Skip to content

Real Estate as Investment

Evaluate the return on buying a rental property — price appreciation, rental income, mortgage and comparison with a deposit

Property

UZS
UZS
UZS

Annual price growth

Expected property appreciation

8%
%

Maintenance costs

Repairs, tax, management — % of price per year

2%
%

Mortgage

0% = cash purchase

Mortgage rate

22%
%

Mortgage term

15 yrs

Horizon & comparison

Investment horizon

10 yrs

Alternative rate (deposit)

Comparing with a bank deposit

20%
%

Better than deposit

Result (property)

1 157 956 025 UZS

Result (deposit)

1 090 238 249 UZS

Rental yield

Gross

8,40%

Net

6,40%

Annualized ROI: 2,0% / year

Mortgage amount350 000 000 UZS
Monthly payment6 670 146 UZS
Mortgage interest paid691 923 994 UZS
Property value at end1 079 462 499 UZS
Your equity837 956 025 UZS
Total rental income420 000 000 UZS
Total expenses100 000 000 UZS
Total invested950 417 520 UZS
Total return+207 538 505 UZS (21,8%)

Equity growth vs deposit

How the Real Estate Investment Calculator Works

The calculator computes total income from ownership: price appreciation + rental income − expenses − mortgage interest.

For comparison, an alternative scenario is built: the down payment is placed in a deposit at the specified rate. The chart shows which option accumulates more capital by the chosen horizon.

All parameters are saved in the URL — easily share the calculation or save several variants.

Frequently Asked Questions

Real Estate as Investment — Solvix