Model the full return on a Spanish property investment. See gross and net yields, annual cashflow, and a 10-year year-by-year projection.
Gross Yield
5.76%
Net Yield
3.52%
Annual Cashflow
€8,808
5-Year ROI
33.54%
10-Year ROI
69.62%
Break-Even
Year 1
| Year | Property Value | Rent Income | Expenses | Net Cashflow | Cumulative Return | Total ROI |
|---|---|---|---|---|---|---|
| 1 | €257,500 | €14,400 | €5,592 | €8,808 | €16,308 | 6.52% |
| 2 | €265,225 | €14,400 | €5,592 | €8,808 | €32,841 | 13.14% |
| 3 | €273,182 | €14,400 | €5,592 | €8,808 | €49,606 | 19.84% |
| 4 | €281,377 | €14,400 | €5,592 | €8,808 | €66,609 | 26.64% |
| 5 | €289,819 | €14,400 | €5,592 | €8,808 | €83,859 | 33.54% |
| 6 | €298,513 | €14,400 | €5,592 | €8,808 | €101,361 | 40.54% |
| 7 | €307,468 | €14,400 | €5,592 | €8,808 | €119,124 | 47.65% |
| 8 | €316,693 | €14,400 | €5,592 | €8,808 | €137,157 | 54.86% |
| 9 | €326,193 | €14,400 | €5,592 | €8,808 | €155,465 | 62.19% |
| 10 | €335,979 | €14,400 | €5,592 | €8,808 | €174,059 | 69.62% |