Empowering Australians to Make Smarter Financial Decisions

Instantly access powerful financial tools to confidently create a personalised financial plan.

Get Started Building Your Financial Plan
Example of personalised financial modelling tools on Finstant

indecisive-_0's Financial Projections

Mr Indy Cisive and Mrs Dee Cisive

Financial Projections
10 Feb 2026 to 30 June 2035

Scenarios to Compare
Current
$2.5m Prop & 1 Baby

Scenario Overview - Current

Based on your current position as you have detailed it and your ability to maintain the provided budget it is forecast that you will have a cashflow surplus of $74,013.73 for the 4 months to 30 June 2026. In the first full year you are projected to have a $196,281.73 surplus which will then grow to:

  • A $257,725.33 surplus at the end of the projection period.

Projected Cashflow
Financial Year Ended2026202720282029203020312032203320342035
Total Income$199,807.68$534,268.05$554,886.94$576,342.16$598,877.19$622,560.96$647,467.38$673,675.61$701,270.63$730,343.56
Total Expenses$125,793.95$337,986.33$356,626.89$371,264.08$386,488.94$402,333.21$418,830.89$436,018.08$453,933.46$472,618.23
Net Cashflow$74,013.73 $196,281.73 $198,260.05 $205,078.08 $212,388.27 $220,227.75 $228,636.49 $237,657.52 $247,337.17 $257,725.33
Indy's Income Tax Calculation
Full Financial Year Ended2026202720282029203020312032203320342035
Assessable Income
Employment Income
Stressful Role at Employer A$300,000.00$307,500.00$315,187.50$323,067.19$331,143.87$339,422.46$347,908.03$356,605.73$365,520.87$374,658.89
Total Assessable Income$300,000.00$307,500.00$315,187.50$323,067.19$331,143.87$339,422.46$347,908.03$356,605.73$365,520.87$374,658.89
Taxable Income
Taxable Income$300,000.00$307,500.00$315,187.50$323,067.19$331,143.87$339,422.46$347,908.03$356,605.73$365,520.87$374,658.89
Tax Payable
Income Tax Payable$122,038.00$126,270.00$133,584.38$138,390.98$143,317.76$148,367.70$153,543.90$158,849.49$164,287.73$169,861.92
Medicare Levy$6,000.00$6,150.00$6,303.75$6,461.34$6,622.88$6,788.45$6,958.16$7,132.11$7,310.42$7,493.18
Total Tax Payable$128,038.00$132,420.00$139,888.12$144,852.33$149,940.64$155,156.15$160,502.06$165,981.61$171,598.15$177,355.10
Cumulative Total Tax Payable$49,245.38$181,665.38$321,553.51$466,405.84$616,346.47$771,502.63$932,004.68$1,097,986.29$1,269,584.44$1,446,939.54
Dee's Income Tax Calculation
Full Financial Year Ended2026202720282029203020312032203320342035
Assessable Income
Employment Income
Manager at Employer B$160,000.00$164,000.00$168,100.00$172,302.50$176,610.06$181,025.31$185,550.95$190,189.72$194,944.46$199,818.08
Investment Income
Australia Bank HISA$55,200.00$55,200.00$55,200.00$55,200.00$55,200.00$55,200.00$55,200.00$55,200.00$55,200.00$55,200.00
VAS - Vanguard Australian Shares Index Etf$4,299.96$7,568.05$16,399.44$25,772.47$35,923.26$46,913.19$58,808.40$71,680.16$85,605.30$100,666.59
Total Assessable Income$222,079.94$231,308.89$249,539.10$268,738.45$289,287.29$311,286.42$334,844.38$360,077.98$387,112.94$416,084.62
Taxable Income
Taxable Income$222,079.94$231,308.89$249,539.10$268,738.45$289,287.29$311,286.42$334,844.38$360,077.98$387,112.94$416,084.62
Tax Payable
Income Tax Payable$75,285.96$80,555.33$93,538.85$105,250.46$117,785.24$131,204.72$145,575.07$160,967.57$177,458.89$195,131.62
Medicare Levy$4,441.60$4,626.18$4,990.78$5,374.77$5,785.75$6,225.73$6,696.89$7,201.56$7,742.26$8,321.69
Imputation/Franking Credits$2,579.98$4,540.83$9,839.66$15,463.48$21,553.96$28,147.92$35,285.04$43,008.10$51,363.18$60,399.95
Total Tax Payable$77,147.58$80,640.68$88,689.97$95,161.74$102,017.03$109,282.53$116,986.92$125,161.03$133,837.97$143,053.36
Cumulative Total Tax Payable$29,672.15$110,312.83$199,002.80$294,164.54$396,181.57$505,464.10$622,451.02$747,612.05$881,450.03$1,024,503.38

