Enter the following items. A simple balance simulation can be performed.
Simple balance simulation
Ten thousand yen
Rental conditions
Ten thousand yen
%
%
Financing plan
Ten thousand yen
Ten thousand yen
Years
%
Estimation result
Annual income
Ten thousand yen
Annual spending
Loan repayment amount
Ten thousand yen
Vacancy deduction + annual expenses
Ten thousand yen
Total expenditure (annual)
Ten thousand yen
Profit before tax (balance)
Ten thousand yen
Surface yield
Annual income / Property price
%
Real expected yield
(Annual income-(Vacancy deduction + Annual expenses)) / Property price
%
* Revenue and expenditure calculations are rounded to the nearest XNUMX yen.
* The “borrowing amount”, “borrowing period” and “interest rate” may vary depending on the property and loan conditions.
* Even if you enter the annual vacancy rate, "Surface yield" is calculated assuming that the room is fully occupied.
* Please note that this is a virtual simulation and may differ from actual figures.
* The “borrowing amount”, “borrowing period” and “interest rate” may vary depending on the property and loan conditions.
* Even if you enter the annual vacancy rate, "Surface yield" is calculated assuming that the room is fully occupied.
* Please note that this is a virtual simulation and may differ from actual figures.