Loading CHAD Cornerstone…
Loading CHAD Cornerstone…
Your investment property command centre. from first conversation to settlement day and beyond.
Sign in to access your property analyses.
Choose a strong password you'll remember. You'll use it each time you sign in.
Enter and confirm your new password below.
Set a password to access your Client Portal. You'll use it each time you sign in to track your property journey.
Choose a strong password you'll remember. Minimum 6 characters.
Individual · P&I · 30yr · 6.5% interest · Shared with client 14 Mar 2026
| Metric | Year 1 | Year 5 | Year 10 | Year 15 | Year 20 |
|---|---|---|---|---|---|
| Property & Equity | |||||
| Property Value | $663,400 | $858,242 | $1,164,866 | $1,581,038 | $2,145,895 |
| Loan Balance | $490,456 | $464,310 | $420,490 | $359,893 | $276,100 |
| Equity | $172,944 | $393,931 | $744,376 | $1,221,144 | $1,869,795 |
| Income & Cashflow | |||||
| Gross Annual Rent | $30,940 | $37,608 | $47,998 | $61,259 | $78,184 |
| Net Annual Cashflow | −$14,636 | −$9,604 | −$1,679 | $8,541 | $21,705 |
| Cumulative Cashflow | −$14,636 | −$60,920 | −$85,971 | −$64,742 | $16,125 |
| Returns | |||||
| Gross Yield | 4.99% | 6.07% | 7.74% | 9.88% | 12.61% |
| Net Rental Yield | 4.79% | 5.83% | 7.44% | 9.49% | 12.11% |
| Net Operating Yield | 3.44% | 4.18% | 5.33% | 6.80% | 8.68% |
| ROIC | −30.3% | 14.7% | 85.8% | 182.5% | 313.8% |
Forecasting & Feasibility Tool Only . All figures are projections based on the assumptions entered and do not constitute financial, investment, taxation, or legal advice. Actual results may vary materially due to market cycles, interest rate changes, rental demand, and government policy changes including negative gearing, CGT, and land tax rules. Always seek independent advice from a licensed financial adviser, accountant, tax agent, and solicitor before making any investment decision. Full disclaimer ↗ · © CHAD Property Pty Ltd. All rights reserved.
All inputs are estimates only. Figures entered here drive the feasibility and forecast projections shown across this tool. They do not constitute financial, investment, or legal advice. Verify all inputs with your mortgage broker, accountant, and conveyancer before proceeding.
This checklist is a decision-support tool for CHAD Property staff only. It does not constitute legal, structural, environmental, or financial advice. All items must be independently verified by qualified professionals (conveyancer, building inspector, town planner). CHAD Property Pty Ltd accepts no liability for decisions made on the basis of this checklist.
These definitions are provided for general educational purposes only and do not constitute financial, taxation, or investment advice. All calculations in this tool are estimates based on the assumptions entered. Actual results will vary. CHAD Property Pty Ltd recommends seeking independent financial and tax advice before making investment decisions.