ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Income (post-tax + expenses)
2
Year 1 Year 2Year 3Year 4Year 5Year 6Year 7 Year 8Year 9 Year 10
3
$37,406.00$43,302$50,128$58,029$60,991.00$65,260.37$73,091.61$87,709.94$93,849.63$105,111.59
4
(increase %)63.05% increase, split over years
5
(post-MBA)
6
7
TOTAL$674,879
8
9
Stock Market
(8% annual return, compounded)
10
11
Year 1Year 2Year 3Year 4Year 5Year 6Year 7 Year 8Year 9 Year 10
12
$32,319$72,317$121,413$181,263$248,460$324,722$413,851$522,740$645,646$788,114
13
14
15
Housing (value — base case)
16
Property #Year 3Year 4Year 5Year 6Year 7 Year 8Year 9 Year 10
17
1$558,000.00$568,602.00$579,405.44$590,414.14$601,632.01$613,063.02$624,711.22$636,580.73
18
2$558,000.00$568,602.00$579,405.44$590,414.14$601,632.01$613,063.02
19
3$558,000.00$568,602.00$579,405.44$590,414.14
20
4$558,000.00$568,602.00$579,405.44
21
5$558,000.00$568,602.00
22
23
TOTAL$2,988,065
24
25
Housing (value — bull case)
26
Property #Year 3Year 4Year 5Year 6Year 7 Year 8Year 9 Year 10
27
1$558,000.00$601,942.50$649,345.47$700,481.43$755,644.34$815,151.33$879,344.50$948,592.88
28
2$558,000.00$601,942.50$649,345.47$700,481.43$755,644.34$815,151.33
29
3$558,000.00$601,942.50$649,345.47$700,481.43
30
4$558,000.00$601,942.50$649,345.47
31
5$558,000.00$601,942.50
32
33
TOTAL$3,715,514
34
35
Housing (income)
36
Property #Year 3Year 4Year 5Year 6Year 7 Year 8Year 9 Year 10
37
1$5,220.00$5,220.00$5,220.00$5,220.00$5,220.00$5,220.00$5,220.00$5,220.00
38
2$5,220.00$5,220.00$5,220.00$5,220.00$5,220.00$5,220.00
39
3$5,220.00$5,220.00$5,220.00$5,220.00
40
4$5,220.00$5,220.00$5,220.00
41
5$5,220.00$5,220.00
42
43
TOTAL$120,060.00
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100