Wealth Projector
Visualize your property portfolio growth over the next 10 years
Projected Equity (10Y)
$1,814,327
+$1,220,327equity growth
Projected Value (10Y)
$2,883,143
+$1,113,143value increase
Debt Reduction (10Y)
$107,184
$1,068,816remaining debt
Scenario Controls
5%
0%Conservative: 3-5%Moderate: 6-8%15%
3%
0%Historical Average: 3-4%10%
10-Year Equity Projection
The green area represents your net equity (property value minus debt)
Property Value
Loan Balance
Net Equity
Year-by-Year Breakdown
| Year | Property Value | Loan Balance | Net Equity | Equity Growth |
|---|---|---|---|---|
| 0 | $1,770,000 | $1,176,000 | $594,000 | - |
| 1 | $1,858,500 | $1,168,032 | $690,468 | +$96,468 |
| 2 | $1,951,425 | $1,159,551 | $791,874 | +$101,406 |
| 3 | $2,048,996 | $1,150,525 | $898,471 | +$106,597 |
| 4 | $2,151,446 | $1,140,918 | $1,010,528 | +$112,057 |
| 5 | $2,259,018 | $1,130,693 | $1,128,325 | +$117,797 |
| 6 | $2,371,969 | $1,119,811 | $1,252,158 | +$123,833 |
| 7 | $2,490,568 | $1,108,228 | $1,382,339 | +$130,181 |
| 8 | $2,615,096 | $1,095,901 | $1,519,195 | +$136,856 |
| 9 | $2,745,851 | $1,082,781 | $1,663,070 | +$143,875 |
| 10 | $2,883,143 | $1,068,816 | $1,814,327 | +$151,257 |