Based on your current position as you have detailed it at the end of the first financial year you are projected to have total assets of $1,934,271.03. This is the projected to:

  • Increase to $5,669,687.65 at the end of the projection period ($4,539,879.70 in today's dollars) .
Projected Assets
Financial Year Ended2026202720282029203020312032203320342035
Investment Assets
VAS - Vanguard Australian Shares Index Etf $176,001.26$381,382.26$599,359.77$835,424.75$1,091,004.48$1,367,637.16$1,666,980.49$1,990,820.90$2,341,083.52$2,719,842.86
High-growth Investment Portfolio $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Australia Bank HISA $1,200,000.00$1,200,000.00$1,200,000.00$1,200,000.00$1,200,000.00$1,200,000.00$1,200,000.00$1,200,000.00$1,200,000.00$1,200,000.00
Indy's Superannuation
Superannuation Fund (Accumulation) $279,932.60$328,483.32$381,605.80$439,685.71$503,140.29$572,420.90$648,015.82$730,453.22$820,304.39$918,187.26
Dee's Superannuation
Superannuation Fund (Accumulation) $278,337.17$319,625.92$364,976.23$414,756.96$469,369.75$529,251.99$594,879.91$666,772.06$745,493.03$831,657.53
Non-Financial Assets
Total Assets$1,934,271.03$2,229,491.50$2,545,941.80$2,889,867.42$3,263,514.52$3,669,310.05$4,109,876.22$4,588,046.18$5,106,880.94$5,669,687.65

Based on your current position as you have detailed it at the end of the first financial year Indy is projected to have a total superannuation balance of $279,932.60. This is the projected to:

  • Increase to $918,187.26 ($735,218.58 in today's dollars) at the end of the projection period.

At the end of the first financial year Dee is projected to have a total superannuation balance of $278,337.17. This is the projected to:

