SMSF Property Payoff Calculator

Gross Income Applicant 1: Gross Income Applicant 2: Mandatory (Employer) Contribution: Additional Contribution: Total Super Contributions (Yearly): Weekly Rent: Property Value: Loan Amount: Interest Rate (%): Property Growth Rate (%): Rental Management (Yearly): Yearly SMSF Costs: Rates (Yearly): Insurance (Yearly): Body Corporate (Yearly):

Year	I/O Payment	Total Costs	Surplus	Loan Balance	Growth	Property Value