Financial Studio

Model Every Scenario

Mortgage repayments, rental yields, ROI projections and live market trends — all in one intelligence suite.

EMI & Mortgage Calculator

Property price$2.50MDown payment20%Interest rate6.5%Tenure30 yrs

Monthly payment

$12,641

Loan amount

$2,000,000

Total interest

$2,550,890

Total repaid

$4,550,890

Principal vs interest

InterestPrincipal

Total repayment $4,550,890 over 30 years

Outstanding balance by year

Investment$1.80MMonthly rent$9,500Appreciation /yr6%Expenses (of rent)18%

Gross yield

6.33%

Net yield

5.19%

10-year wealth projection

$4,158,326

Total return

131.0%

10-year wealth projection

Bali

+160%

7-year growth

Dubai

+120%

7-year growth

London

+80%

7-year growth

Miami

+60%

7-year growth

Bali leads global growth, driven by branded-villa demand.