  • Increase to $831,657.53 ($665,931.77 in today's dollars) at the end of the projection period.
Indy's Superannuation
Financial Year Ended2026202720282029203020312032203320342035
Concessional Contribution Cap $30,000.00$30,000.00$30,000.00$32,500.00$32,500.00$32,500.00$35,000.00$35,000.00$35,000.00$37,500.00
Concessional Cap incl. Carry Forward Balance $30,000.00$30,000.00$30,000.00$32,500.00$32,693.28$32,500.00$35,000.00$35,000.00$35,000.00$37,500.00
Employer Contributions $30,000.00$30,750.00$31,518.75$32,306.72$33,114.39$33,942.25$34,790.80$35,660.57$36,552.09$37,465.89
Personal Concessional Contributions incl. Salary Sacrifice $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unused Concessional Cap $0.00$0.00$0.00$193.28$0.00$0.00$209.20$0.00$0.00$34.11
Non-concessional Contribution Cap $120,000.00$120,000.00$120,000.00$130,000.00$130,000.00$130,000.00$140,000.00$140,000.00$140,000.00$150,000.00
Bring Forward Balance Available $360,000.00$360,000.00$360,000.00$360,000.00$390,000.00$390,000.00$390,000.00$420,000.00$420,000.00$420,000.00
Personal Non-concessional Contributions $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unused Non-concessional Cap $120,000.00$120,000.00$120,000.00$130,000.00$130,000.00$130,000.00$140,000.00$140,000.00$140,000.00$150,000.00
Total Superannuation Balance $279,932.60$328,483.32$381,605.80$439,685.71$503,140.29$572,420.90$648,015.82$730,453.22$820,304.39$918,187.26
Total Superannuation Balance (Inflation Adjusted) $279,932.60$320,471.53$363,217.90$408,291.89$455,820.27$505,936.67$558,782.01$614,504.90$673,262.01$735,218.58
Dee's Superannuation
Financial Year Ended2026202720282029203020312032203320342035
Concessional Contribution Cap $30,000.00$30,000.00$30,000.00$32,500.00$32,500.00$32,500.00$35,000.00$35,000.00$35,000.00$37,500.00
Concessional Cap incl. Carry Forward Balance $30,000.00$40,800.00$51,120.00$63,448.00$75,271.70$86,578.49$35,000.00$35,000.00$35,000.00$37,500.00
Employer Contributions $19,200.00$19,680.00$20,172.00$20,676.30$21,193.21$21,723.04$22,266.11$22,822.77$23,393.34$23,978.17
Personal Concessional Contributions incl. $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unused Concessional Cap $10,800.00$10,320.00$9,828.00$11,823.70$11,306.79$10,776.96$12,733.89$12,177.23$11,606.66$13,521.83
Non-concessional Contribution Cap $120,000.00$120,000.00$120,000.00$130,000.00$130,000.00$130,000.00$140,000.00$140,000.00$140,000.00$150,000.00
Bring Forward Balance Available $360,000.00$360,000.00$360,000.00$360,000.00$390,000.00$390,000.00$390,000.00$420,000.00$420,000.00$420,000.00
Personal Non-concessional Contributions $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unused Non-concessional Cap $120,000.00$120,000.00$120,000.00$130,000.00$130,000.00$130,000.00$140,000.00$140,000.00$140,000.00$150,000.00
Total Superannuation Balance $278,337.17$319,625.92$364,976.23$414,756.96$469,369.75$529,251.99$594,879.91$666,772.06$745,493.03$831,657.53
Total Superannuation Balance (Inflation Adjusted) $278,337.17$311,830.17$347,389.63$385,143.07$425,225.83$467,781.64$512,963.08$560,932.16$611,860.85$665,931.77

Based on your current repayment schedule and any allocation of surplus cashflow towards your debt it is projected that you will be able to repay your debts as follows:

Scenario Overview - $2.5m Prop & 1 Baby

In this scenario it is forecast that you will have a cashflow surplus of $74,013.73 for the 4 months to 30 June 2026. In the first full year you are projected to have a $94,270.42 surplus which will then grow to:

  • A $103,846.10 surplus at the end of the projection period.

