[{"data":1,"prerenderedAt":4005},["ShallowReactive",2],{"ia-real-estate-investment-calculator-germany-en":3},{"article":4,"inputs":2875,"outputs":3028,"charts":3483,"calculators":2862},{"author":5,"authorImage":6,"authorImageWebp":7,"authorDescription":8,"authorSlug":9,"title":10,"shortName":11,"content":12,"contentRaw":13,"tableOfContentArray":2831,"slug":2843,"category":2844,"order":2845,"createdAt":2846,"publishedAt":2846,"updatedAt":2847,"seoTitle":10,"seoDescription":2848,"seoKeywords":2849,"seoImage":2850,"mainPicture":2851,"mainPictureMobile":2852,"mainPictureWebp":2853,"mainPictureMobileWebp":2854,"listPicture":2855,"listPictureMobile":2856,"listPictureWebp":2857,"listPictureMobileWebp":2858,"language":2859,"calculatorTitle":2860,"calculator":2861,"calculators":2862,"id":2849,"introduction":2871,"preview":2872,"sheetId":2873,"sheetPageName":2874},"Dr. Chris Mulder","https:\u002F\u002Fa.hypofriend.de\u002Fhypofriends\u002Fdr.-christian-mulder.png","https:\u002F\u002Fa.hypofriend.de\u002Fhypofriends\u002Fdr.-christian-mulder.webp","Dr. Chris is a former Senior Economist and Manager at the IMF and The World Bank. He is a Hypofriend Co-founder.","chris","Real Estate Investment Calculator for Germany","Real Estate Investment Calculator","\u003Ch2 id=\"h-initial-results\">\u003Cb>Initial Results\u003C\u002Fb>\u003C\u002Fh2>\n\u003Ctable>\u003Ctr>\n\u003Ctd>\n\u003Cp>Rental yield\u003C\u002Fp>\n\u003Cp>\u003Cb>{{rental_yield}}\u003C\u002Fb>\u003C\u002Fp>\n\u003C\u002Ftd>\n\u003Ctd>\n\u003Cp>Rental income\u002Fmonth\u003C\u002Fp>\n\u003Cp>\u003Cb>{{rent_per_month}}\u003C\u002Fb>\u003C\u002Fp>\n\u003C\u002Ftd>\n\u003Ctd>\n\u003Cp>Price\u002Fm²\u003C\u002Fp>\n\u003Cp>\u003Cb>{{property_price_per_m2}}\u003C\u002Fb>\u003C\u002Fp>\n\u003C\u002Ftd>\n\u003C\u002Ftr>\u003C\u002Ftable>\n\u003Cp>\u003Cb>Securing Your Loan\u003C\u002Fb> \u003C\u002Fp>\n\u003Cinlinecalculator key=\"calculator_4kC6S1ZBhOBMSu5bFs6WXN\" :jiyu-data=\"calculator_4kC6S1ZBhOBMSu5bFs6WXN\">\u003C\u002Finlinecalculator>\n\u003Cp>\u003Cb>How will your loan and equity cover your purchase?\u003C\u002Fb>\u003C\u002Fp>\n\u003Cp>For your desired property, the costs you have to consider are notary fees of \u003Cb>2 %\u003C\u002Fb> and \u003Cb> \u003C\u002Fb>property transfer tax of \u003Cb>{{property_transfer_tax}}\u003C\u002Fb>. In total, you will have the purchase fees of \u003Cb>{{purchase_cost}}\u003C\u002Fb> for this property. In addition you have a downpayment of \u003Cb>{{downpayment}}\u003C\u002Fb>, for total up front cost of \u003Cb>{{savings}}\u003C\u002Fb>.\u003C\u002Fp>\n\u003Cul>\n\u003Cli>\u003Cp>Bank loan is \u003Cb>{{bank_loan_size}}\u003C\u002Fb> with the interest rate of \u003Cb>{{bank_interest_rate}}\u003C\u002Fb>.\u003C\u002Fp>\u003C\u002Fli>\n\u003Cli>\u003Cp>KfW loan is \u003Cb>{{kfw_loan_size}}\u003C\u002Fb> with the interest rate of \u003Cb>{{kfw_interest_rate}}\u003C\u002Fb>.\u003C\u002Fp>\u003C\u002Fli>\n\u003Cli>\u003Cp>Total loan amount is \u003Cb>{{loan_amount}}\u003C\u002Fb> with the mixed interest rate of \u003Cb>{{final_mixed_interest}}\u003C\u002Fb>.\u003C\u002Fp>\u003C\u002Fli>\n\u003C\u002Ful>\n\n            \u003Cgraph v-if=\"typeof graph_3 !== 'undefined' && graph_3\" key=\"graph_3\" :jiyu-data=\"graph_3\" :data-format=\"'legacy'\">\u003C\u002Fgraph>\n           \n\u003Cp>\u003Cb>Your Financial Situation\u003C\u002Fb> \u003C\u002Fp>\n\u003Cinlinecalculator key=\"calculator_7ieQ0PPKJC4jehC18GY877\" :jiyu-data=\"calculator_7ieQ0PPKJC4jehC18GY877\">\u003C\u002Finlinecalculator>\n\u003Cp>Your estimated marginal tax rate is \u003Cb>{{margin_tax}}\u003C\u002Fb>. This influences your loan eligibility and tax refund related to property ownership. \u003C\u002Fp>\n\u003Cp>\u003Cb>Investment Assumptions\u003C\u002Fb> \u003C\u002Fp>\n\u003Cinlinecalculator key=\"calculator_7CNtdEq8Koq7z4V2zGpk05\" :jiyu-data=\"calculator_7CNtdEq8Koq7z4V2zGpk05\">\u003C\u002Finlinecalculator>\n\n            \u003Cgraph v-if=\"typeof graph_4 !== 'undefined' && graph_4\" key=\"graph_4\" :jiyu-data=\"graph_4\" :data-format=\"'legacy'\">\u003C\u002Fgraph>\n           \n\u003Cp>\u003Cb>Advanced Considerations\u003C\u002Fb>\u003C\u002Fp>\n\u003Cinlinecalculator key=\"calculator_1UwCE32YUNoP3jT61uTSnr\" :jiyu-data=\"calculator_1UwCE32YUNoP3jT61uTSnr\">\u003C\u002Finlinecalculator>\n\u003Cp>\u003Cb>Tax Depreciation and Tax Savings of a Property as % of Initial Building Value\u003C\u002Fb>\u003C\u002Fp>\n\n            \u003Cgraph v-if=\"typeof graph_5 !== 'undefined' && graph_5\" key=\"graph_5\" :jiyu-data=\"graph_5\" :data-format=\"'percentage'\">\u003C\u002Fgraph>\n           \n\u003Ctable>\n\u003Ctr>\n\u003Cth>\u003Cp>Year\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Normal depreciation\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Special depreciation\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Total depreciation\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Average marginal tax rate\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Tax savings on depreciation\u003C\u002Fp>\u003C\u002Fth>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>1\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y1}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y1}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y1}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y1}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y1}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>2\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y2}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y2}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y2}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y2}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y2}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>3\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y3}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y3}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y3}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y3}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y3}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>4\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y4}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y4}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y4}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y4}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y4}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>5\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y5}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y5}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y5}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y5}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y5}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>6\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y6}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y6}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y6}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y6}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y6}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>7\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y7}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y7}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y7}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y7}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y7}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>8\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y8}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y8}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y8}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y8}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y8}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>9\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y9}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y9}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y9}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y9}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y9}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>10\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{normal_afa_y10}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{sonders_afa_y10}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_afa_y10}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{marginal_taxrate_y10}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_saving_y10}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003C\u002Ftable>\n\u003Ch2 id=\"h-projected-overall-financial-outcomes\">\n\u003Cb>Projected Overall Financial Outcomes\u003C\u002Fb> \u003C\u002Fh2>\n\u003Cp>Since your property \u003Cb>{{sonder_afa_condition}}\u003C\u002Fb> for the \u003Cb>Sonder-AfA condition\u003C\u002Fb> and with your upfront investment of \u003Cb>{{savings}}\u003C\u002Fb>, your projected total gains over various periods are as follows: \u003C\u002Fp>\n\u003Ctable>\n\u003Ctr>\n\u003Cth>\u003Cp>\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Over 10Y\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Over 15Y\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Over 30Y\u003C\u002Fp>\u003C\u002Fth>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>Appreciation\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{appreciation_10y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{appreciation_15y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{appreciation_30y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>Depreciation Tax Savings \u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_gain_10y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_gain_15y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{tax_gain_30y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>Operational profit\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{operational_10y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{operational_15y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{operational_30y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>Total profit\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_gain_10y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_gain_15y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>\u003Cb>{{total_gain_30y}}\u003C\u002Fb>\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003C\u002Ftable>\n\u003Cp>The internal rate of return (IRR) over these timeframes is estimated as: \u003C\u002Fp>\n\u003Ctable>\u003Ctr>\n\u003Ctd>\n\u003Cp>IRR over 10 years\u003C\u002Fp>\n\u003Cp>\u003Cb>{{irr_10y}}\u003C\u002Fb>\u003C\u002Fp>\n\u003C\u002Ftd>\n\u003Ctd>\n\u003Cp>IRR over 15 years\u003C\u002Fp>\n\u003Cp>\u003Cb>{{irr_15y}}\u003C\u002Fb>\u003C\u002Fp>\n\u003C\u002Ftd>\n\u003Ctd>\n\u003Cp>IRR over 30 years\u003C\u002Fp>\n\u003Cp>\u003Cb>{{irr_30y}}\u003C\u002Fb>\u003C\u002Fp>\n\u003C\u002Ftd>\n\u003C\u002Ftr>\u003C\u002Ftable>\n\n            \u003Cwidget type=\"callToActionRich\" headline=\"Build your wealth in Germany\" background-color=\"#F7F7F7\" main-cta-label=\"See our projects\" main-cta-link=\"https:\u002F\u002Finvestfriend.de\u002Fen\" description=\"<p>Learn how to invest in energy-efficient, commission-free investment properties and save thousands in taxes every year.<\u002Fp>\" :pictures='[{\"url\":\"\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F4fM1kNSRDAGXcEwuLLCTN3\u002Fbb759bee2f34818b8fb470c81193cfaf\u002FRent-Or-Buy-800x534.jpg\",\"title\":\"rent or buy 800x534\",\"description\":null}]'>\u003C\u002Fwidget>\n           \n\u003Ch2 id=\"h-visualizing-your-investment\">\n\u003Cb>Visualizing Your Investment\u003C\u002Fb> \u003C\u002Fh2>\n\u003Cp>To help you analyze your financial projections, here are the key insights: \u003C\u002Fp>\n\n            \u003Cgraph v-if=\"typeof graph_2 !== 'undefined' && graph_2\" key=\"graph_2\" :jiyu-data=\"graph_2\" :data-format=\"'legacy'\">\u003C\u002Fgraph>\n           \n\u003Cp>\u003Ccode>\u003Cb>Average monthly cash flow projection in year 1-40 \u003C\u002Fb>\u003C\u002Fcode>\u003Ccode>(Cashflow excludes the purchase fees and downpayment)\u003C\u002Fcode>\u003C\u002Fp>\n\u003Ch2 id=\"h-your-projected-payment-plan-average-monthly-cashflow\">\n\u003Cb>Your Projected Payment Plan (Average Monthly Cashflow)\u003C\u002Fb> \u003C\u002Fh2>\n\u003Ctable>\n\u003Ctr>\n\u003Cth>\u003Cp>Year\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Mortgage (out)\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Maintenance (out)\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Rental income (in) \u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Tax refund (in)\u003C\u002Fp>\u003C\u002Fth>\n\u003Cth>\u003Cp>Monthly