Rediff.com |  Feedback  
You are here: » Rediff Home » Discussion Boards » Permalink
  
View : Single Message | Complete Thread | Read complete Discussion
rent or buy
by ashish on Aug 21, 2008 12:00 PM   Permalink | Hide replies

Assumption: House cost 20,00000 which can be rented at 5000 per month rent
Rent increasing 5% per annum house appreciating 5% pa EMI 20000/-
My point is that rent and home prices will increase same rate,as it can not happen that one is steady or slow and other is increasing very high,
Saving denotes what amount will be saved if living in rented house instead of buying and paying EMI Saving =EMI-Rent
Of these saving 1 lacs will be invested lon term in equity/mutual fund that can fetch 15% return (though it can be higher but i m taking a conservative view)
for eg. in first year i will save 1,87,716 of which i will invest 1 lac and rest 87,716 i will spend on my lifestyle
i have negated tax benifit because HRA component is not taxed which accounts for 1,20,000 (10K pm) in my salary component.

Rent per annum      EMI per annum      Saving (Annual)       Amount invested each year from saving
1 60000            247716             187716            100000
2 63000            247716             184716            100000
3 66150            247716             181566            100000
4 69458            247716             178258            100000
5 72930            247716             174786            100000
6 76577            247716             171139            100000
7 80406            247716             167310            100000
8 84426            247716             163290            100000
9 88647            247716             159069            100000
10 93080            247716             154636            100000
11 97734            247716             149982            100000
12 107751            247716        ;     139965            100000
13 102620            247716        ;     145096            100000
14 113139            247716        ;     134577            100000
15 118796            247716        ;     128920            100000
16 124736            247716        ;     122980            100000
17 130972            247716        ;     116744            100000
18 137521            

    Forward  |  Report abuse
  RE:rent or buy
by ashish on Aug 21, 2008 12:00 PM   Permalink
18 137521            247716        ;     110195            100000
19 144397            247716        ;     103319            100000
20 151617            247716        ;     96099            100000
TOTAL 1983957            4954320      &nb sp;     2970363            2000000
Assuming 1,00,00 invested each year with 15% return compounded annually the total value at the end of 20 year 1,19,44,677 (around 1 crore 20 lacs) 9 lacs that I didn't invested and spent.
Assuming property appreciated 5% each year house value after 20 years will be 53,06,595 (Around 53 lacs)

   Forward   |   Report abuse
The above message is part of the Discussion Board:
10 things that money can''t buy