Assumes an 80% LVR loan at 6.2% over 30 years, NSW stamp duty, 4% equivalent rent yield (3% growth), 32% marginal tax rate, and a 4% dividend yield alongside your chosen share growth rate — your real numbers may differ. Uses the same engine as the full Property vs Shares calculator's "living in it" mode. Indicative only. Not financial advice.