Projected Cashflow
Financial Year Ended2026202720282029203020312032203320342035
Total Income$199,807.68$3,098,264.44$410,559.63$508,474.13$523,899.61$539,889.29$557,434.22$575,857.73$595,061.74$615,103.34
Total Expenses$125,793.95$3,003,994.01$399,619.71$453,503.27$466,664.72$457,828.79$467,957.09$482,099.36$496,426.27$511,257.22
Net Cashflow$74,013.73 $94,270.42 $10,939.92 $54,970.87 $57,234.92 $82,060.50 $89,477.15 $93,758.37 $98,635.46 $103,846.10
Indy's Income Tax Calculation
Full Financial Year Ended2026202720282029203020312032203320342035
Assessable Income
Employment Income
Stressful Role at Employer A$300,000.00$307,500.00$315,187.50$323,067.19$331,143.87$339,422.46$347,908.03$356,605.73$365,520.87$374,658.89
Paid Parental Leave Baby 1
Total Assessable Income$300,000.00$307,500.00$315,187.50$323,067.19$331,143.87$339,422.46$347,908.03$356,605.73$365,520.87$374,658.89
Taxable Income
Taxable Income$300,000.00$307,500.00$315,187.50$323,067.19$331,143.87$339,422.46$347,908.03$356,605.73$365,520.87$374,658.89
Tax Payable
Income Tax Payable$122,038.00$126,270.00$133,584.38$138,390.98$143,317.76$148,367.70$153,543.90$158,849.49$164,287.73$169,861.92
Medicare Levy$6,000.00$6,150.00$6,303.75$6,461.34$6,622.88$6,788.45$6,958.16$7,132.11$7,310.42$7,493.18
Total Tax Payable$128,038.00$136,920.00$139,888.12$144,852.33$149,940.64$155,156.15$160,502.06$165,981.61$171,598.15$177,355.10
Cumulative Total Tax Payable$49,245.38$186,165.38$326,053.51$470,905.84$620,846.47$776,002.63$936,504.68$1,102,486.29$1,274,084.44$1,451,439.54
Dee's Income Tax Calculation
Full Financial Year Ended2026202720282029203020312032203320342035
Assessable Income
Employment Income
Manager at Employer B$160,000.00$82,901.10$83,359.18$172,302.50$176,610.06$181,025.31$185,550.95$190,189.72$194,944.46$199,818.08
Paid Parental Leave Baby 1$0.00$23,209.49$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Investment Income
Australia Bank HISA$55,200.00$55,200.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
VAS - Vanguard Australian Shares Index Etf$4,299.96$7,568.05$12,012.95$13,104.44$16,145.68$19,441.52$23,975.24$29,062.28$34,596.41$40,626.37
Total Assessable Income$222,079.94$173,419.47$102,579.90$193,269.60$202,443.16$212,131.74$223,911.34$236,689.37$250,298.72$264,820.27
Taxable Income
Taxable Income$222,079.94$173,419.47$102,579.90$193,269.60$202,443.16$212,131.74$223,911.34$236,689.37$250,298.72$264,820.27
Tax Payable
Income Tax Payable$75,285.96$48,308.76$21,869.77$59,214.46$64,810.33$70,720.36$77,905.92$85,700.52$94,002.22$102,860.36
Medicare Levy$4,441.60$3,468.39$2,051.60$3,865.39$4,048.86$4,242.63$4,478.23$4,733.79$5,005.97$5,296.41
Imputation/Franking Credits$2,579.98$4,540.83$7,207.77$7,862.66$9,687.41$11,664.91$14,385.15$17,437.37$20,757.85$24,375.82
Total Tax Payable$77,147.58$47,236.32$16,713.60$55,217.19$59,171.78$63,298.09$67,999.00$72,996.94$78,250.35$83,780.95
Cumulative Total Tax Payable$29,672.15$76,908.47$93,622.06$148,839.25$208,011.03$271,309.11$339,308.11$412,305.05$490,555.39$574,336.34

In this scenario at the end of the first financial year you are projected to have total assets of $1,934,271.03. This is the projected to:

  • Increase to $7,512,979.87 at the end of the projection period ($6,015,856.07 in today's dollars) .
Projected Assets
Financial Year Ended2026202720282029203020312032203320342035
Property
New PPR $0.00$2,635,439.56$2,826,508.93$3,031,430.83$3,251,209.56$3,486,922.25$3,739,724.12$4,010,854.12$4,301,641.04$4,613,510.01
Investment Assets
VAS - Vanguard Australian Shares Index Etf $176,001.26$279,370.95$304,754.35$375,481.02$452,128.30$557,563.83$675,867.04$804,567.73$944,799.35$1,097,491.58
High-growth Investment Portfolio $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Australia Bank HISA $1,200,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00
Indy's Superannuation
Superannuation Fund (Accumulation) $279,932.60$328,483.32$381,605.80$439,685.71$503,140.29$572,420.90$648,015.82$730,453.22$820,304.39$918,187.26
Dee's Superannuation
Superannuation Fund (Accumulation) $278,337.17$307,172.34$338,493.91$385,937.81$438,007.57$495,122.38$557,738.67$626,353.44$701,507.83$783,791.02
Non-Financial Assets
Total Assets$1,934,271.03$3,650,466.17$3,951,362.99$4,332,535.37$4,744,485.72$5,212,029.36$5,721,345.65$6,272,228.51$6,868,252.61$7,512,979.87

In this scenario at the end of the first financial year Indy is projected to have a total superannuation balance of $279,932.60. This is the projected to:

  • Increase to $918,187.26 ($735,218.58 in today's dollars) at the end of the projection period.

