| ( ! ) Deprecated: Return type of Carbon\Traits\Date::createFromTimestamp($timestamp, $tz = null) should either be compatible with DateTime::createFromTimestamp(int|float $timestamp): static, or the #[\ReturnTypeWillChange] attribute should be used to temporarily suppress the notice in /var/www/html/propfolio/vendor/nesbot/carbon/src/Carbon/Traits/Timestamp.php on line 29 | ||||
|---|---|---|---|---|
| Call Stack | ||||
| # | Time | Memory | Function | Location |
| 1 | 0.0001 | 360536 | {main}( ) | .../index.php:0 |
| 2 | 0.0014 | 419984 | Illuminate\Foundation\Http\Kernel->handle( $request = class Illuminate\Http\Request { public $attributes = class Symfony\Component\HttpFoundation\ParameterBag { protected $parameters = [...] }; public $request = class Symfony\Component\HttpFoundation\InputBag { protected $parameters = [...] }; public $query = class Symfony\Component\HttpFoundation\InputBag { protected $parameters = [...] }; public $server = class Symfony\Component\HttpFoundation\ServerBag { protected $parameters = [...] }; public $files = class Symfony\Component\HttpFoundation\FileBag { protected $parameters = [...] }; public $cookies = class Symfony\Component\HttpFoundation\InputBag { protected $parameters = [...] }; public $headers = class Symfony\Component\HttpFoundation\HeaderBag { protected $headers = [...]; protected $cacheControl = [...] }; protected $content = NULL; protected $languages = NULL; protected $charsets = NULL; protected $encodings = NULL; protected $acceptableContentTypes = NULL; protected $pathInfo = NULL; protected $requestUri = NULL; protected $baseUrl = NULL; protected $basePath = NULL; protected $method = NULL; protected $format = NULL; protected $session = NULL; protected $locale = NULL; protected $defaultLocale = 'en'; private ?string ${Symfony\Component\HttpFoundation\Request}preferredFormat = NULL; private bool ${Symfony\Component\HttpFoundation\Request}isHostValid = TRUE; private bool ${Symfony\Component\HttpFoundation\Request}isForwardedValid = TRUE; private bool ${Symfony\Component\HttpFoundation\Request}isSafeContentPreferred = *uninitialized*; private array ${Symfony\Component\HttpFoundation\Request}trustedValuesCache = []; private ${Symfony\Component\HttpFoundation\Request}isIisRewrite = FALSE; protected $json = NULL; protected $convertedFiles = NULL; protected $userResolver = NULL; protected $routeResolver = NULL } ) | .../index.php:51 |
| 3 | 0.0014 | 419984 | Composer\Autoload\ClassLoader->loadClass( $class = 'Illuminate\\Support\\Carbon' ) | .../Kernel.php:129 |
| 4 | 0.0014 | 419984 | {closure:/var/www/html/propfolio/vendor/composer/ClassLoader.php:581-583}( $file = '/var/www/html/propfolio/vendor/composer/../laravel/framework/src/Illuminate/Support/Carbon.php' ) | .../ClassLoader.php:433 |
| 5 | 0.0014 | 420368 | include( '/var/www/html/propfolio/vendor/laravel/framework/src/Illuminate/Support/Carbon.php ) | .../ClassLoader.php:582 |
| 6 | 0.0014 | 420368 | Composer\Autoload\ClassLoader->loadClass( $class = 'Carbon\\Carbon' ) | .../Carbon.php:9 |
| 7 | 0.0015 | 420368 | {closure:/var/www/html/propfolio/vendor/composer/ClassLoader.php:581-583}( $file = '/var/www/html/propfolio/vendor/composer/../nesbot/carbon/src/Carbon/Carbon.php' ) | .../ClassLoader.php:433 |
| 8 | 0.0015 | 420752 | include( '/var/www/html/propfolio/vendor/nesbot/carbon/src/Carbon/Carbon.php ) | .../ClassLoader.php:582 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Rental Income | ||||||||||
| Non-Allocable Operating Costs | ||||||||||
| Annual Interest Costs | ||||||||||
| Degressive Afa | ||||||||||
| Special Depreciation | ||||||||||
| Additional Purchase Costs | ||||||||||
| Occasional Repair Services | ||||||||||
| Total Income From V+V |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Taxable Income Excluding Real Estate | ||||||||||
| Total Income From V+V | ||||||||||
| Taxable Income From Real Estate | ||||||||||
| Tax Savings |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Rental Income | ||||||||||
| Maintenance Reserve | ||||||||||
| Operating Costs | ||||||||||
| Tax Savings | ||||||||||
| Interest Charges | ||||||||||
| Redemption | ||||||||||
| Cash Flow p.a. | ||||||||||
| Monthly Cash Flow Without Tax Savings |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Contributed Equity | ||||||||||
| Investments | ||||||||||
| Sales Proceeds | ||||||||||
| Cash Flow Cum. | ||||||||||
| Cash Flow Discounted | ||||||||||
| discount rate | ||||||||||
| NPV when sold for purchase price |
| NPV = 0 | Cash kum. = 0 | Sales profit = 0 | |
|---|---|---|---|
| Price per square meter | |||
| Price development | |||
| Rental yield sale | |||
| Money owed year one | |||
| Money owed year ten | |||