501- &501- "&8405 &501-

    &.205' &.205' &.205' "&84-2 &.205'

    &.51 &.51 &.51 "&85& &.51

    &.'142 &.'142 &.'142 "&8.0- &.'142

    &-11'& &-11'& &-11'& "&8.-. &-11'&

    &-4225 &-4225 &-4225 "&8-45 &-4225

    &--2.- &--2.- &--2.- "&8'15 &--2.-

    &'0&0' &'0&0' &'0&0' "&8''5 &'0&0'

    &'&&5 &'&&5 &'&&5 '8128'.. &'&&5

    &'.&2 &'.&2 &'.&2 &'.&2

    &'4&& &'4&& &'4&& &'4&&

    &24-5 &24-5 &24-5 &24-5

    &551- &551- &551- &551-

    &'55' &'55' &'55' &'55'

    401. 401. 401. 401.

    404.42 404.42 404.42 404.42

    40-.'& 40-.'& 40-.'& 40-.'&

    410-25 410-25 410-25 410-25

  • 8/9/2019 Real Estate Returns Calculator

    85/153

    41&-.- 41&-.- 41&-.- 41&-.-

    41.'0' 41.'0' 41.'0' 41.'0'

    41'5 41'5 41'5 41'5

    422'2 422'2 422'2 422'2

    425&& 425&& 425&& 425&&

    42'-5 42'-5 42'-5 42'-5

    4&201- 4&201- 4&201- 4&201-4&505' 4&505' 4&505' 4&505'

    4&'1 4&'1 4&'1 4&'1

    441142 441142 441142 441142

    4441'& 4441'& 4441'& 4441'&

    44-225 44-225 44-225 44-225

    4502.- 4502.- 4502.- 4502.-

    45&&0' 45&&0' 45&&0' 45&&0'

    45.&5 45.&5 45.&5 45.&5

    45&2 45&2 45&2 45&2

    4.24&& 4.24&& 4.24&& 4.24&&4.54-5 4.54-5 4.54-5 4.54-5

    4.'51- 4.'51- 4.'51- 4.'51-

    4-155' 4-155' 4-155' 4-155'

    4-4. 4-4. 4-4. 4-4.

    4--.42 4--.42 4--.42 4--.42

    4'0.'& 4'0.'& 4'0.'& 4'0.'&

    4'&-25 4'&-25 4'&-25 4'&-25

    4'.-.- 4'.-.- 4'.-.- 4'.-.-

    4''0' 4''0' 4''0' 4''0'

    42'5 42'5 42'5 42'5

    45'2 45'2 45'2 45'2

    4'&& 4'&& 4'&& 4'&&

    501-5 501-5 501-5 501-5

    50501- 50501- 50501- 50501-

    50'05' 50'05' 50'05' 50'05'

    5111 5111 5111 5111

    514142 514142 514142 514142

    51-1'& 51-1'& 51-1'& 51-1'&

    520225 520225 520225 520225

    52&2.- 52&2.- 52&2.- 52&2.-

    52.&0' 52.&0' 52.&0' 52.&0'

    52&5 52&5 52&5 52&5

    5&2&2 5&2&2 5&2&2 5&2&2

    5&54&& 5&54&& 5&54&& 5&54&&

    5&'4-5 5&'4-5 5&'4-5 5&'4-5

    54151- 54151- 54151- 54151-

    54455' 54455' 54455' 54455'

    54-. 54-. 54-. 54-.

  • 8/9/2019 Real Estate Returns Calculator

    86/153

    550.42 550.42 550.42 550.42

    55&.'& 55&.'& 55&.'& 55&.'&

    55.-25 55.-25 55.-25 55.-25

    55-.- 55-.- 55-.- 55-.-

    5.2'0' 5.2'0' 5.2'0' 5.2'0'

    5.5'5 5.5'5 5.5'5 5.5'5

    5.''2 5.''2 5.''2 5.''25-1&& 5-1&& 5-1&& 5-1&&

    5-4-5 5-4-5 5-4-5 5-4-5

    5-'01- 5-'01- 5-'01- 5-'01-

    5'105' 5'105' 5'105' 5'105'

    5'41 5'41 5'41 5'41

    5'-142 5'-142 5'-142 5'-142

    501'& 501'& 501'& 501'&

    5&225 5&225 5&225 5&225

    5.2.- 5.2.- 5.2.- 5.2.-

    5&0' 5&0' 5&0' 5&0'.02&5 .02&5 .02&5 .02&5

    .05&2 .05&2 .05&2 .05&2

    .0'4&& .0'4&& .0'4&& .0'4&&

    .114-5 .114-5 .114-5 .114-5

    .1451- .1451- .1451- .1451-

    .1-55' .1-55' .1-55' .1-55'

    .20. .20. .20. .20.

