real estate returns calculator
TRANSCRIPT
-
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