Portugal Tool
Cash Flow Modeler
Portuguese rental cash flow modelled over 1-40 years. IRS autonomous taxation at 28%, rent growth, and Portuguese operating cost ratios baked in.
Cumulative Cash Flow
€-27 147
Final Equity
€429 413
Total Return
€342 266
Year-by-Year Projection
| Year | Rent | NOI | IRS | Debt Service | Cash Flow | Equity | Prop Value |
|---|---|---|---|---|---|---|---|
| 1 | €16 800 | €12 096 | -€3387 | -€13 013 | €-4304 | €78 067 | €313 500 |
| 2 | €17 388 | €12 519 | -€3505 | -€13 013 | €-3999 | €96 906 | €327 608 |
| 3 | €17 997 | €12 958 | -€3628 | -€13 013 | €-3684 | €116 551 | €342 350 |
| 4 | €18 626 | €13 411 | -€3755 | -€13 013 | €-3357 | €137 036 | €357 756 |
| 5 | €19 278 | €13 880 | -€3887 | -€13 013 | €-3019 | €158 397 | €373 855 |
| 6 | €19 953 | €14 366 | -€4023 | -€13 013 | €-2669 | €180 673 | €390 678 |
| 7 | €20 651 | €14 869 | -€4163 | -€13 013 | €-2307 | €203 903 | €408 259 |
| 8 | €21 374 | €15 389 | -€4309 | -€13 013 | €-1933 | €228 127 | €426 630 |
| 9 | €22 122 | €15 928 | -€4460 | -€13 013 | €-1545 | €253 390 | €445 829 |
| 10 | €22 897 | €16 486 | -€4616 | -€13 013 | €-1143 | €279 735 | €465 891 |
| 11 | €23 698 | €17 063 | -€4778 | -€13 013 | €-728 | €307 210 | €486 856 |
| 12 | €24 527 | €17 660 | -€4945 | -€13 013 | €-298 | €335 863 | €508 764 |
| 13 | €25 386 | €18 278 | -€5118 | -€13 013 | €147 | €365 745 | €531 659 |
| 14 | €26 274 | €18 918 | -€5297 | -€13 013 | €608 | €396 910 | €555 583 |
| 15 | €27 194 | €19 580 | -€5482 | -€13 013 | €1084 | €429 413 | €580 585 |