An investment in numbers

The total of lease rent amounting initially to PLN 2 500.00 is: 

by/afterInflation 3%Inflation 5%Inflation 7%Inflation 9%Inflation 12%Inflation 15%
1 year30 000 zł30 000 zł30 000 zł30 000 zł30 000 zł30 000 zł
3 years92 727 zł94 575 zł96 447 zł98 343 zł101 232 zł104 175 zł
5 years159 274 zł165 769 zł172 522 zł179 541 zł190 585 zł202 271 zł
10 years343 916 zł377 337 zł414 493 zł455 788 zł526 462 zł609 112 zł
15 years557 967 zł647 357 zł753 871 zł880 827 zł1 118 391 zł1 427 412 zł
20 years806 111 zł991 979 zł1 229 865 zł1 534 804 zł2 161 573 zł3 073 307 zł
30 years1 427 262 zł1 993 165 zł2 833 824 zł4 089 226 zł7 239 981 zł13 042 354 zł

The value of real estate purchased for the price of PLN 800 000.00 is: 

by/afterInflation 3%Inflation 5%Inflation 7%Inflation 9%Inflation 12%Inflation 15%
3 years874 182 zł926 100 zł980 034 zł1 036 023 zł1 123 942 zł1 216 700 zł
5 years927 419 zł1 021 025 zł1 122 041 zł1 230 899 zł1 409 873 zł1 609 086 zł
10 years1 075 133 zł1 303 116 zł1 573 721 zł1 893 891 zł2 484 679 zł3 236 446 zł
15 years1 246 889 zł1 663 143 zł2 207 225 zł2 913 986 zł4 378 853 zł6 509 649 zł
20 years1 444 889 zł2 122 638 zł3 095 748 zł 4 483 529 zł7 717 034 zł13 093 230 zł
30 years1 941 810 zł3 457 554 zł6 089 804 zł 10 614 143 zł23 967 938 zł52 969 418 zł

Examples of real estate for your own use and lease:

  • FOR YOUR OWN USE:
  • An apartment: 66 m2
  • Price: PLN 788 700,-
  • Financing: PLN 500 000.00
  • A credit facility instalment: approx. PLN 4 120.00
  • LEASE(an example of your own contribution: PLN 225 000.00):
  • A credit facility instalment: approx. PLN 4 120.00
  • The possible guaranteed rent amount: PLN 3 300.00
  • Financing costs – rent amount:   PLN 820.00
  • The example value after 5 years assuming the average inflation of 10%     – the remaining amount of the credit facility is:  approx.   PLN 687 263.00 –  which give the profitability of over 20% for your own contribution, including a credit facility relief
  • Obviously, when assuming the real inflation level of 15%+, the whole situation looks much more favourable for an investor, even the one, who does not need to use a credit facility. 
  • CONTACT US!

Address

Pro Consulting Sp. z o.o. sp. k.
ul. Płocka 3
87-100 Toruń, Poland

Contact details

Phone: +48 880 50 70 90
E-mail: info@pro-cons.eu

Company details

KRS: 0000578473
REGON: 362621397
NIP: 7842495951