How do you like a strategy that allows you to replace your salary after 20 years of working.... conservatively speaking. My assumptions are based the following :
a. Iron rice bowl salary with fixed increment of 5% a year.
b. Mortgage downpayment of 20%.
c. Nett cash flow of 5%.
d. No cash out.
e. No cap gains.
f. Interest only loan. (for easy calculation)
g. No vacancy.
h. Increment of 2% rental / year.
Year | Base Salary | Increment 5% | Cumulative | Mortgage Payment | Passive Income Prop 1 (5% nett) | Passive Income Prop 2 (5% nett) | Passive Income Prop 3 (5% nett) | Cumulative Passive Income | Total Loan |
1 | $50,000.00 | $50,000.00 | |||||||
2 | $50,000.00 | $2,500.00 | $102,500.00 | ||||||
3 | $50,000.00 | $2,625.00 | $155,125.00 | ||||||
4 | $50,000.00 | $2,631.25 | $207,756.25 | ($200,000.00) | $10,000.00 | $10,000.00 | $800,000.00 | ||
5 | $50,000.00 | $2,631.56 | $60,387.81 | $10,200.00 | $20,200.00 | $800,000.00 | |||
6 | $50,000.00 | $2,631.58 | $113,019.39 | $10,404.00 | $30,604.00 | $800,000.00 | |||
7 | $50,000.00 | $2,631.58 | $165,650.97 | $10,612.08 | $41,216.08 | $800,000.00 | |||
8 | $50,000.00 | $2,631.58 | $218,282.55 | $10,824.32 | $52,040.40 | $800,000.00 | |||
9 | $50,000.00 | $2,631.58 | $270,914.13 | $11,040.81 | $63,081.21 | $800,000.00 | |||
10 | $50,000.00 | $2,631.58 | $323,545.71 | ($300,000.00) | $11,261.62 | $15,000.00 | $74,342.83 | $2,000,000.00 | |
11 | $50,000.00 | $2,631.58 | $76,177.29 | $11,486.86 | $15,300.00 | $85,829.69 | $2,000,000.00 | ||
12 | $50,000.00 | $2,631.58 | $128,808.86 | $11,716.59 | $15,606.00 | $97,546.28 | $2,000,000.00 | ||
13 | $50,000.00 | $2,631.58 | $181,440.44 | $11,950.93 | $15,918.12 | $109,497.21 | $2,000,000.00 | ||
14 | $50,000.00 | $2,631.58 | $234,072.02 | $12,189.94 | $16,236.48 | $121,687.15 | $2,000,000.00 | ||
15 | $50,000.00 | $2,631.58 | $286,703.60 | $12,433.74 | $16,561.21 | $134,120.90 | $2,000,000.00 | ||
16 | $50,000.00 | $2,631.58 | $339,335.18 | $12,682.42 | $16,892.44 | $146,803.32 | $2,000,000.00 | ||
17 | $50,000.00 | $2,631.58 | $391,966.76 | $12,936.07 | $17,230.29 | $159,739.38 | $2,000,000.00 | ||
18 | $50,000.00 | $2,631.58 | $444,598.34 | ($400,000.00) | $13,194.79 | $17,574.89 | $20,000.00 | $172,934.17 | $3,600,000.00 |
19 | $50,000.00 | $2,631.58 | $97,229.92 | $13,458.68 | $17,926.39 | $20,400.00 | $186,392.85 | $3,600,000.00 | |
20 | $50,000.00 | $2,631.58 | $149,861.50 | $13,727.86 | $18,284.92 | $20,808.00 | $200,120.71 | $3,600,000.00 | |
Nett Cash Position | $349,982.21 | ||||||||
Passive Income | $52,820.77 | ||||||||
Total Mortgage | $3,600,000.00 | ||||||||
Nett Worth | ($3,250,017.79) |