🔗
Shared scenario loaded. Someone shared this scenario with you — all inputs have been pre-filled. Results are calculating automatically.
Buy vs Rent? PPOR vs Investment? Property vs Shares?
Compares any property strategy against shares with full 2026 tax accuracy — cashflow-neutral and apples-to-apples across all 8 Australian states.
≈
Australian Property vs Shares
Configure your scenario on the left and click Run Comparison.
Both paths start with identical capital. Annual cashflows are equalised year by year so the comparison is genuinely apples-to-apples.
★
–
–
–
Conditional analysis only — not financial advice. Results are model outputs based on the assumptions shown. Change any input to test different scenarios.
Future Value Winner
–
Net exit proceeds advantage at end of period
IRR — Property vs Shares
–
vs
–
Annual return on capital
Break-even Year
–
First yr shares equity ≥ property equity
Present Value Winner @ 5%
–
Future advantage discounted to today's dollars
Equity & Net Worth Over Time
Key Insights
Annual Property Cashflow (Net to Investor)
Cashflow Neutrality Verification
–
This verifies that both investors have identical pocket cashflows each year.
Any difference beyond ±$1 indicates a calculation error.
Mode–
Max diff–
Infeasible–
| Year | Age | Property CF | Shares Pocket CF | Diff | Status |
|---|
Target: Max per-year diff ≤ $1. This ensures we're comparing
investment returns, not savings rates. Scenarios that cannot maintain
equalized cashflows are flagged instead of silently clipped.
Monte Carlo — Net Proceeds After CGT
Property P50
–
Property P10
–
Property P90
–
Property Wins
–
Shares P50
–
Shares P10
–
Shares P90
–
Shares Wins
–
Methodology note will appear after calculation.
Division 40 + Division 43
Depreciation Not Applicable
You're using PPOR (Principal Place of Residence) mode. Tax depreciation deductions are only available for investment properties, not for homes you live in.
💡 Switch to "Investment Property" mode to see depreciation schedules.
| Year | Div 43 Building | Div 40 Plant | Total Deduction |
|---|---|---|---|
| Total over period: | – | ||
Sensitivity — Winner Grid
Each cell shows winner and $ margin. Property vs shares growth rates are varied; other inputs held constant.
Impact on Outcome — Tornado Chart
Each bar shows how much the Property vs Shares net advantage changes when one input
is moved to a low or high scenario, holding all others constant.
Blue = more favourable to property,
red = less favourable to property.
Variables ranked by total swing — widest bar is the biggest driver.
| Variable | Base | Low scenario | Δ at low | High scenario | Δ at high | Total swing |
|---|
Δ = change in (Property net proceeds − Shares net proceeds) vs base case.
Each variable tested independently. Combined effects may differ.
Year-by-Year Detail
Property
Purchase price–
Loan amount–
Total starting capital–
Stamp duty–
LMI–
Offset account–
Neutrality mode–
Max cashflow diff–
Interest rate–
Rental yield–
Rent growth rate–
Property growth (CAGR)–
State–
Property CGT at exit–
Agent fee at sale–
Total depreciation–
Shares & Investor
Share growth (CAGR)–
Dividend yield–
Franking %–
ETF MER–
Shares CGT at exit–
Investment years–
Structure–
Marginal tax rate–
Δ Future Value
–
Δ Present Value @ 5%
–
Terminal PV = exit proceeds discounted at 5% pa. Under cashflow equalisation, annual flows are identical in both paths — so Terminal PV reflects the time-value of exit proceeds.