Model how property investment within your SMSF performs over a 20-year horizon — including loan servicing, surplus growth, and projected total wealth.
1
Property & Loan Details
$
$
$
$
$
$
$
$
2
Superannuation & Income
$
$
$
$
$
$
3
Rental Income & Running Costs
$
$
%
%
$
$
$
$
Apply 3% annual inflation to rent and running costs
Your Projection Results
✓ Calculation Complete
Year-by-Year Breakdown
Disclaimer: This calculator provides projections for illustrative purposes only and does not constitute financial advice. Results are based on the inputs provided and assumed rates. Always consult a licensed financial adviser before making investment decisions. Past performance does not guarantee future results.