The buyer uses the deposit and purchase costs at the start. The renter invests both amounts. Each month, both paths receive the larger of the buyer or renter housing outlay; whichever path costs less invests the difference at the entered after-fees-and-tax return.
The mortgage uses monthly principal-and-interest repayments and a constant annual rate. Interest is calculated monthly on the remaining balance. Property value, rent, investments and recurring ownership costs compound monthly using the annual assumptions.
Buyer net wealth is property value less selling costs and the remaining mortgage, plus any investment balance. Renter net wealth is the investment balance. Rent, interest, maintenance, rates, insurance, strata and transaction costs do not become assets.
This planning estimate assumes a main residence and does not model grants, concessions, capital gains tax, investment tax, lender fees not entered in purchase costs, LMI added to the loan, offsets, redraw, refinancing, renovations, moving costs or changes in interest rates.
Financial results cannot capture tenure security, flexibility, renovation freedom or the personal value of living in a particular home. Test several assumptions rather than relying on the example forecast.