cashflow\u003C\u002Fp>\u003C\u002Fth>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>1\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y1}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y1}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y1}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y1}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y1}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>2\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y2}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y2}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y2}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y2}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y2}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>3\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y3}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y3}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y3}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y3}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y3}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>4\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y4}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y4}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y4}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y4}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y4}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>5\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y5}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y5}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y5}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y5}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y5}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>6\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y6}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y6}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y6}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y6}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y6}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>7\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y7}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y7}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y7}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y7}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y7}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>8\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y8}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y8}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y8}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y8}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y8}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>9\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y9}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y9}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y9}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y9}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y9}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>10\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y10}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y10}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y10}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y10}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y10}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>11\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y11}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y11}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y11}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y11}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y11}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>12\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y12}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y12}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y12}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y12}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y12}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>13\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y13}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y13}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y13}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y13}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y13}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>14\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y14}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y14}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y14}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y14}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y14}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003Ctr>\n\u003Ctd>\u003Cp>15\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_mortgage_y15}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_maintenance_y15}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_rent_y15}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_tax_y15}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003Ctd>\u003Cp>{{monthly_total_y15}}\u003C\u002Fp>\u003C\u002Ftd>\n\u003C\u002Ftr>\n\u003C\u002Ftable>\n\u003Cp>\u003Cb>Cumulative net worth over time\u003C\u002Fb>\u003C\u002Fp>\n\n            \u003Cgraph v-if=\"typeof graph_1 !== 'undefined' && graph_1\" key=\"graph_1\" :jiyu-data=\"graph_1\" :data-format=\"'legacy'\">\u003C\u002Fgraph>\n           \n\u003Cp>By carefully planning your property investment, securing favorable financing, and optimizing tax refund, you are setting yourself up for long-term financial success. This strategic approach ensures that your investment aligns with your financial goals and maximizes your returns over time.\u003C\u002Fp>",{"data":14,"content":15,"nodeType":114},{},[16,27,91,103,224,232,292,377,388,399,434,450,461,535,544,552,614,622,632,1379,1390,1423,1652,1659,1719,1754,1765,1772,1781,1796,1807,2807,2815,2824],{"data":17,"content":18,"nodeType":26},{},[19],{"data":20,"marks":21,"value":24,"nodeType":25},{},[22],{"type":23},"bold","Initial Results","text","heading-2",{"data":28,"content":29,"nodeType":90},{},[30],{"data":31,"content":32,"nodeType":89},{},[33,53,71],{"data":34,"content":35,"nodeType":52},{},[36,44],{"data":37,"content":38,"nodeType":43},{},[39],{"data":40,"marks":41,"value":42,"nodeType":25},{},[],"Rental yield","paragraph",{"data":45,"content":46,"nodeType":43},{},[47],{"data":48,"marks":49,"value":51,"nodeType":25},{},[50],{"type":23},"{{rental_yield}}","table-cell",{"data":54,"content":55,"nodeType":52},{},[56,63],{"data":57,"content":58,"nodeType":43},{},[59],{"data":60,"marks":61,"value":62,"nodeType":25},{},[],"Rental income\u002Fmonth",{"data":64,"content":65,"nodeType":43},{},[66],{"data":67,"marks":68,"value":70,"nodeType":25},{},[69],{"type":23},"{{rent_per_month}}",{"data":72,"content":73,"nodeType":52},{},[74,81],{"data":75,"content":76,"nodeType":43},{},[77],{"data":78,"marks":79,"value":80,"nodeType":25},{},[],"Price\u002Fm²",{"data":82,"content":83,"nodeType":43},{},[84],{"data":85,"marks":86,"value":88,"nodeType":25},{},[87],{"type":23},"{{property_price_per_m2}}","table-row","table",{"data":92,"content":93,"nodeType":43},{},[94,99],{"data":95,"marks":96,"value":98,"nodeType":25},{},[97],{"type":23},"Securing Your Loan",{"data":100,"marks":101,"value":102,"nodeType":25},{},[]," ",{"data":104,"content":110,"nodeType":111,"entry":112},{"target":105},{"sys":106},{"id":107,"type":108,"linkType":109},"4kC6S1ZBhOBMSu5bFs6WXN","Link","Entry",[],"embedded-entry-block",{"calculator":113,"type":109,"contentType":223},{"nodeType":114,"data":115,"content":116},"document",{},[117,169,216],{"nodeType":43,"data":118,"content":119},{},[120,124,129,133,138,142,147,151,156,160,165],{"nodeType":25,"value":121,"marks":122,"data":123},"You would finance ",[],{},{"nodeType":25,"value":125,"marks":126,"data":128},"{ltv}",[127],{"type":23},{},{"nodeType":25,"value":130,"marks":131,"data":132}," of the purchase price with a loan. Your repayment rate is set at ",[],{},{"nodeType":25,"value":134,"marks":135,"data":137},"{repayment_rate}",[136],{"type":23},{},{"nodeType":25,"value":139,"marks":140,"data":141},", ensuring a structured approach to repaying your mortgage. You are considering a KfW loan of ",[],{},{"nodeType":25,"value":143,"marks":144,"data":146},"{kfw_loan_size}",[145],{"type":23},{},{"nodeType":25,"value":148,"marks":149,"data":150},", with an interest rate of ",[],{},{"nodeType":25,"value":152,"marks":153,"data":155},"{kfw_interest_rate}",[154],{"type":23},{},{"nodeType":25,"value":157,"marks":158,"data":159},". Meanwhile, your bank is offering an interest rate of ",[],{},{"nodeType":25,"value":161,"marks":162,"data":164},"{bank_interest_rate}",[163],{"type":23},{},{"nodeType":25,"value":166,"marks":167,"data":168}," on the remaining loan. ",[],{},{"nodeType":43,"data":170,"content":171},{},[172,176,181,185,189,194,198,203,207,212],{"nodeType":25,"value":173,"marks":174,"data":175},"You anticipate additional costs of ",[],{},{"nodeType":25,"value":177,"marks":178,"data":180},"{kfw_modernisation_fees}",[179],{"type":23},{},{"nodeType":25,"value":182,"marks":183,"data":184}," when obtaining the loan. ",[],{},{"nodeType":25,"value":186,"marks":187,"data":188},"Your KfW loan has a fixed period of",[],{},{"nodeType":25,"value":190,"marks":191,"data":193}," {kfw_fixed_period}",[192],{"type":23},{},{"nodeType":25,"value":195,"marks":196,"data":197},", with a ",[],{},{"nodeType":25,"value":199,"marks":200,"data":202},"payback period of {kfw_pay_back_period}",[201],{"type":23},{},{"nodeType":25,"value":204,"marks":205,"data":206}," and a ",[],{},{"nodeType":25,"value":208,"marks":209,"data":211},"repayment-free period of {kfw_repayment_free_period}",[210],{"type":23},{},{"nodeType":25,"value":213,"marks":214,"data":215},", allowing you financial flexibility in the early years of ownership. ",[],{},{"nodeType":43,"data":217,"content":218},{},[219],{"nodeType":25,"value":220,"marks":221,"data":222},"",[],{},"calculator",{"data":225,"content":226,"nodeType":43},{},[227],{"data":228,"marks":229,"value":231,"nodeType":25},{},[230],{"type":23},"How will your loan and equity cover your purchase?",{"data":233,"content":234,"nodeType":43},{},[235,239,244,248,252,256,261,265,270,274,279,283,288],{"data":236,"marks":237,"value":238,"nodeType":25},{},[],"For your desired property, the costs you have to consider are notary fees of ",{"data":240,"marks":241,"value":243,"nodeType":25},{},[242],{"type":23},"2 %",{"data":245,"marks":246,"value":247,"nodeType":25},{},[]," and ",{"data":249,"marks":250,"value":102,"nodeType":25},{},[251],{"type":23},{"data":253,"marks":254,"value":255,"nodeType":25},{},[],"property transfer tax of ",{"data":257,"marks":258,"value":260,"nodeType":25},{},[259],{"type":23},"{{property_transfer_tax}}",{"data":262,"marks":263,"value":264,"nodeType":25},{},[],". In total, you will have the purchase fees of ",{"data":266,"marks":267,"value":269,"nodeType":25},{},[268],{"type":23},"{{purchase_cost}}",{"data":271,"marks":272,"value":273,"nodeType":25},{},[]," for this property. In addition you have a downpayment of ",{"data":275,"marks":276,"value":278,"nodeType":25},{},[277],{"type":23},"{{downpayment}}",{"data":280,"marks":281,"value":282,"nodeType":25},{},[],", for total up front cost of ",{"data":284,"marks":285,"value":287,"nodeType":25},{},[286],{"type":23},"{{savings}}",{"data":289,"marks":290,"value":291,"nodeType":25},{},[],".",{"data":293,"content":294,"nodeType":376},{},[295,323,349],{"data":296,"content":297,"nodeType":322},{},[298],{"data":299,"content":300,"nodeType":43},{},[301,305,310,314,319],{"data":302,"marks":303,"value":304,"nodeType":25},{},[],"Bank loan is ",{"data":306,"marks":307,"value":309,"nodeType":25},{},[308],{"type":23},"{{bank_loan_size}}",{"data":311,"marks":312,"value":313,"nodeType":25},{},[]," with the interest rate of ",{"data":315,"marks":316,"value":318,"nodeType":25},{},[317],{"type":23},"{{bank_interest_rate}}",{"data":320,"marks":321,"value":291,"nodeType":25},{},[],"list-item",{"data":324,"content":325,"nodeType":322},{},[326],{"data":327,"content":328,"nodeType":43},{},[329,333,338,341,346],{"data":330,"marks":331,"value":332,"nodeType":25},{},[],"KfW loan is ",{"data":334,"marks":335,"value":337,"nodeType":25},{},[336],{"type":23},"{{kfw_loan_size}}",{"data":339,"marks":340,"value":313,"nodeType":25},{},[],{"data":342,"marks":343,"value":345,"nodeType":25},{},[344],{"type":23},"{{kfw_interest_rate}}",{"data":347,"marks":348,"value":291,"nodeType":25},{},[],{"data":350,"content":351,"nodeType":322},{},[352],{"data":353,"content":354,"nodeType":43},{},[355,359,364,368,373],{"data":356,"marks":357,"value":358,"nodeType":25},{},[],"Total loan amount is ",{"data":360,"marks":361,"value":363,"nodeType":25},{},[362],{"type":23},"{{loan_amount}}",{"data":365,"marks":366,"value":367,"nodeType":25},{},[]," with the mixed interest rate of ",{"data":369,"marks":370,"value":372,"nodeType":25},{},[371],{"type":23},"{{final_mixed_interest}}",{"data":374,"marks":375,"value":291,"nodeType":25},{},[],"unordered-list",{"data":378,"content":382,"nodeType":111,"entry":383},{"target":379},{"sys":380},{"id":381,"type":108,"linkType":109},"14fJK5mzCWOP0CKJpKNjXY",[],{"title":384,"graphId":385,"dataType":386,"type":109,"contentType":387},"graph3_property_price_vs_loan",3,"legacy","graph",{"data":389,"content":390,"nodeType":43},{},[391,396],{"data":392,"marks":393,"value":395,"nodeType":25},{},[394],{"type":23},"Your Financial Situation",{"data":397,"marks":398,"value":102,"nodeType":25},{},[],{"data":400,"content":404,"nodeType":111,"entry":405},{"target":401},{"sys":402},{"id":403,"type":108,"linkType":109},"7ieQ0PPKJC4jehC18GY877",[],{"calculator":406,"type":109,"contentType":223},{"nodeType":114,"data":407,"content":408},{},[409],{"nodeType":43,"data":410,"content":411},{},[412,416,421,425,430],{"nodeType":25,"value":413,"marks":414,"data":415},"Your annual gross income is ",[],{},{"nodeType":25,"value":417,"marks":418,"data":420},"{annual_gross_income}",[419],{"type":23},{},{"nodeType":25,"value":422,"marks":423,"data":424},", and you file taxes as ",[],{},{"nodeType":25,"value":426,"marks":427,"data":429},"{tax_filing}",[428],{"type":23},{},{"nodeType":25,"value":431,"marks":432,"data":433},". ",[],{},{"data":435,"content":436,"nodeType":43},{},[437,441,446],{"data":438,"marks":439,"value":440,"nodeType":25},{},[],"Your estimated marginal tax rate is ",{"data":442,"marks":443,"value":445,"nodeType":25},{},[444],{"type":23},"{{margin_tax}}",{"data":447,"marks":448,"value":449,"nodeType":25},{},[],". This influences your loan eligibility and tax refund related to property ownership. ",{"data":451,"content":452,"nodeType":43},{},[453,458],{"data":454,"marks":455,"value":457,"nodeType":25},{},[456],{"type":23},"Investment Assumptions",{"data":459,"marks":460,"value":102,"nodeType":25},{},[],{"data":462,"content":466,"nodeType":111,"entry":467},{"target":463},{"sys":464},{"id":465,"type":108,"linkType":109},"7CNtdEq8Koq7z4V2zGpk05",[],{"calculator":468,"type":109,"contentType":223},{"nodeType":114,"data":469,"content":470},{},[471],{"nodeType":43,"data":472,"content":473},{},[474,478,483,487,492,496,501,505,510,514,519,522,526,531],{"nodeType":25,"value":475,"marks":476,"data":477},"You will buy in ",[],{},{"nodeType":25,"value":479,"marks":480,"data":482},"{purchase_in_months}",[481],{"type":23},{},{"nodeType":25,"value":484,"marks":485,"data":486}," month(s) and anticipate the property will be completed in ",[],{},{"nodeType":25,"value":488,"marks":489,"data":491},"{property_completion_period}",[490],{"type":23},{},{"nodeType":25,"value":493,"marks":494,"data":495}," month(s). You also account for a further rental delay of ",[],{},{"nodeType":25,"value":497,"marks":498,"data":500},"{rental_delay_period}",[499],{"type":23},{},{"nodeType":25,"value":502,"marks":503,"data":504}," month(s) after completion.  