R
REALTYEXYOUR 10-YEAR PLAN
DEMO · FICTIONAL DATA

Growth scenario
Monthly savings

The equity ladder

Portfolio value Your equity Debt Actual valuation Purchase

When each property unlocks

A purchase needs two green lights — the deposit funded (savings + usable equity) and borrowing capacity. The dates move as real valuations land.

Plan vs actual

Every bank valuation lands here automatically and re-draws the ladder.

Year by year

The weekly number, shown honestly

Year-10 moves

Three ways to play the book at the end of the plan. Sale proceeds are after agent costs and capital gains tax with the 50 percent discount.

What this plan assumes

Deliberately conservative. The plan is built to be beaten, not chased.