Plan your multi-year Bali property investment strategy
| Year | Value | Appreciation | Rental Income | Cash Flow | ROI |
|---|---|---|---|---|---|
| 1 | $570,000 | $50,000 | $40,000 | $20,000 | 14.0% |
| 2 | $649,800 | $57,000 | $45,600 | $22,800 | 30.0% |
| 3 | $740,772 | $64,980 | $51,984 | $25,992 | 48.2% |
| 4 | $844,480 | $74,077 | $59,262 | $29,631 | 68.9% |
| 5 | $962,707 | $84,448 | $67,558 | $33,779 | 92.5% |