Over time, you expect the property value to appreciate by ",[],{},{"nodeType":25,"value":506,"marks":507,"data":509},"{house_appreciation} per year",[508],{"type":23},{},{"nodeType":25,"value":511,"marks":512,"data":513}," and rental income to grow at ",[],{},{"nodeType":25,"value":515,"marks":516,"data":518},"{rental_growth} per year",[517],{"type":23},{},{"nodeType":25,"value":431,"marks":520,"data":521},[],{},{"nodeType":25,"value":523,"marks":524,"data":525},"The property has a ",[],{},{"nodeType":25,"value":527,"marks":528,"data":530},"{loan_payment_schedule}",[529],{"type":23},{},{"nodeType":25,"value":532,"marks":533,"data":534}," payment schedule.",[],{},{"data":536,"content":540,"nodeType":111,"entry":541},{"target":537},{"sys":538},{"id":539,"type":108,"linkType":109},"21QPqh7vxcwX6RNZCE5FwN",[],{"title":542,"graphId":543,"dataType":386,"type":109,"contentType":387},"graph4_mortgage_vs_propertyvalue",4,{"data":545,"content":546,"nodeType":43},{},[547],{"data":548,"marks":549,"value":551,"nodeType":25},{},[550],{"type":23},"Advanced Considerations",{"data":553,"content":557,"nodeType":111,"entry":558},{"target":554},{"sys":555},{"id":556,"type":108,"linkType":109},"1UwCE32YUNoP3jT61uTSnr",[],{"calculator":559,"type":109,"contentType":223},{"nodeType":114,"data":560,"content":561},{},[562,574,599],{"nodeType":43,"data":563,"content":564},{},[565,569],{"nodeType":25,"value":566,"marks":567,"data":568},"Have you chosen to apply tax deductions in advance for the same year? ",[],{},{"nodeType":25,"value":570,"marks":571,"data":573},"{keys2}",[572],{"type":23},{},{"nodeType":43,"data":575,"content":576},{},[577,581,586,590,595],{"nodeType":25,"value":578,"marks":579,"data":580},"To ensure smooth property management, you account for ",[],{},{"nodeType":25,"value":582,"marks":583,"data":585},"{maintenance_fees_tax_deductible}",[584],{"type":23},{},{"nodeType":25,"value":587,"marks":588,"data":589}," in tax-deductible property management fees (SEV und WEG) and ",[],{},{"nodeType":25,"value":591,"marks":592,"data":594},"{maintenance_fees_tax_not_deductible}",[593],{"type":23},{},{"nodeType":25,"value":596,"marks":597,"data":598}," in maintenance reserves, which are not tax-deductible. ",[],{},{"nodeType":43,"data":600,"content":601},{},[602,606,611],{"nodeType":25,"value":603,"marks":604,"data":605},"The land value is estimated at ",[],{},{"nodeType":25,"value":607,"marks":608,"data":610},"{land_value}",[609],{"type":23},{},{"nodeType":25,"value":431,"marks":612,"data":613},[],{},{"data":615,"content":616,"nodeType":43},{},[617],{"data":618,"marks":619,"value":621,"nodeType":25},{},[620],{"type":23},"Tax Depreciation and Tax Savings of a Property as % of Initial Building Value",{"data":623,"content":627,"nodeType":111,"entry":628},{"target":624},{"sys":625},{"id":626,"type":108,"linkType":109},"3mZyem0ToGRpkGQYQYjsIa",[],{"title":629,"graphId":630,"dataType":631,"type":109,"contentType":387},"Depreciation graph",5,"percentage",{"data":633,"content":634,"nodeType":90},{},[635,699,767,835,903,971,1039,1107,1175,1243,1311],{"data":636,"content":637,"nodeType":89},{},[638,649,659,669,679,689],{"data":639,"content":640,"nodeType":648},{},[641],{"data":642,"content":643,"nodeType":43},{},[644],{"data":645,"marks":646,"value":647,"nodeType":25},{},[],"Year","table-header-cell",{"data":650,"content":651,"nodeType":648},{},[652],{"data":653,"content":654,"nodeType":43},{},[655],{"data":656,"marks":657,"value":658,"nodeType":25},{},[],"Normal depreciation",{"data":660,"content":661,"nodeType":648},{},[662],{"data":663,"content":664,"nodeType":43},{},[665],{"data":666,"marks":667,"value":668,"nodeType":25},{},[],"Special depreciation",{"data":670,"content":671,"nodeType":648},{},[672],{"data":673,"content":674,"nodeType":43},{},[675],{"data":676,"marks":677,"value":678,"nodeType":25},{},[],"Total depreciation",{"data":680,"content":681,"nodeType":648},{},[682],{"data":683,"content":684,"nodeType":43},{},[685],{"data":686,"marks":687,"value":688,"nodeType":25},{},[],"Average marginal tax rate",{"data":690,"content":691,"nodeType":648},{},[692],{"data":693,"content":694,"nodeType":43},{},[695],{"data":696,"marks":697,"value":698,"nodeType":25},{},[],"Tax savings on depreciation",{"data":700,"content":701,"nodeType":89},{},[702,712,723,734,745,756],{"data":703,"content":704,"nodeType":52},{},[705],{"data":706,"content":707,"nodeType":43},{},[708],{"data":709,"marks":710,"value":711,"nodeType":25},{},[],"1",{"data":713,"content":714,"nodeType":52},{},[715],{"data":716,"content":717,"nodeType":43},{},[718],{"data":719,"marks":720,"value":722,"nodeType":25},{},[721],{"type":23},"{{normal_afa_y1}}",{"data":724,"content":725,"nodeType":52},{},[726],{"data":727,"content":728,"nodeType":43},{},[729],{"data":730,"marks":731,"value":733,"nodeType":25},{},[732],{"type":23},"{{sonders_afa_y1}}",{"data":735,"content":736,"nodeType":52},{},[737],{"data":738,"content":739,"nodeType":43},{},[740],{"data":741,"marks":742,"value":744,"nodeType":25},{},[743],{"type":23},"{{total_afa_y1}}",{"data":746,"content":747,"nodeType":52},{},[748],{"data":749,"content":750,"nodeType":43},{},[751],{"data":752,"marks":753,"value":755,"nodeType":25},{},[754],{"type":23},"{{marginal_taxrate_y1}}",{"data":757,"content":758,"nodeType":52},{},[759],{"data":760,"content":761,"nodeType":43},{},[762],{"data":763,"marks":764,"value":766,"nodeType":25},{},[765],{"type":23},"{{tax_saving_y1}}",{"data":768,"content":769,"nodeType":89},{},[770,780,791,802,813,824],{"data":771,"content":772,"nodeType":52},{},[773],{"data":774,"content":775,"nodeType":43},{},[776],{"data":777,"marks":778,"value":779,"nodeType":25},{},[],"2",{"data":781,"content":782,"nodeType":52},{},[783],{"data":784,"content":785,"nodeType":43},{},[786],{"data":787,"marks":788,"value":790,"nodeType":25},{},[789],{"type":23},"{{normal_afa_y2}}",{"data":792,"content":793,"nodeType":52},{},[794],{"data":795,"content":796,"nodeType":43},{},[797],{"data":798,"marks":799,"value":801,"nodeType":25},{},[800],{"type":23},"{{sonders_afa_y2}}",{"data":803,"content":804,"nodeType":52},{},[805],{"data":806,"content":807,"nodeType":43},{},[808],{"data":809,"marks":810,"value":812,"nodeType":25},{},[811],{"type":23},"{{total_afa_y2}}",{"data":814,"content":815,"nodeType":52},{},[816],{"data":817,"content":818,"nodeType":43},{},[819],{"data":820,"marks":821,"value":823,"nodeType":25},{},[822],{"type":23},"{{marginal_taxrate_y2}}",{"data":825,"content":826,"nodeType":52},{},[827],{"data":828,"content":829,"nodeType":43},{},[830],{"data":831,"marks":832,"value":834,"nodeType":25},{},[833],{"type":23},"{{tax_saving_y2}}",{"data":836,"content":837,"nodeType":89},{},[838,848,859,870,881,892],{"data":839,"content":840,"nodeType":52},{},[841],{"data":842,"content":843,"nodeType":43},{},[844],{"data":845,"marks":846,"value":847,"nodeType":25},{},[],"3",{"data":849,"content":850,"nodeType":52},{},[851],{"data":852,"content":853,"nodeType":43},{},[854],{"data":855,"marks":856,"value":858,"nodeType":25},{},[857],{"type":23},"{{normal_afa_y3}}",{"data":860,"content":861,"nodeType":52},{},[862],{"data":863,"content":864,"nodeType":43},{},[865],{"data":866,"marks":867,"value":869,"nodeType":25},{},[868],{"type":23},"{{sonders_afa_y3}}",{"data":871,"content":872,"nodeType":52},{},[873],{"data":874,"content":875,"nodeType":43},{},[876],{"data":877,"marks":878,"value":880,"nodeType":25},{},[879],{"type":23},"{{total_afa_y3}}",{"data":882,"content":883,"nodeType":52},{},[884],{"data":885,"content":886,"nodeType":43},{},[887],{"data":888,"marks":889,"value":891,"nodeType":25},{},[890],{"type":23},"{{marginal_taxrate_y3}}",{"data":893,"content":894,"nodeType":52},{},[895],{"data":896,"content":897,"nodeType":43},{},[898],{"data":899,"marks":900,"value":902,"nodeType":25},{},[901],{"type":23},"{{tax_saving_y3}}",{"data":904,"content":905,"nodeType":89},{},[906,916,927,938,949,960],{"data":907,"content":908,"nodeType":52},{},[909],{"data":910,"content":911,"nodeType":43},{},[912],{"data":913,"marks":914,"value":915,"nodeType":25},{},[],"4",{"data":917,"content":918,"nodeType":52},{},[919],{"data":920,"content":921,"nodeType":43},{},[922],{"data":923,"marks":924,"value":926,"nodeType":25},{},[925],{"type":23},"{{normal_afa_y4}}",{"data":928,"content":929,"nodeType":52},{},[930],{"data":931,"content":932,"nodeType":43},{},[933],{"data":934,"marks":935,"value":937,"nodeType":25},{},[936],{"type":23},"{{sonders_afa_y4}}",{"data":939,"content":940,"nodeType":52},{},[941],{"data":942,"content":943,"nodeType":43},{},[944],{"data":945,"marks":946,"value":948,"nodeType":25},{},[947],{"type":23},"{{total_afa_y4}}",{"data":950,"content":951,"nodeType":52},{},[952],{"data":953,"content":954,"nodeType":43},{},[955],{"data":956,"marks":957,"value":959,"nodeType":25},{},[958],{"type":23},"{{marginal_taxrate_y4}}",{"data":961,"content":962,"nodeType":52},{},[963],{"data":964,"content":965,"nodeType":43},{},[966],{"data":967,"marks":968,"value":970,"nodeType":25},{},[969],{"type":23},"{{tax_saving_y4}}",{"data":972,"content":973,"nodeType":89},{},[974,984,995,1006,1017,1028],{"data":975,"content":976,"nodeType":52},{},[977],{"data":978,"content":979,"nodeType":43},{},[980],{"data":981,"marks":982,"value":983,"nodeType":25},{},[],"5",{"data":985,"content":986,"nodeType":52},{},[987],{"data":988,"content":989,"nodeType":43},{},[990],{"data":991,"marks":992,"value":994,"nodeType":25},{},[993],{"type":23},"{{normal_afa_y5}}",{"data":996,"content":997,"nodeType":52},{},[998],{"data":999,"content":1000,"nodeType":43},{},[1001],{"data":1002,"marks":1003,"value":1005,"nodeType":25},{},[1004],{"type":23},"{{sonders_afa_y5}}",{"data":1007,"content":1008,"nodeType":52},{},[1009],{"data":1010,"content":1011,"nodeType":43},{},[1012],{"data":1013,"marks":1014,"value":1016,"nodeType":25},{},[1015],{"type":23},"{{total_afa_y5}}",{"data":1018,"content":1019,"nodeType":52},{},[1020],{"data":1021,"content":1022,"nodeType":43},{},[1023],{"data":1024,"marks":1025,"value":1027,"nodeType":25},{},[1026],{"type":23},"{{marginal_taxrate_y5}}",{"data":1029,"content":1030,"nodeType":52},{},[1031],{"data":1032,"content":1033,"nodeType":43},{},[1034],{"data":1035,"marks":1036,"value":1038,"nodeType":25},{},[1037],{"type":23},"{{tax_saving_y5}}",{"data":1040,"content":1041,"nodeType":89},{},[1042,1052,1063,1074,1085,1096],{"data":1043,"content":1044,"nodeType":52},{},[1045],{"data":1046,"content":1047,"nodeType":43},{},[1048],{"data":1049,"marks":1050,"value":1051,"nodeType":25},{},[],"6",{"data":1053,"content":1054,"nodeType":52},{},[1055],{"data":1056,"content":1057,"nodeType":43},{},[1058],{"data":1059,"marks":1060,"value":1062,"nodeType":25},{},[1061],{"type":23},"{{normal_afa_y6}}",{"data":1064,"content":1065,"nodeType":52},{},[1066],{"data":1067,"content":1068,"nodeType":43},{},[1069],{"data":1070,"marks":1071,"value":1073,"nodeType":25},{},[1072],{"type":23},"{{sonders_afa_y6}}",{"data":1075,"content":1076,"nodeType":52},{},[1077],{"data":1078,"content":1079,"nodeType":43},{},[1080],{"data":1081,"marks":1082,"value":1084,"nodeType":25},{},[1083],{"type":23},"{{total_afa_y6}}",{"data":1086,"content":1087,"nodeType":52},{},[1088],{"data":1089,"content":1090,"nodeType":43},{},[1091],{"data":1092,"marks":1093,"value":1095,"nodeType":25},{},[1094],{"type":23},"{{marginal_taxrate_y6}}",{"data":1097,"content":1098,"nodeType":52},{},[1099],{"data":1100,"content":1101,"nodeType":43},{},[1102],{"data":1103,"marks":1104,"value":1106,"nodeType":25},{},[1105],{"type":23},"{{tax_saving_y6}}",{"data":1108,"content":1109,"nodeType":89},{},[1110,1120,1131,1142,1153,1164],{"data":1111,"content":1112,"nodeType":52},{},[1113],{"data":1114,"content":1115,"nodeType":43},{},[1116],{"data":1117,"marks":1118,"value":1119,"nodeType":25},{},[],"7",{"data":1121,"content":1122,"nodeType":52},{},[1123],{"data":1124,"content":1125,"nodeType":43},{},[1126],{"data":1127,"marks":1128,"value":1130,"nodeType":25},{},[1129],{"type":23},"{{normal_afa_y7}}",{"data":1132,"content":1133,"nodeType":52},{},[1134],{"data":1135,"content":1136,"nodeType":43},{},[1137],{"data":1138,"marks":1139,"value":1141,"nodeType":25},{},[1140],{"type":23},"{{sonders_afa_y7}}",{"data":1143,"content":1144,"nodeType":52},{},[1145],{"data":1146,"content":1147,"nodeType":43},{},[1148],{"data":1149,"marks":1150,"value":1152,"nodeType":25},{},[1151],{"type":23},"{{total_afa_y7}}",{"data":1154,"content":1155,"nodeType":52},{},[1156],{"data":1157,"content":1158,"nodeType":43},{},[1159],{"data":1160,"marks":1161,"value":1163,"nodeType":25},{},[1162],{"type":23},"{{marginal_taxrate_y7}}",{"data":1165,"content":1166,"nodeType":52},{},[1167],{"data":1168,"content":1169,"nodeType":43},{},[1170],{"data":1171,"marks":1172,"value":1174,"nodeType":25},{},[1173],{"type":23},"{{tax_saving_y7}}",{"data":1176,"content":1177,"nodeType":89},{},[1178,1188,1199,1210,1221,1232],{"data":1179,"content":1180,"nodeType":52},{},[1181],{"data":1182,"content":1183,"nodeType":43},{},[1184],{"data":1185,"marks":1186,"value":1187,"nodeType":25},{},[],"8",{"data":1189,"content":1190,"nodeType":52},{},[1191],{"data":1192,"content":1193,"nodeType":43},{},[1194],{"data":1195,"marks":1196,"value":1198,"nodeType":25},{},[1197],{"type":23},"{{normal_afa_y8}}",{"data":1200,"content":1201,"nodeType":52},{},[1202],{"data":1203,"content":1204,"nodeType":43},{},[1205],{"data":1206,"marks":1207,"value":1209,"nodeType":25},{},[1208],{"type":23},"{{sonders_afa_y8}}",{"data":1211,"content":1212,"nodeType":52},{},[1213],{"data":1214,"content":1215,"nodeType":43},{},[1216],{"data":1217,"marks":1218,"value":1220,"nodeType":25},{},[1219],{"type":23},"{{total_afa_y8}}",{"data":1222,"content":1223,"nodeType":52},{},[1224],{"data":1225,"content":1226,"nodeType":43},{},[1227],{"data":1228,"marks":1229,"value":1231,"nodeType":25},{},[1230],{"type":23},"{{marginal_taxrate_y8}}",{"data":1233,"content":1234,"nodeType":52},{},[1235],{"data":1236,"content":1237,"nodeType":43},{},[1238],{"data":1239,"marks":1240,"value":1242,"nodeType":25},{},[1241],{"type":23},"{{tax_saving_y8}}",{"data":1244,"content":1245,"nodeType