House Price

Equity
BankPart

40%
60%

Rental Pricing
Term of Loan
No.of months
MonthlyUnitPrice
Term

Rental
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

120000
119000
118000
117000
116000
115000
114000
113000
112000
111000
110000
109000
108000
107000
106000
105000
104000
103000
102000
101000
100000
99000
98000
97000
96000
95000
94000
93000
92000
91000
90000
89000
88000
87000
86000

20000000
8000000
12000000
12%
10
120
100000

1%

PrincipleRedmeptioTotalPayment
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00

220,000.00
219,000.00
218,000.00
217,000.00
216,000.00
215,000.00
214,000.00
213,000.00
212,000.00
211,000.00
210,000.00
209,000.00
208,000.00
207,000.00
206,000.00
205,000.00
204,000.00
203,000.00
202,000.00
201,000.00
200,000.00
199,000.00
198,000.00
197,000.00
196,000.00
195,000.00
194,000.00
193,000.00
192,000.00
191,000.00
190,000.00
189,000.00
188,000.00
187,000.00
186,000.00

36
37
38
39
40
41
42
43
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

85000
84000
83000
82000
81000
80000
79000
78000
77000
76000
75000
74000
73000
72000
71000
70000
69000
68000
67000
66000
65000
64000
63000
62000
61000
60000
59000
58000
57000
56000
55000
54000
53000
52000
51000
50000
49000
48000
47000
46000
45000
44000
43000
42000
41000
40000
39000
38000

100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00

185,000.00
184,000.00
183,000.00
182,000.00
181,000.00
180,000.00
179,000.00
178,000.00
177,000.00
176,000.00
175,000.00
174,000.00
173,000.00
172,000.00
171,000.00
170,000.00
169,000.00
168,000.00
167,000.00
166,000.00
165,000.00
164,000.00
163,000.00
162,000.00
161,000.00
160,000.00
159,000.00
158,000.00
157,000.00
156,000.00
155,000.00
154,000.00
153,000.00
152,000.00
151,000.00
150,000.00
149,000.00
148,000.00
147,000.00
146,000.00
145,000.00
144,000.00
143,000.00
142,000.00
141,000.00
140,000.00
139,000.00
138,000.00

84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131

37000
36000
35000
34000
33000
32000
31000
30000
29000
28000
27000
26000
25000
24000
23000
22000
21000
20000
19000
18000
17000
16000
15000
14000
13000
12000
11000
10000
9000
8000
7000
6000
5000
4000
3000
2000
1000

100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00

137,000.00
136,000.00
135,000.00
134,000.00
133,000.00
132,000.00
131,000.00
130,000.00
129,000.00
128,000.00
127,000.00
126,000.00
125,000.00
124,000.00
123,000.00
122,000.00
121,000.00
120,000.00
119,000.00
118,000.00
117,000.00
116,000.00
115,000.00
114,000.00
113,000.00
112,000.00
111,000.00
110,000.00
109,000.00
108,000.00
107,000.00
106,000.00
105,000.00
104,000.00
103,000.00
102,000.00
101,000.00

132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179

180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227

228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275

276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323

324
325
326
327
328
329
330
331

p.a
years

PrincipleO/s
12000000
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
900,000.00
800,000.00
700,000.00
600,000.00
500,000.00
400,000.00
300,000.00
200,000.00
100,000.00