Your inputs.
A clearer perspective.
Explore purchase, rental and sale assumptions through independently editable scenarios.
Explore your property scenario
Illustrative property scenario based on your inputs. Not a project quotation or guaranteed return.
Models an individual-property purchase and rental operation, separate from SOLVARA or company equity participation.
Base · hypothetical results
- Total initial capital
- —
- Annual gross revenue
- —
- Annual costs
- —
- Annual net operating income
- —
- Operating yield on initial capital
- —
- Net modelled sale proceeds
- —
- Total modelled profit / loss
- —
- Total unannualised return
- —
- Simple operating-income payback
- —
Payback uses operating income only, excludes the sale, and must be reached within the selected holding period.
Hypothetical scenario comparison
Names describe scenarios you can explore, not predictions or a guaranteed ordering of returns.
| Scenario | Annual net income | Total profit / loss | Total return |
|---|
Annual cash flow
Selected scenario. Year zero includes all initial capital; the final year includes sale proceeds.
| Year | Investment | Operating income | Sale proceeds | Net cash flow | Cumulative cash flow |
|---|
Cumulative cash flow
Includes the initial outflow, each year's operating income, and the final sale. Exact values appear in the table above.
Excludes financing, taxes, changing rents and exchange-rate movements. Operating income stays constant; sale occurs at the end of the holding period.