":89},{},[1246,1256,1267,1278,1289,1300],{"data":1247,"content":1248,"nodeType":52},{},[1249],{"data":1250,"content":1251,"nodeType":43},{},[1252],{"data":1253,"marks":1254,"value":1255,"nodeType":25},{},[],"9",{"data":1257,"content":1258,"nodeType":52},{},[1259],{"data":1260,"content":1261,"nodeType":43},{},[1262],{"data":1263,"marks":1264,"value":1266,"nodeType":25},{},[1265],{"type":23},"{{normal_afa_y9}}",{"data":1268,"content":1269,"nodeType":52},{},[1270],{"data":1271,"content":1272,"nodeType":43},{},[1273],{"data":1274,"marks":1275,"value":1277,"nodeType":25},{},[1276],{"type":23},"{{sonders_afa_y9}}",{"data":1279,"content":1280,"nodeType":52},{},[1281],{"data":1282,"content":1283,"nodeType":43},{},[1284],{"data":1285,"marks":1286,"value":1288,"nodeType":25},{},[1287],{"type":23},"{{total_afa_y9}}",{"data":1290,"content":1291,"nodeType":52},{},[1292],{"data":1293,"content":1294,"nodeType":43},{},[1295],{"data":1296,"marks":1297,"value":1299,"nodeType":25},{},[1298],{"type":23},"{{marginal_taxrate_y9}}",{"data":1301,"content":1302,"nodeType":52},{},[1303],{"data":1304,"content":1305,"nodeType":43},{},[1306],{"data":1307,"marks":1308,"value":1310,"nodeType":25},{},[1309],{"type":23},"{{tax_saving_y9}}",{"data":1312,"content":1313,"nodeType":89},{},[1314,1324,1335,1346,1357,1368],{"data":1315,"content":1316,"nodeType":52},{},[1317],{"data":1318,"content":1319,"nodeType":43},{},[1320],{"data":1321,"marks":1322,"value":1323,"nodeType":25},{},[],"10",{"data":1325,"content":1326,"nodeType":52},{},[1327],{"data":1328,"content":1329,"nodeType":43},{},[1330],{"data":1331,"marks":1332,"value":1334,"nodeType":25},{},[1333],{"type":23},"{{normal_afa_y10}}",{"data":1336,"content":1337,"nodeType":52},{},[1338],{"data":1339,"content":1340,"nodeType":43},{},[1341],{"data":1342,"marks":1343,"value":1345,"nodeType":25},{},[1344],{"type":23},"{{sonders_afa_y10}}",{"data":1347,"content":1348,"nodeType":52},{},[1349],{"data":1350,"content":1351,"nodeType":43},{},[1352],{"data":1353,"marks":1354,"value":1356,"nodeType":25},{},[1355],{"type":23},"{{total_afa_y10}}",{"data":1358,"content":1359,"nodeType":52},{},[1360],{"data":1361,"content":1362,"nodeType":43},{},[1363],{"data":1364,"marks":1365,"value":1367,"nodeType":25},{},[1366],{"type":23},"{{marginal_taxrate_y10}}",{"data":1369,"content":1370,"nodeType":52},{},[1371],{"data":1372,"content":1373,"nodeType":43},{},[1374],{"data":1375,"marks":1376,"value":1378,"nodeType":25},{},[1377],{"type":23},"{{tax_saving_y10}}",{"data":1380,"content":1381,"nodeType":26},{},[1382,1387],{"data":1383,"marks":1384,"value":1386,"nodeType":25},{},[1385],{"type":23},"Projected Overall Financial Outcomes",{"data":1388,"marks":1389,"value":102,"nodeType":25},{},[],{"data":1391,"content":1392,"nodeType":43},{},[1393,1397,1402,1406,1411,1415,1419],{"data":1394,"marks":1395,"value":1396,"nodeType":25},{},[],"Since your property ",{"data":1398,"marks":1399,"value":1401,"nodeType":25},{},[1400],{"type":23},"{{sonder_afa_condition}}",{"data":1403,"marks":1404,"value":1405,"nodeType":25},{},[]," for the ",{"data":1407,"marks":1408,"value":1410,"nodeType":25},{},[1409],{"type":23},"Sonder-AfA condition",{"data":1412,"marks":1413,"value":1414,"nodeType":25},{},[]," and with your upfront investment of ",{"data":1416,"marks":1417,"value":287,"nodeType":25},{},[1418],{"type":23},{"data":1420,"marks":1421,"value":1422,"nodeType":25},{},[],", your projected total gains over various periods are as follows: ",{"data":1424,"content":1425,"nodeType":90},{},[1426,1468,1514,1560,1606],{"data":1427,"content":1428,"nodeType":89},{},[1429,1438,1448,1458],{"data":1430,"content":1431,"nodeType":648},{},[1432],{"data":1433,"content":1434,"nodeType":43},{},[1435],{"data":1436,"marks":1437,"value":220,"nodeType":25},{},[],{"data":1439,"content":1440,"nodeType":648},{},[1441],{"data":1442,"content":1443,"nodeType":43},{},[1444],{"data":1445,"marks":1446,"value":1447,"nodeType":25},{},[],"Over 10Y",{"data":1449,"content":1450,"nodeType":648},{},[1451],{"data":1452,"content":1453,"nodeType":43},{},[1454],{"data":1455,"marks":1456,"value":1457,"nodeType":25},{},[],"Over 15Y",{"data":1459,"content":1460,"nodeType":648},{},[1461],{"data":1462,"content":1463,"nodeType":43},{},[1464],{"data":1465,"marks":1466,"value":1467,"nodeType":25},{},[],"Over 30Y",{"data":1469,"content":1470,"nodeType":89},{},[1471,1481,1492,1503],{"data":1472,"content":1473,"nodeType":52},{},[1474],{"data":1475,"content":1476,"nodeType":43},{},[1477],{"data":1478,"marks":1479,"value":1480,"nodeType":25},{},[],"Appreciation",{"data":1482,"content":1483,"nodeType":52},{},[1484],{"data":1485,"content":1486,"nodeType":43},{},[1487],{"data":1488,"marks":1489,"value":1491,"nodeType":25},{},[1490],{"type":23},"{{appreciation_10y}}",{"data":1493,"content":1494,"nodeType":52},{},[1495],{"data":1496,"content":1497,"nodeType":43},{},[1498],{"data":1499,"marks":1500,"value":1502,"nodeType":25},{},[1501],{"type":23},"{{appreciation_15y}}",{"data":1504,"content":1505,"nodeType":52},{},[1506],{"data":1507,"content":1508,"nodeType":43},{},[1509],{"data":1510,"marks":1511,"value":1513,"nodeType":25},{},[1512],{"type":23},"{{appreciation_30y}}",{"data":1515,"content":1516,"nodeType":89},{},[1517,1527,1538,1549],{"data":1518,"content":1519,"nodeType":52},{},[1520],{"data":1521,"content":1522,"nodeType":43},{},[1523],{"data":1524,"marks":1525,"value":1526,"nodeType":25},{},[],"Depreciation Tax Savings ",{"data":1528,"content":1529,"nodeType":52},{},[1530],{"data":1531,"content":1532,"nodeType":43},{},[1533],{"data":1534,"marks":1535,"value":1537,"nodeType":25},{},[1536],{"type":23},"{{tax_gain_10y}}",{"data":1539,"content":1540,"nodeType":52},{},[1541],{"data":1542,"content":1543,"nodeType":43},{},[1544],{"data":1545,"marks":1546,"value":1548,"nodeType":25},{},[1547],{"type":23},"{{tax_gain_15y}}",{"data":1550,"content":1551,"nodeType":52},{},[1552],{"data":1553,"content":1554,"nodeType":43},{},[1555],{"data":1556,"marks":1557,"value":1559,"nodeType":25},{},[1558],{"type":23},"{{tax_gain_30y}}",{"data":1561,"content":1562,"nodeType":89},{},[1563,1573,1584,1595],{"data":1564,"content":1565,"nodeType":52},{},[1566],{"data":1567,"content":1568,"nodeType":43},{},[1569],{"data":1570,"marks":1571,"value":1572,"nodeType":25},{},[],"Operational profit",{"data":1574,"content":1575,"nodeType":52},{},[1576],{"data":1577,"content":1578,"nodeType":43},{},[1579],{"data":1580,"marks":1581,"value":1583,"nodeType":25},{},[1582],{"type":23},"{{operational_10y}}",{"data":1585,"content":1586,"nodeType":52},{},[1587],{"data":1588,"content":1589,"nodeType":43},{},[1590],{"data":1591,"marks":1592,"value":1594,"nodeType":25},{},[1593],{"type":23},"{{operational_15y}}",{"data":1596,"content":1597,"nodeType":52},{},[1598],{"data":1599,"content":1600,"nodeType":43},{},[1601],{"data":1602,"marks":1603,"value":1605,"nodeType":25},{},[1604],{"type":23},"{{operational_30y}}",{"data":1607,"content":1608,"nodeType":89},{},[1609,1619,1630,1641],{"data":1610,"content":1611,"nodeType":52},{},[1612],{"data":1613,"content":1614,"nodeType":43},{},[1615],{"data":1616,"marks":1617,"value":1618,"nodeType":25},{},[],"Total profit",{"data":1620,"content":1621,"nodeType":52},{},[1622],{"data":1623,"content":1624,"nodeType":43},{},[1625],{"data":1626,"marks":1627,"value":1629,"nodeType":25},{},[1628],{"type":23},"{{total_gain_10y}}",{"data":1631,"content":1632,"nodeType":52},{},[1633],{"data":1634,"content":1635,"nodeType":43},{},[1636],{"data":1637,"marks":1638,"value":1640,"nodeType":25},{},[1639],{"type":23},"{{total_gain_15y}}",{"data":1642,"content":1643,"nodeType":52},{},[1644],{"data":1645,"content":1646,"nodeType":43},{},[1647],{"data":1648,"marks":1649,"value":1651,"nodeType":25},{},[1650],{"type":23},"{{total_gain_30y}}",{"data":1653,"content":1654,"nodeType":43},{},[1655],{"data":1656,"marks":1657,"value":1658,"nodeType":25},{},[],"The internal rate of return (IRR) over these timeframes is estimated as: ",{"data":1660,"content":1661,"nodeType":90},{},[1662],{"data":1663,"content":1664,"nodeType":89},{},[1665,1683,1701],{"data":1666,"content":1667,"nodeType":52},{},[1668,1675],{"data":1669,"content":1670,"nodeType":43},{},[1671],{"data":1672,"marks":1673,"value":1674,"nodeType":25},{},[],"IRR over 10 years",{"data":1676,"content":1677,"nodeType":43},{},[1678],{"data":1679,"marks":1680,"value":1682,"nodeType":25},{},[1681],{"type":23},"{{irr_10y}}",{"data":1684,"content":1685,"nodeType":52},{},[1686,1693],{"data":1687,"content":1688,"nodeType":43},{},[1689],{"data":1690,"marks":1691,"value":1692,"nodeType":25},{},[],"IRR over 15 years",{"data":1694,"content":1695,"nodeType":43},{},[1696],{"data":1697,"marks":1698,"value":1700,"nodeType":25},{},[1699],{"type":23},"{{irr_15y}}",{"data":1702,"content":1703,"nodeType":52},{},[1704,1711],{"data":1705,"content":1706,"nodeType":43},{},[1707],{"data":1708,"marks":1709,"value":1710,"nodeType":25},{},[],"IRR over 30 years",{"data":1712,"content":1713,"nodeType":43},{},[1714],{"data":1715,"marks":1716,"value":1718,"nodeType":25},{},[1717],{"type":23},"{{irr_30y}}",{"data":1720,"content":1724,"nodeType":111,"entry":1725},{"target":1721},{"sys":1722},{"id":1723,"type":108,"linkType":109},"5V0iIbt5OvWzbo6j19hCaw",[],{"title":1726,"type":1727,"headline":1728,"description":1729,"backgroundColor":1739,"mainCtaLabel":1740,"mainCtaLink":1741,"pictures":1742,"imageAlignment":1751,"showBankLogos":1752,"contentType":1753},"Blog: IF expanded CTA \u002F 3: Build your wealth in Germany (EN)","callToActionRich","Build your wealth in Germany",{"data":1730,"content":1731,"nodeType":114},{},[1732],{"data":1733,"content":1734,"nodeType":43},{},[1735],{"data":1736,"marks":1737,"value":1738,"nodeType":25},{},[],"Learn how to invest in energy-efficient, commission-free investment properties and save thousands in taxes every year.","#F7F7F7","See our projects","https:\u002F\u002Finvestfriend.de\u002Fen",[1743],{"fileName":1744,"details":1745,"url":1750},"Rent-Or-Buy-800x534.jpg",{"size":1746,"image":1747},1035764,{"width":1748,"height":1749},1600,1068,"\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F4fM1kNSRDAGXcEwuLLCTN3\u002Fbb759bee2f34818b8fb470c81193cfaf\u002FRent-Or-Buy-800x534.jpg","LEFT",false,"widget",{"data":1755,"content":1756,"nodeType":26},{},[1757,1762],{"data":1758,"marks":1759,"value":1761,"nodeType":25},{},[1760],{"type":23},"Visualizing Your Investment",{"data":1763,"marks":1764,"value":102,"nodeType":25},{},[],{"data":1766,"content":1767,"nodeType":43},{},[1768],{"data":1769,"marks":1770,"value":1771,"nodeType":25},{},[],"To help you analyze your financial projections, here are the key insights: ",{"data":1773,"content":1777,"nodeType":111,"entry":1778},{"target":1774},{"sys":1775},{"id":1776,"type":108,"linkType":109},"5elHOzhO9lJmOFVXTCTX9n",[],{"title":1779,"graphId":1780,"dataType":386,"type":109,"contentType":387},"graph2_average_monthly_cashflow",2,{"data":1782,"content":1783,"nodeType":43},{},[1784,1791],{"data":1785,"marks":1786,"value":1790,"nodeType":25},{},[1787,1788],{"type":23},{"type":1789},"code","Average monthly cash flow projection in year 1-40 ",{"data":1792,"marks":1793,"value":1795,"nodeType":25},{},[1794],{"type":1789},"(Cashflow excludes the purchase fees and downpayment)",{"data":1797,"content":1798,"nodeType":26},{},[1799,1804],{"data":1800,"marks":1801,"value":1803,"nodeType":25},{},[1802],{"type":23},"Your Projected Payment Plan (Average Monthly Cashflow)",{"data":1805,"marks":1806,"value":102,"nodeType":25},{},[],{"data":1808,"content":1809,"nodeType":90},{},[1810,1872,1934,1996,2058,2120,2182,2244,2306,2368,2430,2492,2555,2618,2681,2744],{"data":1811,"content":1812,"nodeType":89},{},[1813,1822,1832,1842,1852,1862],{"data":1814,"content":1815,"nodeType":648},{},[1816],{"data":1817,"content":1818,"nodeType":43},{},[1819],{"data":1820,"marks":1821,"value":647,"nodeType":25},{},[],{"data":1823,"content":1824,"nodeType":648},{},[1825],{"data":1826,"content":1827,"nodeType":43},{},[1828],{"data":1829,"marks":1830,"value":1831,"nodeType":25},{},[],"Mortgage (out)",{"data":1833,"content":1834,"nodeType":648},{},[1835],{"data":1836,"content":1837,"nodeType":43},{},[1838],{"data":1839,"marks":1840,"value":1841,"nodeType":25},{},[],"Maintenance (out)",{"data":1843,"content":1844,"nodeType":648},{},[1845],{"data":1846,"content":1847,"nodeType":43},{},[1848],{"data":1849,"marks":1850,"value":1851,"nodeType":25},{},[],"Rental income (in) ",{"data":1853,"content":1854,"nodeType":648},{},[1855],{"data":1856,"content":1857,"nodeType":43},{},[1858],{"data":1859,"marks":1860,"value":1861,"nodeType":25},{},[],"Tax refund (in)",{"data":1863,"content":1864,"nodeType":648},{},[1865],{"data":1866,"content":1867,"nodeType":43},{},[1868],{"data":1869,"marks":1870,"value":1871,"nodeType":25},{},[],"Monthly