At the end of the first financial year Dee is projected to have a total superannuation balance of $278,337.17. This is the projected to:

  • Increase to $783,791.02 ($627,603.70 in today's dollars) at the end of the projection period.
Indy's Superannuation
Financial Year Ended2026202720282029203020312032203320342035
Concessional Contribution Cap $30,000.00$30,000.00$30,000.00$32,500.00$32,500.00$32,500.00$35,000.00$35,000.00$35,000.00$37,500.00
Concessional Cap incl. Carry Forward Balance $30,000.00$30,000.00$30,000.00$32,500.00$32,693.28$32,500.00$35,000.00$35,000.00$35,000.00$37,500.00
Employer Contributions $30,000.00$30,750.00$31,518.75$32,306.72$33,114.39$33,942.25$34,790.80$35,660.57$36,552.09$37,465.89
Personal Concessional Contributions incl. Salary Sacrifice $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unused Concessional Cap $0.00$0.00$0.00$193.28$0.00$0.00$209.20$0.00$0.00$34.11
Non-concessional Contribution Cap $120,000.00$120,000.00$120,000.00$130,000.00$130,000.00$130,000.00$140,000.00$140,000.00$140,000.00$150,000.00
Bring Forward Balance Available $360,000.00$360,000.00$360,000.00$360,000.00$390,000.00$390,000.00$390,000.00$420,000.00$420,000.00$420,000.00
Personal Non-concessional Contributions $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unused Non-concessional Cap $120,000.00$120,000.00$120,000.00$130,000.00$130,000.00$130,000.00$140,000.00$140,000.00$140,000.00$150,000.00
Total Superannuation Balance $279,932.60$328,483.32$381,605.80$439,685.71$503,140.29$572,420.90$648,015.82$730,453.22$820,304.39$918,187.26
Total Superannuation Balance (Inflation Adjusted) $279,932.60$320,471.53$363,217.90$408,291.89$455,820.27$505,936.67$558,782.01$614,504.90$673,262.01$735,218.58
Dee's Superannuation
Financial Year Ended2026202720282029203020312032203320342035
Concessional Contribution Cap $30,000.00$30,000.00$30,000.00$32,500.00$32,500.00$32,500.00$35,000.00$35,000.00$35,000.00$37,500.00
Concessional Cap incl. Carry Forward Balance $30,000.00$40,800.00$60,851.87$83,348.77$95,172.47$106,479.26$108,956.22$35,000.00$35,000.00$37,500.00
Employer Contributions $19,200.00$9,948.13$10,003.10$20,676.30$21,193.21$21,723.04$22,266.11$22,822.77$23,393.34$23,978.17
Personal Concessional Contributions incl. $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unused Concessional Cap $10,800.00$20,051.87$19,996.90$11,823.70$11,306.79$10,776.96$12,733.89$12,177.23$11,606.66$13,521.83
Non-concessional Contribution Cap $120,000.00$120,000.00$120,000.00$130,000.00$130,000.00$130,000.00$140,000.00$140,000.00$140,000.00$150,000.00
Bring Forward Balance Available $360,000.00$360,000.00$360,000.00$360,000.00$390,000.00$390,000.00$390,000.00$420,000.00$420,000.00$420,000.00
Personal Non-concessional Contributions $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Unused Non-concessional Cap $120,000.00$120,000.00$120,000.00$130,000.00$130,000.00$130,000.00$140,000.00$140,000.00$140,000.00$150,000.00
Total Superannuation Balance $278,337.17$307,172.34$338,493.91$385,937.81$438,007.57$495,122.38$557,738.67$626,353.44$701,507.83$783,791.02
Total Superannuation Balance (Inflation Adjusted) $278,337.17$299,680.33$322,183.38$358,381.62$396,813.24$437,616.04$480,936.31$526,929.37$575,760.14$627,603.70

Based on your current repayment schedule and any allocation of surplus cashflow towards your debt it is projected that you will be able to repay your debts as follows:

Mortgage - New PPR: Australia Bank Mortgage

  • This will be repaid in 27 years
  • At the end of the projected period it is projected you will make $917,078.75 in repayments of which $619,492.46 will be interest payments with the associated offset account(s) reducing your interest expense by $43,689.66

