Suppose that annual income from a rental property is expected to start at
$1,250
per year and decrease at a uniform amount of
$35
each year after the first year for the
16-year
expected life of the property. The investment cost is
$8,200,
and i is
10%
per year. Is this a good investment? Assume that the investment occurs at time zero (now) and that the annual income is first received at EOY one.
We need to calculate the present value of the rental income as follows:
Year | Rent | i | factor | Present worth |
1 | 1250 | 0.1 | 0.909091 | 1,136.36 |
2 | 1215 | 0.1 | 0.826446 | 1,004.13 |
3 | 1180 | 0.1 | 0.751315 | 886.55 |
4 | 1145 | 0.1 | 0.683013 | 782.05 |
5 | 1110 | 0.1 | 0.620921 | 689.22 |
6 | 1075 | 0.1 | 0.564474 | 606.81 |
7 | 1040 | 0.1 | 0.513158 | 533.68 |
8 | 1005 | 0.1 | 0.466507 | 468.84 |
9 | 970 | 0.1 | 0.424098 | 411.37 |
10 | 935 | 0.1 | 0.385543 | 360.48 |
11 | 900 | 0.1 | 0.350494 | 315.44 |
12 | 865 | 0.1 | 0.318631 | 275.62 |
13 | 830 | 0.1 | 0.289664 | 240.42 |
14 | 795 | 0.1 | 0.263331 | 209.35 |
15 | 760 | 0.1 | 0.239392 | 181.94 |
16 | 725 | 0.1 | 0.217629 | 157.78 |
8,260.06 |
As present value of the investment is greater than the investment cost so this is a good investment.
Get Answers For Free
Most questions answered within 1 hours.