cashflow",{"data":1873,"content":1874,"nodeType":89},{},[1875,1884,1894,1904,1914,1924],{"data":1876,"content":1877,"nodeType":52},{},[1878],{"data":1879,"content":1880,"nodeType":43},{},[1881],{"data":1882,"marks":1883,"value":711,"nodeType":25},{},[],{"data":1885,"content":1886,"nodeType":52},{},[1887],{"data":1888,"content":1889,"nodeType":43},{},[1890],{"data":1891,"marks":1892,"value":1893,"nodeType":25},{},[],"{{monthly_mortgage_y1}}",{"data":1895,"content":1896,"nodeType":52},{},[1897],{"data":1898,"content":1899,"nodeType":43},{},[1900],{"data":1901,"marks":1902,"value":1903,"nodeType":25},{},[],"{{monthly_maintenance_y1}}",{"data":1905,"content":1906,"nodeType":52},{},[1907],{"data":1908,"content":1909,"nodeType":43},{},[1910],{"data":1911,"marks":1912,"value":1913,"nodeType":25},{},[],"{{monthly_rent_y1}}",{"data":1915,"content":1916,"nodeType":52},{},[1917],{"data":1918,"content":1919,"nodeType":43},{},[1920],{"data":1921,"marks":1922,"value":1923,"nodeType":25},{},[],"{{monthly_tax_y1}}",{"data":1925,"content":1926,"nodeType":52},{},[1927],{"data":1928,"content":1929,"nodeType":43},{},[1930],{"data":1931,"marks":1932,"value":1933,"nodeType":25},{},[],"{{monthly_total_y1}}",{"data":1935,"content":1936,"nodeType":89},{},[1937,1946,1956,1966,1976,1986],{"data":1938,"content":1939,"nodeType":52},{},[1940],{"data":1941,"content":1942,"nodeType":43},{},[1943],{"data":1944,"marks":1945,"value":779,"nodeType":25},{},[],{"data":1947,"content":1948,"nodeType":52},{},[1949],{"data":1950,"content":1951,"nodeType":43},{},[1952],{"data":1953,"marks":1954,"value":1955,"nodeType":25},{},[],"{{monthly_mortgage_y2}}",{"data":1957,"content":1958,"nodeType":52},{},[1959],{"data":1960,"content":1961,"nodeType":43},{},[1962],{"data":1963,"marks":1964,"value":1965,"nodeType":25},{},[],"{{monthly_maintenance_y2}}",{"data":1967,"content":1968,"nodeType":52},{},[1969],{"data":1970,"content":1971,"nodeType":43},{},[1972],{"data":1973,"marks":1974,"value":1975,"nodeType":25},{},[],"{{monthly_rent_y2}}",{"data":1977,"content":1978,"nodeType":52},{},[1979],{"data":1980,"content":1981,"nodeType":43},{},[1982],{"data":1983,"marks":1984,"value":1985,"nodeType":25},{},[],"{{monthly_tax_y2}}",{"data":1987,"content":1988,"nodeType":52},{},[1989],{"data":1990,"content":1991,"nodeType":43},{},[1992],{"data":1993,"marks":1994,"value":1995,"nodeType":25},{},[],"{{monthly_total_y2}}",{"data":1997,"content":1998,"nodeType":89},{},[1999,2008,2018,2028,2038,2048],{"data":2000,"content":2001,"nodeType":52},{},[2002],{"data":2003,"content":2004,"nodeType":43},{},[2005],{"data":2006,"marks":2007,"value":847,"nodeType":25},{},[],{"data":2009,"content":2010,"nodeType":52},{},[2011],{"data":2012,"content":2013,"nodeType":43},{},[2014],{"data":2015,"marks":2016,"value":2017,"nodeType":25},{},[],"{{monthly_mortgage_y3}}",{"data":2019,"content":2020,"nodeType":52},{},[2021],{"data":2022,"content":2023,"nodeType":43},{},[2024],{"data":2025,"marks":2026,"value":2027,"nodeType":25},{},[],"{{monthly_maintenance_y3}}",{"data":2029,"content":2030,"nodeType":52},{},[2031],{"data":2032,"content":2033,"nodeType":43},{},[2034],{"data":2035,"marks":2036,"value":2037,"nodeType":25},{},[],"{{monthly_rent_y3}}",{"data":2039,"content":2040,"nodeType":52},{},[2041],{"data":2042,"content":2043,"nodeType":43},{},[2044],{"data":2045,"marks":2046,"value":2047,"nodeType":25},{},[],"{{monthly_tax_y3}}",{"data":2049,"content":2050,"nodeType":52},{},[2051],{"data":2052,"content":2053,"nodeType":43},{},[2054],{"data":2055,"marks":2056,"value":2057,"nodeType":25},{},[],"{{monthly_total_y3}}",{"data":2059,"content":2060,"nodeType":89},{},[2061,2070,2080,2090,2100,2110],{"data":2062,"content":2063,"nodeType":52},{},[2064],{"data":2065,"content":2066,"nodeType":43},{},[2067],{"data":2068,"marks":2069,"value":915,"nodeType":25},{},[],{"data":2071,"content":2072,"nodeType":52},{},[2073],{"data":2074,"content":2075,"nodeType":43},{},[2076],{"data":2077,"marks":2078,"value":2079,"nodeType":25},{},[],"{{monthly_mortgage_y4}}",{"data":2081,"content":2082,"nodeType":52},{},[2083],{"data":2084,"content":2085,"nodeType":43},{},[2086],{"data":2087,"marks":2088,"value":2089,"nodeType":25},{},[],"{{monthly_maintenance_y4}}",{"data":2091,"content":2092,"nodeType":52},{},[2093],{"data":2094,"content":2095,"nodeType":43},{},[2096],{"data":2097,"marks":2098,"value":2099,"nodeType":25},{},[],"{{monthly_rent_y4}}",{"data":2101,"content":2102,"nodeType":52},{},[2103],{"data":2104,"content":2105,"nodeType":43},{},[2106],{"data":2107,"marks":2108,"value":2109,"nodeType":25},{},[],"{{monthly_tax_y4}}",{"data":2111,"content":2112,"nodeType":52},{},[2113],{"data":2114,"content":2115,"nodeType":43},{},[2116],{"data":2117,"marks":2118,"value":2119,"nodeType":25},{},[],"{{monthly_total_y4}}",{"data":2121,"content":2122,"nodeType":89},{},[2123,2132,2142,2152,2162,2172],{"data":2124,"content":2125,"nodeType":52},{},[2126],{"data":2127,"content":2128,"nodeType":43},{},[2129],{"data":2130,"marks":2131,"value":983,"nodeType":25},{},[],{"data":2133,"content":2134,"nodeType":52},{},[2135],{"data":2136,"content":2137,"nodeType":43},{},[2138],{"data":2139,"marks":2140,"value":2141,"nodeType":25},{},[],"{{monthly_mortgage_y5}}",{"data":2143,"content":2144,"nodeType":52},{},[2145],{"data":2146,"content":2147,"nodeType":43},{},[2148],{"data":2149,"marks":2150,"value":2151,"nodeType":25},{},[],"{{monthly_maintenance_y5}}",{"data":2153,"content":2154,"nodeType":52},{},[2155],{"data":2156,"content":2157,"nodeType":43},{},[2158],{"data":2159,"marks":2160,"value":2161,"nodeType":25},{},[],"{{monthly_rent_y5}}",{"data":2163,"content":2164,"nodeType":52},{},[2165],{"data":2166,"content":2167,"nodeType":43},{},[2168],{"data":2169,"marks":2170,"value":2171,"nodeType":25},{},[],"{{monthly_tax_y5}}",{"data":2173,"content":2174,"nodeType":52},{},[2175],{"data":2176,"content":2177,"nodeType":43},{},[2178],{"data":2179,"marks":2180,"value":2181,"nodeType":25},{},[],"{{monthly_total_y5}}",{"data":2183,"content":2184,"nodeType":89},{},[2185,2194,2204,2214,2224,2234],{"data":2186,"content":2187,"nodeType":52},{},[2188],{"data":2189,"content":2190,"nodeType":43},{},[2191],{"data":2192,"marks":2193,"value":1051,"nodeType":25},{},[],{"data":2195,"content":2196,"nodeType":52},{},[2197],{"data":2198,"content":2199,"nodeType":43},{},[2200],{"data":2201,"marks":2202,"value":2203,"nodeType":25},{},[],"{{monthly_mortgage_y6}}",{"data":2205,"content":2206,"nodeType":52},{},[2207],{"data":2208,"content":2209,"nodeType":43},{},[2210],{"data":2211,"marks":2212,"value":2213,"nodeType":25},{},[],"{{monthly_maintenance_y6}}",{"data":2215,"content":2216,"nodeType":52},{},[2217],{"data":2218,"content":2219,"nodeType":43},{},[2220],{"data":2221,"marks":2222,"value":2223,"nodeType":25},{},[],"{{monthly_rent_y6}}",{"data":2225,"content":2226,"nodeType":52},{},[2227],{"data":2228,"content":2229,"nodeType":43},{},[2230],{"data":2231,"marks":2232,"value":2233,"nodeType":25},{},[],"{{monthly_tax_y6}}",{"data":2235,"content":2236,"nodeType":52},{},[2237],{"data":2238,"content":2239,"nodeType":43},{},[2240],{"data":2241,"marks":2242,"value":2243,"nodeType":25},{},[],"{{monthly_total_y6}}",{"data":2245,"content":2246,"nodeType":89},{},[2247,2256,2266,2276,2286,2296],{"data":2248,"content":2249,"nodeType":52},{},[2250],{"data":2251,"content":2252,"nodeType":43},{},[2253],{"data":2254,"marks":2255,"value":1119,"nodeType":25},{},[],{"data":2257,"content":2258,"nodeType":52},{},[2259],{"data":2260,"content":2261,"nodeType":43},{},[2262],{"data":2263,"marks":2264,"value":2265,"nodeType":25},{},[],"{{monthly_mortgage_y7}}",{"data":2267,"content":2268,"nodeType":52},{},[2269],{"data":2270,"content":2271,"nodeType":43},{},[2272],{"data":2273,"marks":2274,"value":2275,"nodeType":25},{},[],"{{monthly_maintenance_y7}}",{"data":2277,"content":2278,"nodeType":52},{},[2279],{"data":2280,"content":2281,"nodeType":43},{},[2282],{"data":2283,"marks":2284,"value":2285,"nodeType":25},{},[],"{{monthly_rent_y7}}",{"data":2287,"content":2288,"nodeType":52},{},[2289],{"data":2290,"content":2291,"nodeType":43},{},[2292],{"data":2293,"marks":2294,"value":2295,"nodeType":25},{},[],"{{monthly_tax_y7}}",{"data":2297,"content":2298,"nodeType":52},{},[2299],{"data":2300,"content":2301,"nodeType":43},{},[2302],{"data":2303,"marks":2304,"value":2305,"nodeType":25},{},[],"{{monthly_total_y7}}",{"data":2307,"content":2308,"nodeType":89},{},[2309,2318,2328,2338,2348,2358],{"data":2310,"content":2311,"nodeType":52},{},[2312],{"data":2313,"content":2314,"nodeType":43},{},[2315],{"data":2316,"marks":2317,"value":1187,"nodeType":25},{},[],{"data":2319,"content":2320,"nodeType":52},{},[2321],{"data":2322,"content":2323,"nodeType":43},{},[2324],{"data":2325,"marks":2326,"value":2327,"nodeType":25},{},[],"{{monthly_mortgage_y8}}",{"data":2329,"content":2330,"nodeType":52},{},[2331],{"data":2332,"content":2333,"nodeType":43},{},[2334],{"data":2335,"marks":2336,"value":2337,"nodeType":25},{},[],"{{monthly_maintenance_y8}}",{"data":2339,"content":2340,"nodeType":52},{},[2341],{"data":2342,"content":2343,"nodeType":43},{},[2344],{"data":2345,"marks":2346,"value":2347,"nodeType":25},{},[],"{{monthly_rent_y8}}",{"data":2349,"content":2350,"nodeType":52},{},[2351],{"data":2352,"content":2353,"nodeType":43},{},[2354],{"data":2355,"marks":2356,"value":2357,"nodeType":25},{},[],"{{monthly_tax_y8}}",{"data":2359,"content":2360,"nodeType":52},{},[2361],{"data":2362,"content":2363,"nodeType":43},{},[2364],{"data":2365,"marks":2366,"value":2367,"nodeType":25},{},[],"{{monthly_total_y8}}",{"data":2369,"content":2370,"nodeType":89},{},[2371,2380,2390,2400,2410,2420],{"data":2372,"content":2373,"nodeType":52},{},[2374],{"data":2375,"content":2376,"nodeType":43},{},[2377],{"data":2378,"marks":2379,"value":1255,"nodeType":25},{},[],{"data":2381,"content":2382,"nodeType":52},{},[2383],{"data":2384,"content":2385,"nodeType":43},{},[2386],{"data":2387,"marks":2388,"value":2389,"nodeType":25},{},[],"{{monthly_mortgage_y9}}",{"data":2391,"content":2392,"nodeType":52},{},[2393],{"data":2394,"content":2395,"nodeType":43},{},[2396],{"data":2397,"marks":2398,"value":2399,"nodeType":25},{},[],"{{monthly_maintenance_y9}}",{"data":2401,"content":2402,"nodeType":52},{},[2403],{"data":2404,"content":2405,"nodeType":43},{},[2406],{"data":2407,"marks":2408,"value":2409,"nodeType":25},{},[],"{{monthly_rent_y9}}",{"data":2411,"content":2412,"nodeType":52},{},[2413],{"data":2414,"content":2415,"nodeType":43},{},[2416],{"data":2417,"marks":2418,"value":2419,"nodeType":25},{},[],"{{monthly_tax_y9}}",{"data":2421,"content":2422,"nodeType":52},{},[2423],{"data":2424,"content":2425,"nodeType":43},{},[2426],{"data":2427,"marks":2428,"value":2429,"nodeType":25},{},[],"{{monthly_total_y9}}",{"data":2431,"content":2432,"nodeType":89},{},[2433,2442,2452,2462,2472,2482],{"data":2434,"content":2435,"nodeType":52},{},[2436],{"data":2437,"content":2438,"nodeType":43},{},[2439],{"data":2440,"marks":2441,"value":1323,"nodeType":25},{},[],{"data":2443,"content":2444,"nodeType":52},{},[2445],{"data":2446,"content":2447,"nodeType":43},{},[2448],{"data":2449,"marks":2450,"value":2451,"nodeType":25},{},[],"{{monthly_mortgage_y10}}",{"data":2453,"content":2454,"nodeType":52},{},[2455],{"data":2456,"content":2457,"nodeType":43},{},[2458],{"data":2459,"marks":2460,"value":2461,"nodeType":25},{},[],"{{monthly_maintenance_y10}}",{"data":2463,"content":2464,"nodeType":52},{},[2465],{"data":2466,"content":2467,"nodeType":43},{},[2468],{"data":2469,"marks":2470,"value":2471,"nodeType":25},{},[],"{{monthly_rent_y10}}",{"data":2473,"content":2474,"nodeType":52},{},[2475],{"data":2476,"content":2477,"nodeType":43},{},[2478],{"data":2479,"marks":2480,"value":2481,"nodeType":25},{},[],"{{monthly_tax_y10}}",{"data":2483,"content":2484,"nodeType":52},{},[2485],{"data":2486,"content":2487,"nodeType":43},{},[2488],{"data":2489,"marks":2490,"value":2491,"nodeType":25},{},[],"{{monthly_total_y10}}",{"data":2493,"content":2494,"nodeType":89},{},[2495,2505,2515,2525,2535,2545],{"data":2496,"content":2497,"nodeType":52},{},[2498],{"data":2499,"content":2500,"nodeType":43},{},[2501],{"data":2502,"marks":2503,"value":2504,"nodeType":25},{},[],"11",{"data":2506,"content":2507,"nodeType":52},{},[2508],{"data":2509,"content":2510,"nodeType":43},{},[2511],{"data":2512,"marks":2513,"value":2514,"nodeType":25},{},[],"{{monthly_mortgage_y11}}",{"data":2516,"content":2517,"nodeType":52},{},[2518],{"data":2519,"content":2520,"nodeType":43},{},[2521],{"data":2522,"marks":2523,"value":2524,"nodeType":25},{},[],"{{monthly_maintenance_y11}}",{"data":2526,"content":2527,"nodeType":52},{},[2528],{"data":2529,"content":2530,"nodeType":43},{},[2531],{"data":2532,"marks":2533,"value":2534,"nodeType":25},{},[],"{{monthly_rent_y11}}",{"data":2536,"content":2537,"nodeType":52},{},[2538],{"data":2539,"content":2540,"nodeType":43},{},[2541],{"data":2542,"marks":2543,"value":2544,"nodeType":25},{},[],"{{monthly_tax_y11}}",{"data":2546,"content":2547,"nodeType":52},{},[2548],{"data":2549,"content":2550,"nodeType":43},{},[2551],{"data":2552,"marks":2553,"value":2554,"nodeType":25},{},[],"{{monthly_total_y11}}",{"data":2556,"content":2557,"nodeType":89},{},[2558,2568,2578,2588,2598,2608],{"data":2559,"content":2560,"nodeType":52},{},[2561],{"data":2562,"content":2563,"nodeType":43},{},[2564],{"data":2565,"marks":2566,"value":2567,"nodeType":25},{},[],"12",{"data":2569,"content":2570,"nodeType":52},{},[2571],{"data":2572,"content":2573,"nodeType":43},{},[2574],{"data":2575,"marks":2576,"value":2577,"nodeType":25},{},[],"{{monthly_mortgage_y12}}",{"data":2579,"content":2580,"nodeType":52},{},[2581],{"data":2582,"content":2583,"nodeType":43},{},[2584],{"data":2585,"marks":2586,"value":2587,"nodeType":25},{},[],"{{monthly_maintenance_y12}}",{"data":2589,"content":2590,"nodeType":52},{},[2591],{"data":2592,"content":2593,"nodeType":43},{},[2594],{"data":2595,"marks":2596,"value":2597,"nodeType":25},{},[],"{{monthly_rent_y12}}",{"data":2599,"content":2600,"nodeType":52},{},[2601],{"data":2602,"content":2603,"nodeType":43},{},[2604],{"data":2605,"marks":2606,"value":2607,"nodeType":25},{},[],"{{monthly_tax_y12}}",{"data":2609,"content":2610,"nodeType":52},{},[2611],{"data":2612,"content":2613,"nodeType":43},{},[2614],{"data":2615,"marks":2616,"value":2617,"nodeType":25},{},[],"{{monthly_total_y12}}",{"data":2619,"content":2620,"nodeType":89},{},[2621,2631,2641,2651,2661,2671],{"data":2622,"content":2623,"nodeType":52},{},[2624],{"data":2625,"content":2626,"nodeType":43},{},[2627],{"data":2628,"marks":2629,"value":2630,"nodeType":25},{},[],"13",{"data":2632,"content":2633,"nodeType":52},{},[2634],{"data":2635,"content":2636,"nodeType":43},{},[2637],{"data":2638,"marks":2639,"value":2640,"nodeType":25},{},[],"{{monthly_mortgage_y13}}",{"data":2642,"content":2643,"nodeType":52},{},[2644],{"data":2645,"content":2646,"nodeType":43},{},[2647],{"data":2648,"marks":2649,"value":2650,"nodeType":25},{},[],"{{monthly_maintenance_y13}}",{"data":2652,"content":2653,"nodeType":52},{},[2654],{"data":2655,"content":2656,"nodeType":43},{},[2657],{"data":2658,"marks":2659,"value":2660,"nodeType":25},{},[],"{{monthly_rent_y13}}",{"data":2662,"content":2663,"nodeType":52},{},[2664],{"data":2665,"content":2666,"nodeType":43},{},[2667],{"data":2668,"marks":2669,"value":2670,"nodeType":25},{},[],"{{monthly_tax_y13}}",{"data":2672,"content":2673,"nodeType":52},{},[2674],{"data":2675,"content":2676,"nodeType":43},{},[2677],{"data":2678,"marks":2679,"value":2680,"nodeType":25},{},[],"{{monthly_total_y13}}",{"data":2682,"content":2683,"nodeType":89},{},[2684,2694,2704,2714,2724,2734],{"data":2685,"content":2686,"nodeType":52},{},[2687],{"data":2688,"content":2689,"nodeType":43},{},[2690],{"data":2691,"marks":2692,"value":