After-Tax Yield Calculator

See the real return after interest, expenses, depreciation, and your marginal tax rate.

Property Details

$
$
wks
%

Loan Structure

%
%

Ongoing Costs

$
$
$

Tax Position

$

Marginal tax rate: 37.0%

$

2.5% of building cost for post-Sep 1987

$

Only new plant for post-May 2017 purchases

Results

Gross Yield

4.33%

Before any costs or tax

After-Tax Cash Flow

$-4,710/yr

Negatively geared — tax refund included

After-Tax Return on Equity

-3.14%

On your $150,000 deposit

Annual Tax Refund

$11,165

At 37.0% marginal rate

Annual Breakdown

Gross Rent+$32,500
Interest-$37,200
Other Expenses-$11,175
Net Rental Income$-15,875
Depreciation Deductions-$14,300
Taxable Rental Income$-30,175
Tax Refund+$11,165
After-Tax Cash Flow$-4,710/yr

Important Disclaimer

This calculator provides estimates for illustrative purposes only. It does not constitute financial, tax, or investment advice. Results depend on assumptions that may not reflect your actual situation. Always consult a qualified professional — such as a CPA, mortgage broker, or financial adviser — before making financial decisions. Ding Group provides integrated advisory through Local Knowledge (CPA), Ding Financial (Mortgage Brokerage), and Ding Real Estate (Licensed Agency).

Want to see the real numbers for your situation?