New PPR
Property TypeOwnership StructureIndy's Ownership Share Dee's Ownership Share
Principal place of residenceJoint tenancy - (undivided interests)50.00%50.00%
Property Purchase Costs Amount
Purchase Price Ex. Costs$2,500,000.00
Stamp Duty$120,555.00
Title Transfer Fee$165.40
Mortgage Registration Fee$165.40
Conveyancing Fees$1,000.00
Lenders Mortgage Insurance$0.00
Other Costs$0.00
Purchase Price Incl Costs$2,621,885.80
First Home Super Saver Release Amount
Indy's Projected Tax Payable on Release: $0.00
Indy's Projected Net Release: $0.00
Dee's Projected Tax Payable on Release: $0.00
Dee's Projected Net Release: $0.00
Mortgage Details
MortgageAustralia Bank Mortgage
Loan Amount Drawndown $1,521,885.80
Estimated Borrowing Capacity $0.00
Loan Term360 months
Expected Interest Rate5.60%
Repayments$8,736.83 Monthly
New PPR Budgeted Expenses Annualised Expenses
Council Rates: $2,500.00
Body Corporate Fees: $0
Maintenance: $4,000.00
Electricity: $3,600.00
Gas: $1,200.00
Water Rates: $1,200.00
House and Contents Insurance: $2,500.00
Emergency Services Levy: $300.00
Other Expenses $0
Total Property Expenses $15,300.00

This scenario includes 1 child, your planned future child Baby 1 (born on 1 Jan 2027). Baby 1 will be financially dependent on you until age 18, and for the purposes of any government benefits Baby 1 will be cared for 100.00% of the time.

Following the birth of Baby 1

  • Dee will take 12.00 months from Manager at Employer B

Based on the time taken off as well as your incomes, Dee is projected to be entitled to 120 days of Government Paid Parental Leave which is $23,209.49.

Government Paid Parental Leave
Financial Year202720282029203020312032203320342035
Family Adjusted Income Threshold$382,421$391,982$401,781$411,826$422,122$432,675$443,492$454,579$465,943
Individual Adjusted Income Threshold$184,507$189,120$193,848$198,694$203,661$208,753$213,972$219,321$224,804
Payment Rate (Per Day)$194.75$199.62$204.61$209.72$214.97$220.34$225.85$231.50$237.28
Indy's Projected Payments - Baby 1 ( 0 Days) $0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Dee's Projected Payments - Baby 1 ( 120 Days)$23,209.49$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Total$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

Your entitlement to the Family Tax Benefit is calculated based on an adjusted Family Income Estimate as well as the age and number of dependants. Your projected payment entitlements are as follows:

Projected Family Tax Benefit - 10 Years
Financial Year2026202720282029203020312032203320342035
Part A
Maximum Rate Income Threshold$65,189.00$66,818.73$68,489.19$70,201.42$71,956.46$73,755.37$75,599.25$77,489.24$79,426.47$81,412.13
Base Rate Income Threshold$115,997.00$118,896.93$121,869.35$124,916.08$128,038.98$131,239.96$134,520.96$137,883.98$141,331.08$144,864.36
Family Income Estimate$522,079.94$480,919.47$417,767.40$516,336.79$533,587.02$551,554.21$571,819.36$593,295.10$615,819.59$639,479.16
Projected Payment$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Part A - Supplement
Income Threshold$80,000.00$80,000.00$80,000.00$80,000.00$80,000.00$80,000.00$80,000.00$80,000.00$80,000.00$80,000.00
Projected Payment$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Part B
Primary Income Threshold$117,194.00$120,123.85$123,126.95$126,205.12$129,360.25$132,594.25$135,909.11$139,306.84$142,789.51$146,359.25
Secondary Income Threshold$6,789.00$6,958.73$7,132.69$7,311.01$7,493.79$7,681.13$7,873.16$8,069.99$8,271.74$8,478.53
Projected Payment$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Projected Payment - Supplement$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Total$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

Eligibility for the Child Care Subsidy (CCS) is determined by an income test and an activity test.

  • Income Test:
    The subsidy percentage decreases as family income increases, with higher subsidies for families with lower incomes and multiple children in care.
  • Activity Test:
    The number of subsidised hours is based on the number of hours the parent or partner spends in eligible activities, such as work, study, or volunteering. The more hours of activity, the more subsidised care hours available.

The final subsidy is calculated by applying the subsidy rate to the lower of the actual hourly fee or a government-set hourly rate cap, multiplied by the number of eligible care hours based on the activity test.