2693,"nodeType":25},{},[],"14",{"data":2695,"content":2696,"nodeType":52},{},[2697],{"data":2698,"content":2699,"nodeType":43},{},[2700],{"data":2701,"marks":2702,"value":2703,"nodeType":25},{},[],"{{monthly_mortgage_y14}}",{"data":2705,"content":2706,"nodeType":52},{},[2707],{"data":2708,"content":2709,"nodeType":43},{},[2710],{"data":2711,"marks":2712,"value":2713,"nodeType":25},{},[],"{{monthly_maintenance_y14}}",{"data":2715,"content":2716,"nodeType":52},{},[2717],{"data":2718,"content":2719,"nodeType":43},{},[2720],{"data":2721,"marks":2722,"value":2723,"nodeType":25},{},[],"{{monthly_rent_y14}}",{"data":2725,"content":2726,"nodeType":52},{},[2727],{"data":2728,"content":2729,"nodeType":43},{},[2730],{"data":2731,"marks":2732,"value":2733,"nodeType":25},{},[],"{{monthly_tax_y14}}",{"data":2735,"content":2736,"nodeType":52},{},[2737],{"data":2738,"content":2739,"nodeType":43},{},[2740],{"data":2741,"marks":2742,"value":2743,"nodeType":25},{},[],"{{monthly_total_y14}}",{"data":2745,"content":2746,"nodeType":89},{},[2747,2757,2767,2777,2787,2797],{"data":2748,"content":2749,"nodeType":52},{},[2750],{"data":2751,"content":2752,"nodeType":43},{},[2753],{"data":2754,"marks":2755,"value":2756,"nodeType":25},{},[],"15",{"data":2758,"content":2759,"nodeType":52},{},[2760],{"data":2761,"content":2762,"nodeType":43},{},[2763],{"data":2764,"marks":2765,"value":2766,"nodeType":25},{},[],"{{monthly_mortgage_y15}}",{"data":2768,"content":2769,"nodeType":52},{},[2770],{"data":2771,"content":2772,"nodeType":43},{},[2773],{"data":2774,"marks":2775,"value":2776,"nodeType":25},{},[],"{{monthly_maintenance_y15}}",{"data":2778,"content":2779,"nodeType":52},{},[2780],{"data":2781,"content":2782,"nodeType":43},{},[2783],{"data":2784,"marks":2785,"value":2786,"nodeType":25},{},[],"{{monthly_rent_y15}}",{"data":2788,"content":2789,"nodeType":52},{},[2790],{"data":2791,"content":2792,"nodeType":43},{},[2793],{"data":2794,"marks":2795,"value":2796,"nodeType":25},{},[],"{{monthly_tax_y15}}",{"data":2798,"content":2799,"nodeType":52},{},[2800],{"data":2801,"content":2802,"nodeType":43},{},[2803],{"data":2804,"marks":2805,"value":2806,"nodeType":25},{},[],"{{monthly_total_y15}}",{"data":2808,"content":2809,"nodeType":43},{},[2810],{"data":2811,"marks":2812,"value":2814,"nodeType":25},{},[2813],{"type":23},"Cumulative net worth over time",{"data":2816,"content":2820,"nodeType":111,"entry":2821},{"target":2817},{"sys":2818},{"id":2819,"type":108,"linkType":109},"3cB9V4Ci40u4vrHBYZaYsx",[],{"title":2822,"graphId":2823,"dataType":386,"type":109,"contentType":387},"graph1_cumulative_networth",1,{"data":2825,"content":2826,"nodeType":43},{},[2827],{"data":2828,"marks":2829,"value":2830,"nodeType":25},{},[],"By carefully planning your property investment, securing favorable financing, and optimizing tax refund, you are setting yourself up for long-term financial success. This strategic approach ensures that your investment aligns with your financial goals and maximizes your returns over time.",[2832,2834,2837,2840],{"key":2833,"value":24},"#h-initial-results",{"key":2835,"value":2836},"#h-projected-overall-financial-outcomes","Projected Overall Financial Outcomes ",{"key":2838,"value":2839},"#h-visualizing-your-investment","Visualizing Your Investment ",{"key":2841,"value":2842},"#h-your-projected-payment-plan-average-monthly-cashflow","Your Projected Payment Plan (Average Monthly Cashflow) ","real-estate-investment-calculator-germany","immobilienfinanzierung",10,"Wed, 19 Feb 2025 12:21:23 +0000","Wed, 18 Feb 2026 13:27:51 +0000","Does buying an investment property in Germany make sense? Calculate the return on investment (IRR) & see the difference a tax refund can make.",null,"https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F18anJpNffq5X0gflg9jIef\u002F9e028088df7470164bb459a2dda48dd4\u002FSEO-neues-gesetz-zur-maklerprovision-800x534.jpg","https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F49eRqVMxzhHU2avtAX6zjk\u002F8528db3aab1e5f4d0c13c58712668d31\u002Fneues-gesetz-zur-maklerprovision-1692x918.jpg","https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F2bZYko8rc3YyI9FDgTw1NL\u002Fd41cfa2fbf8c9547f9dd24efa31b6416\u002Fneues-gesetz-zur-maklerprovision-523x366.jpg","https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F41nnf6fZ4HBoTZFhSeaGu9\u002Faed3bb8d2a80beeae1da759238351536\u002Fneues-gesetz-zur-maklerprovision-1692x918.webp","https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F6iLA4R2idBbzOhmtjdkraO\u002F57feb080fcb6174b0843ba935e3c0eac\u002Fneues-gesetz-zur-maklerprovision-523x366.webp","https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F2t7qIhh7EM8bqzSkrtcUGR\u002F94f41449b4df3f33a1f85db8f5c4c4a7\u002Fneues-gesetz-zur-maklerprovision-800x511.jpg","https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F3aumHyBFhFFFZcuIlYtgQE\u002Ff5579b8028d707378824dd6107529a97\u002Fneues-gesetz-zur-maklerprovision-380x243.jpg","https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F7HNyszRbwQ4iZ7l5xOpEEj\u002Faff8137446681f18c6ea0547c24f2c92\u002Fneues-gesetz-zur-maklerprovision-800x511.webp","https:\u002F\u002Fimages.ctfassets.net\u002Fshj4zexxz7od\u002F1jd5GRuCMJNoFQIITHAGrs\u002Fa86fed21909a84415a351968a6d94478\u002Fneues-gesetz-zur-maklerprovision-380x243.webp","en","Fill in your property details:","You want to buy a property with a price of {purchase_price} in {state}. The property has a size of {property_size} m², and the expected rental income is {rental_price_per_m2}\u002Fm². Additionally, you anticipate earning {parking_rental_income} from parking rental income.\nThe property is eligible for {afa_type} depreciation. \nIs the property eligible for the additional 5% special depreciation according to §7b EStG (German Income Tax Act)? {keys1}",[2863,2865,2867,2869],{"id":107,"content":2864},"You would finance {ltv} of the purchase price with a loan. Your repayment rate is set at {repayment_rate}, ensuring a structured approach to repaying your mortgage. You are considering a KfW loan of {kfw_loan_size}, with an interest rate of {kfw_interest_rate}. Meanwhile, your bank is offering an interest rate of {bank_interest_rate} on the remaining loan. \nYou anticipate additional costs of {kfw_modernisation_fees} when obtaining the loan. Your KfW loan has a fixed period of {kfw_fixed_period}, with a payback period of {kfw_pay_back_period} and a repayment-free period of {kfw_repayment_free_period}, allowing you financial flexibility in the early years of ownership. \n",{"id":403,"content":2866},"Your annual gross income is {annual_gross_income}, and you file taxes as {tax_filing}. ",{"id":465,"content":2868},"You will buy in {purchase_in_months} month(s) and anticipate the property will be completed in {property_completion_period} month(s). You also account for a further rental delay of {rental_delay_period} month(s) after completion.  Over time, you expect the property value to appreciate by {house_appreciation} per year and rental income to grow at {rental_growth} per year. The property has a {loan_payment_schedule} payment schedule.",{"id":556,"content":2870},"Have you chosen to apply tax deductions in advance for the same year? {keys2}\nTo ensure smooth property management, you account for {maintenance_fees_tax_deductible} in tax-deductible property management fees (SEV und WEG) and {maintenance_fees_tax_not_deductible} in maintenance reserves, which are not tax-deductible. \nThe land value is estimated at {land_value}. ","\u003Cp>This advanced calculator not only calculates how property appreciation and rental yield changes your return, but it also shows that depreciation of the rental property—known as “Absetzung für Abnutzung” (AfA)—can significantly reduce your taxable income and boost your net returns.\u003C\u002Fp>\n","Does buying a new investment property in Germany make sense? Calculate the return on investment (IRR), and see the difference tax refund can make for residential investment properties in Germany.","buy-to-let-calculator","Buy-to-let IA",{"locale":2876,"property_size":2877,"annual_gross_income":2881,"rental_price_per_m2":2885,"tax_filing":2888,"parking_rental_income":2897,"keys2":2900,"purchase_price":2908,"keys1":2911,"property_completion_period":2915,"rental_delay_period":2918,"land_value":2921,"house_appreciation":2924,"ltv":2927,"rental_growth":2929,"state":2930,"guaranteed_rent_period":2964,"rental_price_after_guaranteed":2967,"kfw_modernisation_fees":2970,"maintenance_fees_tax_deductible":2973,"loan_payment_schedule":2976,"maintenance_fees_tax_not_deductible":2978,"repayment_rate":2981,"purchase_in_months":2984,"afa_type":2985,"keys5":2995,"denkmalschutz_7i_old_property_value":2999,"denkmalschutz_7i_kfw261_tilgunszuschuss":3002,"keys4":3005,"disburse_bank_loan_first":3009,"kfw_loan_size":3013,"kfw_fixed_period":3016,"bank_fixed_period":3017,"kfw_interest_rate":3018,"bank_interest_rate":3021,"kfw_pay_back_period":3024,"kfw_repayment_free_period":3027},{"formatted_value":2859,"value":2859,"type":25,"options":-1},{"formatted_value":2878,"value":2879,"type":2880,"options":-1},"41",41,"number",{"formatted_value":2882,"value":2883,"type":2884,"options":-1},"100.000 €",100000,"currency",{"formatted_value":2886,"value":2887,"type":2884,"options":-1},"17 €",17,{"formatted_value":2889,"value":2889,"type":2890,"options":2891},"single","dropdown",[2892,2894],{"text":2893,"value":2889},"Single",{"text":2895,"value":2896},"Joint","joint",{"formatted_value":2898,"value":2899,"type":2884,"options":-1},"75 €",75,{"formatted_value":2901,"value":2901,"type":2890,"options":2902},"true",[2903,2905],{"text":2904,"value":2901},"Yes",{"text":2906,"value":2907},"No","false",{"formatted_value":2909,"value":2910,"type":2884,"options":-1},"247.000 €",247000,{"formatted_value":2901,"value":2901,"type":2890,"options":2912},[2913,2914],{"text":2904,"value":2901},{"text":2906,"value":2907},{"formatted_value":2916,"value":2917,"type":2880,"options":-1},"23",23,{"formatted_value":2919,"value":2920,"type":2880,"options":-1},"0",0,{"formatted_value":2922,"value":2923,"type":2884,"options":-1},"15.000 €",15000,{"formatted_value":2925,"value":2926,"type":631,"options":-1},"3 %",0.03,{"formatted_value":2928,"value":2823,"type":631,"options":-1},"100 %",{"formatted_value":2925,"value":2926,"type":631,"options":-1},{"formatted_value":2931,"value":2931,"type":2890,"options":2932},"Brandenburg",[2933,2935,2937,2939,2940,2942,2944,2946,2948,2950,2952,2954,2956,2958,2960,2962],{"text":2934,"value":2934},"Baden-Württemberg",{"text":2936,"value":2936},"Bavaria",{"text":2938,"value":2938},"Berlin",{"text":2931,"value":2931},{"text":2941,"value":2941},"Bremen",{"text":2943,"value":2943},"Hamburg",{"text":2945,"value":2945},"Hesse",{"text":2947,"value":2947},"Lower Saxony",{"text":2949,"value":2949},"Mecklenburg Western Pomerania",{"text":2951,"value":2951},"Northrhine-Westphalia",{"text":2953,"value":2953},"Rhineland Palatinate",{"text":2955,"value":2955},"Saarland",{"text":2957,"value":2957},"Sachsen-Anhalt",{"text":2959,"value":2959},"Saxony",{"text":2961,"value":2961},"Schleswig Holstein",{"text":2963,"value":2963},"Thuringia",{"formatted_value":2965,"value":2966,"type":2880,"options":-1},"1000",1000,{"formatted_value":2968,"value":2969,"type":2884,"options":-1},"14 €",13.5,{"formatted_value":2971,"value":2972,"type":2884,"options":-1},"950 €",950,{"formatted_value":2974,"value":2975,"type":2884,"options":-1},"60 €",60,{"formatted_value":2977,"value":2977,"type":25,"options":-1},"normal",{"formatted_value":2979,"value":2980,"type":2884,"options":-1},"15 €",15,{"formatted_value":2982,"value":2983,"type":631,"options":-1},"1,5 %",0.015,{"formatted_value":2919,"value":2920,"type":2880,"options":-1},{"formatted_value":2986,"value":2986,"type":2890,"options":2987},"5 % degressive",[2988,2989,2991,2993],{"text":2986,"value":2986},{"text":2990,"value":2990},"2 % linear",{"text":2992,"value":2992},"2,5 % linear",{"text":2994,"value":2994},"3 % linear",{"formatted_value":2907,"value":2907,"type":2890,"options":2996},[2997,2998],{"text":2904,"value":2901},{"text":2906,"value":2907},{"formatted_value":3000,"value":3001,"type":2884,"options":-1},"250.000 €",250000,{"formatted_value":3003,"value":3004,"type":2884,"options":-1},"30.000 €",30000,{"formatted_value":2901,"value":2901,"type":2890,"options":3006},[3007,3008],{"text":2904,"value":2901},{"text":2906,"value":2907},{"formatted_value":2907,"value":2907,"type":2890,"options":3010},[3011,3012],{"text":2904,"value":2901},{"text":2906,"value":2907},{"formatted_value":3014,"value":3015,"type":2884,"options":-1},"150.000 €",150000,{"formatted_value":1323,"value":2845,"type":2880,"options":-1},{"formatted_value":1323,"value":2845,"type":2880,"options":-1},{"formatted_value":3019,"value":3020,"type":631,"options":-1},"2,44 %",0.0244,{"formatted_value":3022,"value":3023,"type":631,"options":-1},"4,41 %",0.0441,{"formatted_value":3025,"value":3026,"type":2880,"options":-1},"35",35,{"formatted_value":983,"value":630,"type":2880,"options":-1},{"bank_loan_size":3029,"tax_saving_y15":3032,"marginal_taxrate_y15":3035,"total_afa_y15":3038,"sonders_afa_y15":3041,"normal_afa_y15":3043,"monthly_total_y15":3044,"monthly_tax_y15":3047,"monthly_rent_y15":3050,"monthly_maintenance_y15":3053,"monthly_mortgage_y15":3056,"tax_saving_y14":3059,"marginal_taxrate_y14":3062,"total_afa_y14":3063,"sonders_afa_y14":3066,"normal_afa_y14":3067,"monthly_total_y14":3068,"monthly_tax_y14":3071,"monthly_rent_y14":3073,"monthly_maintenance_y14":3076,"monthly_mortgage_y14":3079,"tax_saving_y13":3080,"marginal_taxrate_y13":3083,"total_afa_y13":3084,"sonders_afa_y13":3087,"normal_afa_y13":3088,"monthly_total_y13":3089,"monthly_tax_y13":3092,"monthly_rent_y13":3095,"monthly_maintenance_y13":3098,"monthly_mortgage_y13":3101,"tax_saving_y12":3102,"marginal_taxrate_y12":3105,"total_afa_y12":3106,"sonders_afa_y12":3109,"normal_afa_y12":3110,"monthly_total_y12":3111,"monthly_tax_y12":3114,"monthly_rent_y12":3117,"monthly_maintenance_y12":3120,"monthly_mortgage_y12":3123,"tax_saving_y11":3124,"marginal_taxrate_y11":3127,"total_afa_y11":3128,"sonders_afa_y11":3131,"normal_afa_y11":3132,"monthly_total_y11":3133,"monthly_tax_y11":3136,"monthly_rent_y11":3139,"monthly_maintenance_y11":3142,"monthly_mortgage_y11":3145,"tax_saving_y10":3146,"marginal_taxrate_y10":3149,"total_afa_y10":3150,"sonders_afa_y10":3153,"normal_afa_y10":3154,"monthly_total_y10":3155,"monthly_tax_y10":3158,"monthly_rent_y10":3161,"monthly_maintenance_y10":3164,"monthly_mortgage_y10":3167,"tax_saving_y9":3170,"marginal_taxrate_y9":3173,"total_afa_y9":3174,"sonders_afa_y9":3177,"normal_afa_y9":3178,"monthly_total_y9":3179,"monthly_tax_y9":3182,"monthly_rent_y9":3185,"monthly_maintenance_y9":3188,"monthly_mortgage_y9":3191,"tax_saving_y8":3192,"marginal_taxrate_y8":3195,"total_afa_y8":3196,"sonders_afa_y8":3199,"normal_afa_y8":3200,"monthly_total_y8":3201,"monthly_tax_y8":3204,"monthly_rent_y8":3207,"monthly_maintenance_y8":3210,"monthly_mortgage_y8":3213,"tax_saving_y7":3214,"marginal_taxrate_y7":3217,"total_afa_y7":3218,"sonders_afa_y7":3221,"normal_afa_y7":3222,"monthly_total_y7":3223,"monthly_tax_y7":3226,"monthly_rent_y7":3229,"monthly_maintenance_y7":3232,"monthly_mortgage_y7":3235,"tax_saving_y6":3236,"marginal_taxrate_y6":3239,"total_afa_y6":3240,"sonders_afa_y6":3243,"normal_afa_y6":3244,"monthly_total_y6":3245,"monthly_tax_y6":3248,"monthly_rent_y6":3251,"monthly_maintenance_y6":3254,"monthly_mortgage_y6":3257,"tax_saving_y5":3258,"marginal_taxrate_y5":3261,"total_afa_y5":3264,"sonders_afa_y5":3267,"normal_afa_y5":3270,"monthly_total_y5":3273,"monthly_tax_y5":3276,"monthly_rent_y5":3279,"monthly_maintenance_y5":3282,"monthly_mortgage_y5":3285,"tax_saving_y4":3288,"marginal_taxrate_y4":3291,"total_afa_y4":3294,"sonders_afa_y4":3297,"normal_afa_y4":3298,"monthly_total_y4":3301,"monthly_tax_y4":3304,"monthly_rent_y4":3307,"monthly_maintenance_y4":3310,"monthly_mortgage_y4":3313,"tax_saving_y3":3314,"marginal_taxrate_y3":3317,"total_afa_y3":3320,"sonders_afa_y3":3323,"normal_afa_y3":3324,"monthly_total_y3":3327,"monthly_tax_y3":3330,"monthly_rent_y3":3333,"monthly_maintenance_y3":3336,"monthly_mortgage_y3":3339,"tax_saving_y2":3340,"marginal_taxrate_y2":3343,"total_afa_y2":3344,"sonders_afa_y2":3347,"normal_afa_y2":3348,"monthly_total_y2":3351,"monthly_tax_y2":3354,"monthly_rent_y2":3357,"monthly_maintenance_y2":3360,"monthly_mortgage_y2":3363,"tax_saving_y1":3366,"marginal_taxrate_y1":3367,"total_afa_y1":3368,"sonders_afa_y1":3369,"normal_afa_y1":3370,"monthly_total_y1":3371,"monthly_tax_y1":3374,"monthly_rent_y1":3377,"monthly_maintenance_y1":3378,"monthly_mortgage_y1":3379,"purchase_cost":3382,"downpayment":3385,"loan_amount":3386,"remaining_loan_y30":3387,"remaining_loan_y15":3390,"remaining_loan_y10":3393,"property_value_y30":3396,"property_value_y15":3399,"property_value_y10":3402,"operational_30y":3405,"operational_15y":3408,"operational_10y":3411,"tax_gain_30y":3414,"tax_gain_15y":3417,"tax_gain_10y":3420,"appreciation_30y":3423,"appreciation_15y":3426,"appreciation_10y":3429,"irr_30y":3432,"irr_15y":3435,"irr_10y":3438,"total_gain_30y":3441,"total_gain_15y":3444,"total_gain_10y":3447,"final_mixed_interest":3450,"property_transfer_tax":3453,"savings":3456,"sonder_afa_condition":3457,"consdoc_monthly_expense":3459,"property_price_per_m2":3462,"consdoc_monthly_rental_income":3465,"consdoc_monthly_maintenance_cost":3467,"rental_yield":3469,"consdoc_monthly_mortgage_payment":3472,"margin_tax":3474,"rent_per_month":3475,"consdoc_total_financial_resource":3478,"consdoc_total_investment_amount":3481,"consdoc_purchase_cost_construction_interest":3482},{"formatted_value":3030,"value":3031,"type":2884,"options":-1},"97.000 €",97000,{"formatted_value":3033,"value":3034,"type":2884,"options":-1},"2.761 €",2760.66,{"formatted_value":3036,"value":3037,"type":631,"options":-1},"47 %",0.47,{"formatted_value":3039,"value":3040,"type":2884,"options":-1},"5.874 €",5873.86,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},"0 €",{"formatted_value":3039,"value":3040,"type":2884,"options":-1},{"formatted_value":3045,"value":3046,"type":2884,"options":-1},"-97 €",-96.73,{"formatted_value":3048,"value":3049,"type":2884,"options":-1},"24 €",24.46,{"formatted_value":3051,"value":3052,"type":2884,"options":-1},"1.134 €",1133.71,{"formatted_value":3054,"value":3055,"type":2884,"options":-1},"110 €",110.41,{"formatted_value":3057,"value":3058,"type":2884,"options":-1},"1.144 €",1144.48,{"formatted_value":3060,"value":3061,"type":2884,"options":-1},"2.906 €",2905.95,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3064,"value":3065,"type":2884,"options":-1},"6.183 €",6183.01,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3064,"value":3065,"type":2884,"options":-1},{"formatted_value":3069,"value":3070,"type":2884,"options":-1},"-91 €",-90.63,{"formatted_value":2974,"value":3072,"type":2884,"options":-1},60.36,{"formatted_value":3074,"value":3075,"type":2884,"options":-1},"1.101 €",1100.69,{"formatted_value":3077,"value":3078,"type":2884,"options":-1},"107 €",107.2,{"formatted_value":3057,"value":3058,"type":2884,"options":-1},{"formatted_value":3081,"value":3082,"type":2884,"options":-1},"3.059 €",3058.9,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3085,"value":3086,"type":2884,"options":-1},"6.508 €",6508.43,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3085,"value":3086,"type":2884,"options":-1},{"formatted_value":3090,"value":3091,"type":2884,"options":-1},"-84 €",-83.81,{"formatted_value":3093,"value":3094,"type":2884,"options":-1},"96 €",96.12,{"formatted_value":3096,"value":3097,"type":2884,"options":-1},"1.069 €",1068.63,{"formatted_value":3099,"value":3100,"type":2884,"options":-1},"104 €",104.07,{"formatted_value":3057,"value":3058,"type":2884,"options":-1},{"formatted_value":3103,"value":3104,"type":2884,"options":-1},"3.220 €",3219.89,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3107,"value":3108,"type":2884,"options":-1},"6.851 €",6850.98,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3107,"value":3108,"type":2884,"options":-1},{"formatted_value":3112,"value":3113,"type":2884,"options":-1},"-76 €",-76.23,{"formatted_value":3115,"value":3116,"type":2884,"options":-1},"132 €",131.79,{"formatted_value":3118,"value":3119,"type":2884,"options":-1},"1.038 €",1037.5,{"formatted_value":3121,"value":3122,"type":2884,"options":-1},"101 €",101.04,{"formatted_value":3057,"value":3058,"type":2884,"options":-1},{"formatted_value":3125,"value":3126,"type":2884,"options":-1},"3.389 €",3389.36,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3129,"value":3130,"type":2884,"options":-1},"7.212 €",7211.56,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3129,"value":3130,"type":2884,"options":-1},{"formatted_value":3134,"value":3135,"type":2884,"options":-1},"-68 €",-67.85,{"formatted_value":3137,"value":3138,"type":2884,"options":-1},"167 €",167.45,{"formatted_value":3140,"value":3141,"type":2884,"options":-1},"1.007 €",1007.28,{"formatted_value":3143,"value":3144,"type":2884,"options":-1},"98 €",98.1,{"formatted_value":3057,"value":3058,"type":2884,"options":-1},{"formatted_value":3147,"value":3148,"type":2884,"options":-1},"3.568 €",3567.75,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3151,"value":3152,"type":2884,"options":-1},"7.591 €",7591.11,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3151,"value":3152,"type":2884,"options":-1},{"formatted_value":3156,"value":3157,"type":2884,"options":-1},"-34 €",-33.72,{"formatted_value":3159,"value":3160,"type":2884,"options":-1},"149 €",149.31,{"formatted_value":3162,"value":3163,"type":2884,"options":-1},"978 €",977.95,{"formatted_value":3165,"value":3166,"type":2884,"options":-1},"95 €",95.24,{"formatted_value":3168,"value":3169,"type":2884,"options":-1},"1.066 €",1065.74,{"formatted_value":3171,"value":3172,"type":2884,"options":-1},"3.756 €",3755.52,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3175,"value":3176,"type":2884,"options":-1},"7.991 €",7990.65,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3175,"value":3176,"type":2884,"options":-1},{"formatted_value":3180,"value":3181,"type":2884,"options":-1},"-25 €",-24.56,{"formatted_value":3183,"value":3184,"type":2884,"options":-1},"184 €",184.18,{"formatted_value":3186,"value":3187,"type":2884,"options":-1},"949 €",949.46,{"formatted_value":3189,"value":3190,"type":2884,"options":-1},"92 €",92.47,{"formatted_value":3168,"value":3169,"type":2884,"options":-1},{"formatted_value":3193,"value":3194,"type":2884,"options":-1},"3.953 €",3953.18,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3197,"value":3198,"type":2884,"options":-1},"8.411 €",8411.21,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3197,"value":3198,"type":2884,"options":-1},{"formatted_value":3202,"value":3203,"type":2884,"options":-1},"-14 €",-14.42,{"formatted_value":3205,"value":3206,"type":2884,"options":-1},"219 €",219.29,{"formatted_value":3208,"value":3209,"type":2884,"options":-1},"922 €",921.81,{"formatted_value":3211,"value":3212,"type":2884,"options":-1},"90 €",89.77,{"formatted_value":3168,"value":3169,"type":2884,"options":-1},{"formatted_value":3215,"value":3216,"type":2884,"options":-1},"4.161 €",4161.25,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3219,"value":3220,"type":2884,"options":-1},"8.854 €",8853.9,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3219,"value":3220,"type":2884,"options":-1},{"formatted_value":3224,"value":3225,"type":2884,"options":-1},"-3 €",-3.25,{"formatted_value":3227,"value":3228,"type":2884,"options":-1},"255 €",254.69,{"formatted_value":3230,"value":3231,"type":2884,"options":-1},"895 €",894.96,{"formatted_value":3233,"value":3234,"type":2884,"options":-1},"87 €",87.16,{"formatted_value":3168,"value":3169,"type":2884,"options":-1},{"formatted_value":3237,"value":3238,"type":2884,"options":-1},"4.380 €",4380.26,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3241,"value":3242,"type":2884,"options":-1},"9.320 €",9319.9,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3241,"value":3242,"type":2884,"options":-1},{"formatted_value":3246,"value":3247,"type":2884,"options":-1},"9 €",8.99,{"formatted_value":3249,"value":3250,"type":2884,"options":-1},"290 €",290.45,{"formatted_value":3252,"value":3253,"type":2884,"options":-1},"869 €",868.89,{"formatted_value":3255,"value":3256,"type":2884,"options":-1},"85 €",84.62,{"formatted_value":3168,"value":3169,"type":2884,"options":-1},{"formatted_value":3259,"value":3260,"type":2884,"options":-1},"8.019 €",8019.33,{"formatted_value":3262,"value":3263,"type":631,"options":-1},"43,48 %",0.4348,{"formatted_value":3265,"value":3266,"type":2884,"options":-1},"18.442 €",18442,{"formatted_value":3268,"value":3269,"type":2884,"options":-1},"8.200 €",8200,{"formatted_value":3271,"value":3272,"type":2884,"options":-1},"10.242 €",10242,{"formatted_value":3274,"value":3275,"type":2884,"options":-1},"594 €",593.97,{"formatted_value":3277,"value":3278,"type":2884,"options":-1},"612 €",612,{"formatted_value":3280,"value":3281,"type":2884,"options":-1},"844 €",843.59,{"formatted_value":3283,"value":3284,"type":2884,"options":-1},"82 €",82.16,{"formatted_value":3286,"value":3287,"type":2884,"options":-1},"779 €",779.46,{"formatted_value":3289,"value":3290,"type":2884,"options":-1},"8.408 €",8407.85,{"formatted_value":3292,"value":3293,"type":631,"options":-1},"43,31 %",0.4331,{"formatted_value":3295,"value":3296,"type":2884,"options":-1},"19.413 €",19412.63,{"formatted_value":3268,"value":3269,"type":2884,"options":-1},{"formatted_value":3299,"value":3300,"type":2884,"options":-1},"11.213 €",11212.63,{"formatted_value":3302,"value":3303,"type":2884,"options":-1},"617 €",616.65,{"formatted_value":3305,"value":3306,"type":2884,"options":-1},"657 €",656.85,{"formatted_value":3308,"value":3309,"type":2884,"options":-1},"819 €",819.01,{"formatted_value":3311,"value":3312,"type":2884,"options":-1},"80 €",79.76,{"formatted_value":3286,"value":3287,"type":2884,"options":-1},{"formatted_value":3315,"value":3316,"type":2884,"options":-1},"8.815 €",8815.05,{"formatted_value":3318,"value":3319,"type":631,"options":-1},"43,14 %",0.4314,{"formatted_value":3321,"value":3322,"type":2884,"options":-1},"20.434 €",20434.34,{"formatted_value":3268,"value":3269,"type":2884,"options":-1},{"formatted_value":3325,"value":3326,"type":2884,"options":-1},"12.234 €",12234.34,{"formatted_value":3328,"value":3329,"type":2884,"options":-1},"641 €",641.04,{"formatted_value":3331,"value":3332,"type":2884,"options":-1},"703 €",702.78,{"formatted_value":3334,"value":3335,"type":2884,"options":-1},"795 €",795.16,{"formatted_value":3337,"value":3338,"type":2884,"options":-1},"77 €",77.44,{"formatted_value":3286,"value":3287,"type":2884,"options":-1},{"formatted_value":3341,"value":3342,"type":2884,"options":-1},"4.351 €",4351.22,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3345,"value":3346,"type":2884,"options":-1},"9.258 €",9258.1,{"formatted_value":3268,"value":3269,"type":2884,"options":-1},{"formatted_value":3349,"value":3350,"type":2884,"options":-1},"1.058 €",1058.1,{"formatted_value":3352,"value":3353,"type":2884,"options":-1},"125 €",125.27,{"formatted_value":3355,"value":3356,"type":2884,"options":-1},"643 €",642.94,{"formatted_value":3358,"value":3359,"type":2884,"options":-1},"64 €",64.33,{"formatted_value":3361,"value":3362,"type":2884,"options":-1},"6 €",6.27,{"formatted_value":3364,"value":3365,"type":2884,"options":-1},"576 €",575.74,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3372,"value":3373,"type":2884,"options":-1},"-184 €",-183.95,{"formatted_value":3375,"value":3376,"type":2884,"options":-1},"163 €",163.12,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":3380,"value":3381,"type":2884,"options":-1},"347 €",347.07,{"formatted_value":3383,"value":3384,"type":2884,"options":-1},"21.945 €",21945,{"formatted_value":3042,"value":2920,"type":2884,"options":-1},{"formatted_value":2909,"value":2910,"type":2884,"options":-1},{"formatted_value":3388,"value":3389,"type":2884,"options":-1},"41.439 €",41438.57,{"formatted_value":3391,"value":3392,"type":2884,"options":-1},"179.857 €",179856.5,{"formatted_value":3394,"value":3395,"type":2884,"options":-1},"210.885 €",210885.47,{"formatted_value":3397,"value":3398,"type":2884,"options":-1},"582.072 €",582071.68,{"formatted_value":3400,"value":3401,"type":2884,"options":-1},"373.610 €",373609.66,{"formatted_value":3403,"value":3404,"type":2884,"options":-1},"322.279 €",322278.98,{"formatted_value":3406,"value":3407,"type":2884,"options":-1},"91.082 €",91082.01,{"formatted_value":3409,"value":3410,"type":2884,"options":-1},"-4.904 €",-4904.23,{"formatted_value":3412,"value":3413,"type":2884,"options":-1},"-17.353 €",-17353.19,{"formatted_value":3415,"value":3416,"type":2884,"options":-1},"105.442 €",105442.02,{"formatted_value":3418,"value":3419,"type":2884,"options":-1},"64.746 €",64746.16,{"formatted_value":3421,"value":3422,"type":2884,"options":-1},"49.411 €",49411.4,{"formatted_value":3424,"value":3425,"type":2884,"options":-1},"352.534 €",352533.83,{"formatted_value":3427,"value":3428,"type":2884,"options":-1},"137.818 €",137817.95,{"formatted_value":3430,"value":3431,"type":2884,"options":-1},"84.947 €",84947.35,{"formatted_value":3433,"value":3434,"type":631,"options":-1},"14,34 %",0.1434,{"formatted_value":3436,"value":3437,"type":631,"options":-1},"21,34 %",0.2134,{"formatted_value":3439,"value":3440,"type":631,"options":-1},"25,8 %",0.258,{"formatted_value":3442,"value":3443,"type":2884,"options":-1},"543.161 €",543161.04,{"formatted_value":3445,"value":3446,"type":2884,"options":-1},"197.611 €",197610.6,{"formatted_value":3448,"value":3449,"type":2884,"options":-1},"119.015 €",119014.95,{"formatted_value":3451,"value":3452,"type":631,"options":-1},"3,21 %",0.0321,{"formatted_value":3454,"value":3455,"type":631,"options":-1},"6,5 %",0.065,{"formatted_value":3383,"value":3384,"type":2884,"options":-1},{"formatted_value":3458,"value":3458,"type":25,"options":-1},"qualifies",{"formatted_value":3460,"value":3461,"type":2884,"options":-1},"61 €",61,{"formatted_value":3463,"value":3464,"type":2884,"options":-1},"6.024 €",6024.39,{"formatted_value":3334,"value":3466,"type":2884,"options":-1},795,{"formatted_value":3337,"value":3468,"type":2884,"options":-1},77,{"formatted_value":3470,"value":3471,"type":631,"options":-1},"3,75 %",0.0375,{"formatted_value":3286,"value":3473,"type":2884,"options":-1},779,{"formatted_value":3036,"value":3037,"type":631,"options":-1},{"formatted_value":3476,"value":3477,"type":2884,"options":-1},"772 €",772,{"formatted_value":3479,"value":3480,"type":2884,"options":-1},"268.945 €",268945,{"formatted_value":3479,"value":3480,"type":2884,"options":-1},{"formatted_value":3383,"value":3384,"type":2884,"options":-1},[3484,3770,3861,3882,3955],{"type":3485,"stackType":3486,"domains":3487,"series":3520},"line","default",[3488],{"domainName":647,"data":3489,"range":2849},[2823,1780,385,543,630,3490,3491,3492,3493,2845,3494,3495,3496,3497,2980,3498,2887,3499,3500,3501,3502,3503,2917,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3026,3515,3516,3517,3518,3519],6,7,8,9,11,12,13,14,16,18,19,20,21,22,24,25,26,27,28,29,30,31,32,33,34,36,37,38,39,40,[3521,3564,3606,3643,3685,3728],{"serieName":3522,"data":3523,"color":2849},"Cumulative operational income",[3524,3525,3526,3527,3528,3529,3530,3531,3532,3533,3534,3535,3536,3537,3538,3539,3540,3541,3542,3543,3544,3545,3546,3547,3548,3549,3550,3551,3552,3553,3554,3555,3556,3557,3558,3559,3560,3561,3562,3563],-26109.803575,-31325.261161011178,-27262.22118129127,-26621.801387740605,-25791.45486500196,-24765.998090589314,-23518.953448385535,-22027.124241294965,-20282.779450264108,-18277.933598300984,-17353.191979340994,-15489.680418274282,-13323.47207001107,-10844.3036310422,-8041.554082948496,-4904.231838471708,-1420.9614106463996,2420.0304132776114,6630.928912113639,11224.346304959794,16213.33717988645,21611.414498425554,27432.56619804296,33691.27241565537,40402.52335616916,47581.83783097208,55245.28249230067,63409.491790439,72091.68868177957,81309.70611689574,91082.0093389399,101427.71902389421,112366.63529546281,123823.3180153428,135692.77941015828,147970.8583804737,160531.8140968014,173469.59848461888,186795.5164040709,200521.21186110648,{"serieName":3565,"data":3566,"color":2849},"Cumulative appreciation",[2920,3567,3568,3569,3570,3571,3572,3573,3574,3575,3576,3577,3578,3579,3580,3581,3582,3583,3584,3585,3586,3587,3588,3589,3590,3591,3592,3593,3594,3595,3596,3597,3598,3599,3600,3601,3602,3603,3604,3605],7410,15042.300000000017,22903.569000000018,31000.676070000045,39340.69635210006,47930.91724266304,56778.844759942964,65892.21010274126,75278.97640582349,84947.34569799819,94905.76606893813,105162.93905100628,115727.82722253649,126609.66203921259,137817.951900389,149362.49045740068,161253.3651711227,173500.9661262564,186115.99511004408,199109.4749633454,212492.75921224576,226277.54198861314,240475.86824827152,255100.14429571969,270163.1486245913,285678.0430833291,301658.384375829,318118.1359071039,335071.67998431704,352533.83038384654,370519.84529536194,389045.44065422285,408126.80387384957,427780.6079900651,448024.0262297671,468874.74701666017,490350.98942716,512471.51910997485,535255.6646832741,{"serieName":3607,"data":3608,"color":2849},"Cumulative tax benefits",[2920,3609,3610,3611,3612,3613,3614,3615,3616,3617,3618,3619,3620,3621,3622,3623,3624,3625,3626,3627,3628,3629,3630,3631,3632,3633,3634,3635,3636,3637,3638,3639,3640,3641,3642,3642,3642,3642,3642,3642],4351.216377291666,13166.270196771911,21574.11849270686,29593.44418290234,33973.70227584363,38134.947464137855,42088.13039301737,45843.6541754529,49411.401768766664,52800.76198241474,56020.65418538041,59079.5517781978,61985.50449137432,64746.15956889201,67459.2171450732,70172.27472125438,72885.33229743555,75598.38987361673,78311.44744979791,81024.50502597909,83737.56260216027,86450.62017834144,89163.67775452262,91876.7353307038,94589.79290688498,97302.85048306615,100015.90805924733,102728.96563542851,105442.02321160969,108155.08078779087,110868.13836397204,113581.19594015322,116294.2535163344,117198.60604172816,{"serieName":3644,"data":3645,"color":2849},"Cumulative rental income",[2920,3646,3647,3648,3649,3650,3651,3652,3653,3654,3655,3656,3657,3658,3659,3660,3661,3662,3663,3664,3665,3666,3667,3668,3669,3670,3671,3672,3673,3674,3675,3676,3677,3678,3679,3680,3681,3682,3683,3684],771.9999999999993,10313.92,20142.0976,30265.120528,40691.83414384,51431.349168155204,62493.04964319986,73886.60113249585,85621.95916647073,97709.37794146485,110159.41927970879,122982.96185810005,136191.21071384306,149795.70703525835,163808.33824631613,178241.34839370562,193107.3488455168,208419.3293108823,224190.66919020878,240435.14926591504,257166.9637438925,274400.73265620926,292151.51463589555,310434.8200749724,329266.6246772216,348663.38341753825,368642.0449200644,389220.06626766635,410415.4282556964,432246.6511033673,454732.8106364683,477893.55495556234,501749.1216042292,526320.3552523562,551628.7259099268,577696.3476872246,604545.9981178414,632201.1380613766,660685.932203218,{"serieName":3686,"data":3687,"color":2849},"Cumulative cashflow",[3688,3689,3690,3691,3692,3693,3694,3695,3696,3697,3698,3699,3700,3701,3702,3703,3704,3705,3706,3707,3708,3709,3710,3711,3712,3713,3714,3715,3716,3717,3718,3719,3720,3721,3722,3723,3724,3725,3726,3727],-24152.38754278575,-22649.106925729193,-14956.619437245601,-7556.8730165545485,-429.2809163575939,-321.43488702742934,-360.4147821367095,-533.4135579873024,-828.1342390135965,-1232.7623439532356,-2046.9229715478873,-2961.6550315588356,-3967.3895780761495,-5054.989358722392,-6215.72961274809,-7350.844810066033,-8411.686432055512,-9397.220246604633,-10306.431370690872,-11138.326999930816,-11891.939312582957,-12566.328557257164,-13160.586334037715,-13673.839079201569,-14105.251764210476,-14454.031820176006,-14719.433299541388,-14900.761287294194,-14997.37657462113,-15008.700608541041,-14934.220731706419,-14773.495727248453,-14526.161684257342,-8778.604461516492,-4152.447890014531,7201.52033968933,19433.43773354161,32032.31264920946,45009.153812347344,58375.30021037937,{"serieName":3729,"data":3730,"color":2849},"Cumulative net worth",[3688,3731,3732,3733,3734,3735,3736,3737,3738,3739,3740,3741,3742,3743,3744,3745,3746,3747,3748,3749,3750,3751,3752,3753,3754,3755,3756,3757,3758,3759,3760,3761,3762,3763,3764,3765,3766,3767,3768,3769],-16199.933148721695,564.6664763976514,17330.28900859839,34127.30619334915,47653.58319230037,61441.94316978939,75518.11834621985,89907.75741259503,104636.46787227014,119014.95140322977,133798.36531309364,149013.51035240857,164687.35953389603,180847.0991571319,197610.60470623954,215046.30655109207,233175.71703212074,252021.0506692884,271605.2476510003,291951.99813206925,313085.76736954204,335031.8217262521,357816.25557307067,381466.0191219712,406008.9472232108,431473.78916116926,457890.23948466533,485288.96990890376,513701.6623275877,543161.0429751666,573700.9177806823,605356.2089562248,638112.1412494855,670106.4803745581,702225.5465694565,735308.1847502018,769383.3020763695,804480.6729223222,840630.9648936535,{"type":3485,"stackType":3486,"domains":3771,"series":3774},[3772],{"domainName":647,"data":3773,"range":2849},[2823,1780,385,543,630,3490,3491,3492,3493,2845,3494,3495,3496,3497,2980,3498,2887,3499,3500,3501,3502,3503,2917,3504,3505,3506,3507,3508,3509,3510,3511,3512,3513,3514,3026,3515,3516,3517,3518,3519],[3775,3818],{"serieName":3776,"data":3777,"color":2849},"Without depreciation benefit",[3778,3779,3780,3781,3782,3783,3784,3785,3786,3787,3788,3789,3790,3791,3792,3793,3794,3795,3796,3797,3798,3799,3800,3801,3802,3803,3804,3805,3806,3807,3808,3809,3810,3811,3812,3813,3814,3815,3816,3817],-347.06696458333346,-354.5526135848895,218.6023202570144,-72.01560982991857,-61.83095765126125,-337.7461594256997,-332.50619498596285,-325.7847689925452,-318.88746779769656,-311.8105341307793,-383.294437284967,-323.01783648901596,-316.4581879584041,-309.78269596955465,-302.99129270764286,-296.0840533977014,-289.0612068337513,-281.9231464943107,-274.67044227368376,-267.3038528598282,-259.82433879109675,-252.23307622562658,-244.53147145881735,-236.7211762259721,-228.804103828956,-220.7824461275493,-212.65869143811926,-204.4356433842171,-196.11644074582932,-187.70457835621335,-179.20392909754423,-170.6187670490067,-161.95379184349872,294.139239082249,346.2569131217027,979.6999370685746,1046.7463096939719,1078.1486989847908,1110.4931599543347,1143.807954752965,{"serieName":3819,"data":3820,"color":2849},"With depreciation benefit",[3821,3822,3823,3824,3825,3826,3827,3828,3829,3830,3831,3832,3833,3834,3835,3836,3837,3838,3839,3840,3841,3842,3843,3844,3845,3846,3847,3848,3849,3850,3851,3852,3853,3854,3855,3856,3857,3858,3859,3860],-183.94896189881257,125.27338475471299,641.0406240402993,616.6455350575877,593.9660083497462,8.987169110847049,-3.2483245924400137,-14.416564654216074,-24.560056752191173,-33.719008744969926,-67.84671896622098,-76.22767166757902,-83.81121220977616,-90.63331505385361,-96.72835450214151,-94.59293310982852,-88.40346849912333,-82.12781787909333,-75.76759367385333,-69.3246357699953,-62.8010260543451,-56.19910372285054,-49.52148139837922,-42.77106209698783,-35.951057084075615,-29.06500466379407,-22.116789947115194,-15.110665646067105,-8.051273943911383,-0.943669493325956,6.206656402885187,13.393750371497049,20.611170249259203,478.96310189507085,385.5130476251634,946.1640191419884,1019.3264494876901,1049.9062429723208,1081.4034302614905,1113.8455331693353,{"type":3862,"stackType":3863,"domains":3864,"series":3869},"column","stacked",[3865],{"domainName":220,"data":3866,"range":2849},[3867,3868],"Total cost","Loan & equity",[3870,3873,3876,3879],{"serieName":3871,"data":3872,"color":2849},"Property price",[2910],{"serieName":3874,"data":3875,"color":2849},"Loan",[2920,2910],{"serieName":3877,"data":3878,"color":2849},"Downpayment",[],{"serieName":3880,"data":3881,"color":2849},"Purchase fees",[2920,3384],{"type":3485,"stackType":3486,"domains":3883,"series":3886},[3884],{"domainName":647,"data":3885,"range":2849},[2823,1780,385,543,630,3490,3491,3492,3493,2845,3494,3495,3496,3497,2980,3498,2887,3499,3500,3501],[3887,3909,3932],{"serieName":3888,"data":3889,"color":2849},"Property value",[2910,3890,3891,3892,3893,3894,3895,3896,3897,3898,3899,3900,3901,3902,3903,3904,3905,3906,3907,3908],254410,262042.30000000002,269903.569,278000.67607000005,286340.69635210006,294930.91724266304,303778.84475994296,312892.21010274126,322278.9764058235,331947.3456979982,341905.76606893813,352162.9390510063,362727.8272225365,373609.6620392126,384817.951900389,396362.4904574007,408253.3651711227,420500.9661262564,433115.9951100441,{"serieName":3910,"data":3911,"color":2849},"Loan balance",[3912,3913,3914,3915,3916,3917,3918,3919,3920,3921,3922,3923,3924,3925,3926,3927,3928,3929,3930,3931],247960.8262229925,246521.01408635676,245016.40697484708,243444.0889602933,238365.67827277226,233128.5592907369,227727.31285573583,222156.3184511326,216409.74618960012,210885.47132322052,205145.7457242856,199182.03912052157,192985.47832991803,186546.8332693326,179856.5023840834,172904.49747425306,165680.42789239733,158173.48408627708,150372.420459113,142265.5375186932,{"serieName":3933,"data":3934,"color":2849},"Equity in property",[3935,3936,3937,3938,3939,3940,3941,3942,3943,3944,3945,3946,3947,3948,3949,3950,3951,3952,3953,3954],-960.8262229925022,7888.985913643235,17025.89302515294,26459.480039706716,39634.997797227785,53212.137061363144,67203.60438692721,81622.52630881037,96482.46391314114,111393.50508260296,126801.59997371258,142723.72694841656,159177.46072108825,176180.9939532039,193753.1596551292,211913.45442613593,230682.06256500335,250079.88108484563,270128.5456671434,290850.4575913509,{"type":3485,"stackType":3486,"domains":3956,"series":3959},[3957],{"domainName":647,"data":3958,"range":2849},[2920,2823,1780,385,543,630,3490,3491,3492,3493,2845,3494,3495,3496,3497,2980,3498,2887,3499,3500,3501],[3960,3983],{"serieName":3961,"data":3962,"color":2849},"Remaining non-depreciated value of building",[3963,3963,3964,3965,3966,3967,3968,3969,3970,3971,3972,3973,3974,3975,3976,3977,3978,3979,3980,3981,3982],100,96.00999999999999,87.2,78.83,70.88,66.86,63.04,59.41,55.97,52.7,49.59,46.64,43.830000000000005,41.160000000000004,38.629999999999995,36.14,33.650000000000006,31.16,28.67,26.179999999999996,{"serieName":3984,"data":3985,"color":2849},"Total tax savings received on the building value",[2920,2920,3986,3987,3988,3989,3990,3991,3992,3993,3994,3995,3996,3997,3998,3999,4000,4001,4002,4003,4004],1.8800000000000001,5.680000000000001,9.3,12.76,14.64,16.439999999999998,18.14,19.759999999999998,21.3,22.759999999999998,24.15,25.47,26.72,27.91,29.080000000000002,30.25,31.419999999999998,32.59,33.75,1784815726731]