    .2&.42 .2&.42 .2&.42 .2&.42

    .2..'& .2..'& .2..'& .2..'&

    .2-25 .2-25 .2-25 .2-25

    .&2-.- .&2-.- .&2-.- .&2-.-

    .&5'0' .&5'0' .&5'0' .&5'0'

    .&''5 .&''5 .&''5 .&''5

    .41'2 .41'2 .41'2 .41'2

    .44&& .44&& .44&& .44&&

    .4--5 .4--5 .4--5 .4--5

    .5101- .5101- .5101- .5101-

    .5405' .5405' .5405' .5405'

    .5-1 .5-1 .5-1 .5-1

    ..0142 ..0142 ..0142 ..0142

    ..&1'& ..&1'& ..&1'& ..&1'&

    ...225 ...225 ...225 ...225

    ..2.- ..2.- ..2.- ..2.-

    .-2&0' .-2&0' .-2&0' .-2&0'

    .-5&5 .-5&5 .-5&5 .-5&5

    .-'&2 .-'&2 .-'&2 .-'&2

    .'14&& .'14&& .'14&& .'14&&

    .'44-5 .'44-5 .'44-5 .'44-5

  • 8/9/2019 Real Estate Returns Calculator

    87/153

    .'-51- .'-51- .'-51- .'-51-

    .055' .055' .055' .055'

    .&. .&. .&. .&.

    ...42 ...42 ...42 ...42

    ..'& ..'& ..'& ..'&

    -02-25 -02-25 -02-25 -02-25

    -05-.- -05-.- -05-.- -05-.--0''0' -0''0' -0''0' -0''0'

    -11'5 -11'5 -11'5 -11'5

    -14'2 -14'2 -14'2 -14'2

    -1-&& -1-&& -1-&& -1-&&

    -20-5 -20-5 -20-5 -20-5

    -2401- -2401- -2401- -2401-

    -2-05' -2-05' -2-05' -2-05'

    -&01 -&01 -&01 -&01

    -&&142 -&&142 -&&142 -&&142

    -&.1'& -&.1'& -&.1'& -&.1'&-&225 -&225 -&225 -&225

    -422.- -422.- -422.- -422.-

    -45&0' -45&0' -45&0' -45&0'

    -4'&5 -4'&5 -4'&5 -4'&5

    -51&2 -51&2 -51&2 -51&2

    -544&& -544&& -544&& -544&&

    -5-4-5 -5-4-5 -5-4-5 -5-4-5

    -.051- -.051- -.051- -.051-

    -.&55' -.&55' -.&55' -.&55'

    -... -... -... -...

    -..42 -..42 -..42 -..42

    --2.'& --2.'& --2.'& --2.'&

    --5-25 --5-25 --5-25 --5-25

    --'-.- --'-.- --'-.- --'-.-

    -'1'0' -'1'0' -'1'0' -'1'0'

    -'4'5 -'4'5 -'4'5 -'4'5

    -'-'2 -'-'2 -'-'2 -'-'2

    -0&& -0&& -0&& -0&&

    -&-5 -&-5 -&-5 -&-5

    --01- --01- --01- --01-

    '0005' '0005' '0005' '0005'

    '0&1 '0&1 '0&1 '0&1

    '0.142 '0.142 '0.142 '0.142

    '01'& '01'& '01'& '01'&

    '12225 '12225 '12225 '12225

    '152.- '152.- '152.- '152.-

    '1'&0' '1'&0' '1'&0' '1'&0'

    '21&5 '21&5 '21&5 '21&5

  • 8/9/2019 Real Estate Returns Calculator

    88/153

    '24&2 '24&2 '24&2 '24&2

    '2-4&& '2-4&& '2-4&& '2-4&&

    '&04-5 '&04-5 '&04-5 '&04-5

    '&&51- '&&51- '&&51- '&&51-

    '&.55' '&.55' '&.55' '&.55'

    '&. '&. '&. '&.

