Buying
Monthly repayment$4,045.24
Stamp duty (est. 4%)$32,000.00
Total repayments paid$485,428.24
Total cost of buying$677,428.24
Property value at end$1,184,195.43
Equity at end$641,628.22
Net buying position$124,199.98
Renting
Total rent paid$385,186.34
Deposit investment return (7% p.a.)$154,744.22
Net renting position-$230,442.13