    '42.42 '42.42 '42.42 '42.42'45.'& '45.'& '45.'& '45.'&

    '4'-25 '4'-25 '4'-25 '4'-25

    '51-.- '51-.- '51-.- '51-.-

    '54'0' '54'0' '54'0' '54'0'

    '5-'5 '5-'5 '5-'5 '5-'5

    '.0'2 '.0'2 '.0'2 '.0'2

    '.&&& '.&&& '.&&& '.&&&

    '..-5 '..-5 '..-5 '..-5

    '-001- '-001- '-001- '-001-

    '-&05' '-&05' '-&05' '-&05''-.1 '-.1 '-.1 '-.1

    '-142 '-142 '-142 '-142

    ''21'& ''21'& ''21'& ''21'&

    ''5225 ''5225 ''5225 ''5225

    '''2.- '''2.- '''2.- '''2.-

    '1&0' '1&0' '1&0' '1&0'

    '4&5 '4&5 '4&5 '4&5

    '-&2 '-&2 '-&2 '-&2

    004&& 004&& 004&& 004&&

    0&4-5 0&4-5 0&4-5 0&4-5

    0.51- 0.51- 0.51- 0.51-

    055' 055' 055' 055'

    12. 12. 12. 12.

    15.42 15.42 15.42 15.42

    1'.'& 1'.'& 1'.'& 1'.'&

    21-25 21-25 21-25 21-25

    24-.- 24-.- 24-.- 24-.-

    2-'0' 2-'0' 2-'0' 2-'0'

    &0'5 &0'5 &0'5 &0'5

    &&'2 &&'2 &&'2 &&'2

    &.&& &.&& &.&& &.&&

    &-5 &-5 &-5 &-5

    4&01- 4&01- 4&01- 4&01-

    4.05' 4.05' 4.05' 4.05'

    41 41 41 41

    52142 52142 52142 52142

    551'& 551'& 551'& 551'&

    5'225 5'225 5'225 5'225

  • 8/9/2019 Real Estate Returns Calculator

    89/153

    .12.- .12.- .12.- .12.-

    .4&0' .4&0' .4&0' .4&0'

    .-&5 .-&5 .-&5 .-&5

    -0&2 -0&2 -0&2 -0&2

    -&4&& -&4&& -&4&& -&4&&

    -.4-5 -.4-5 -.4-5 -.4-5

    -51- -51- -51- -51-'255' '255' '255' '255'

    '5. '5. '5. '5.

    ''.42 ''.42 ''.42 ''.42

    1.'& 1.'& 1.'& 1.'&

    4-25 4-25 4-25 4-25

    --.- --.- --.- --.-

    1000' 1000' 1000' 1000'

    100&'5 100&'5 100&'5 100&'5

    100. 100. 100. 100.

    100 100 100 100101&0 101&0 101&0 101&0

    101.0 101.0 101.0 101.0

    1011 1011 1011 1011

    10221 10221 10221 10221

    10251 10251 10251 10251

    102'2 102'2 102'2 102'2

    10&12 10&12 10&12 10&12

    10&4& 10&4& 10&4& 10&4&

    10&-& 10&-& 10&-& 10&-&

    1040&5 1040&5 1040&5 1040&5

    104&4 104&4 104&4 104&4

    104.4 104.4 104.4 104.4

    1045 1045 1045 1045

    10525 10525 10525 10525

    1055. 1055. 1055. 1055.

    105'. 105'. 105'. 105'.

    10.1. 10.1. 10.1. 10.1.

    10.4- 10.4- 10.4- 10.4-

    10.-- 10.-- 10.-- 10.--

    10-0' 10-0' 10-0' 10-0'

    10-&' 10-&' 10-&' 10-&'

    10-.'5 10-.'5 10-.'5 10-.'5

    10- 10- 10- 10-

    10'2 10'2 10'2 10'2

    10'.0 10'.0 10'.0 10'.0

    10'0 10'0 10'0 10'0

    1021 1021 1021 1021

    1051 1051 1051 1051

  • 8/9/2019 Real Estate Returns Calculator

    90/153

    10'1 10'1 10'1 10'1

    11012 11012 11012 11012

    11042 11042 11042 11042

    110-& 110-& 110-& 110-&

    1110& 1110& 1110& 1110&

    111&&5 111&&5 111&&5 111&&5

  • 8/9/2019 Real Estate Returns Calculator

    91/153

      11 12 1& 14

    0''# 6rr

  • 8/9/2019 Real Estate Returns Calculator

    92/153

      "1.82-1 14001- "1.82-1 14001- "1.82-1 14001- "1.82-1

    "1.8&0- 14&05' "1.8&0- 14&05' "1.8&0- 14&05' "1.8&0-

    "&58'' 14.1 "&58'' 14.1 "&58'' 14.1 "&58''

    "&58