Child Care
Baby 1 - Childcare
Financial Year2026202720282029203020312032203320342035
Child Care Fees$0.00$21,085.71$43,706.00$44,798.65$45,918.62$23,791.90$0.00$0.00$0.00$0.00
Fortnightly Subsidised Hours01001001001001000000
Hourly Rate Cap$0.00$15.01$15.39$15.77$16.17$16.57$0.00$0.00$0.00$0.00
Subsidy Rate 0.00%12.00%25.00%6.00%3.00%0.00%0.00%0.00%0.00%0.00%
Projected Subsidy$0.00$2,316.36$10,002.70$2,460.66$1,248.00$0.00$0.00$0.00$0.00$0.00
Projected Net Cost$0.00$18,769.36$33,703.30$42,337.99$44,670.62$23,791.90$0.00$0.00$0.00$0.00
School & University Expenses
Financial Year2026202720282029203020312032203320342035
Baby 1$0.00$18,769.36$33,703.30$42,337.99$44,670.62$23,791.90$20,817.30$21,337.56$21,871.00$22,417.77

Strategy Overview

This Scenario looks to increase your regular debt repayments throughout the year with any surplus income. This occurs as follows:

  1. Additional debt repayments are made in order of highest to lowest (after tax) interest rate
  2. Additional debt repayments are made first to non-deductible debts and then any deductible debts
  3. Following all debts being repaid the surplus is then directed according to your stated preference

By making additional debt repayments you can both reduce the time it takes to repay the loan and the total interest cost over the life of the loan. A loans repayments are calculated such that it will be repaid exactly in the loan term, any additional repayments directly repay the principal and this compounds to reduce the cumulative interest you will be required to pay over the life of the loan.

Mortgage - New PPR: Australia Bank Mortgage

Financial Year Ended2026202720282029203020312032203320342035
Repayment Increase - Monthly $0.00$0.00$911.66$4,557.70$4,663.22$6,603.70$6,998.68$7,141.98$7,314.80$7,493.01
New Repayment - Monthly $0.00 $0.00 $9,647.00 $13,293.00 $13,399.00 $15,339.00 $15,734.00 $15,877.00 $16,050.00 $16,229.00

By increasing your repayments to the amount projected it is projected that:

  • This will be repaid in 13 years compared to 27 years in the base scenario
  • The total interest paid over the life of the loan will be reduced by $644,444.47 from $1,190,415.37 in the base scenario to $545,970.90.

Projected Benefit of Strategy

Projected Net Investment Position

  • Under the projected strategy, over 10 years of projections there is a projected decrease in your net investment position of $22,100.47 ($-17,696.47 in today's dollars) from $1,675,170.35 to $1,653,069.88.

Strategy Overview

This strategy invests in line with the investment portfolio detailed in your VAS Investment Goal. Any available cashflow surplus will be invested utilising debt recycling to repay debt faster while simultaneously investing to grow your wealth.

  1. Repaying Debt with Surplus Income:
    Surplus cashflow is first used to increase your loan repayments, focusing on non-deductible or partially deductible debts. This occurs as follows:
    • Debts with the highest after-tax interest rate are repaid first.
    • Non-tax-deductible debts are paid off first, followed by partially tax-deductible debts.
    • As the strategy prioritizes repaying non-tax-deductible debts, fully tax-deductible debts are kept on their current repayment schedule. Additionally, the income from the High-growth investment is not reinvested to increase the available cashflow.
  2. Creating a Tax-Deductible Loan for Investments:
    If you have a mortgage that isn’t fully tax-deductible, we create a new loan (or split your existing loan) that can be drawn down for investment purposes:
    • The new loan will only be used for investing, ensuring the interest is fully tax-deductible and segregated from other non-deductible debt to make administering your tax easier.
    • The new loan is structured as interest-only, allowing more cashflow to pay off non-deductible debt faster.
  3. Recycling Debt for Investments:
    As you repay the principal on your mortgage, the same amount is re-borrowed from the new investment loan and invested. This is called “debt recycling” because it reuses your debt for investing while reducing your original mortgage. For the purpose of projecting this scenario, this balance is assumed to be used to purchase investments, with 99% allocated to the partner in the higher tax bracket and 1% to the partner in the lower tax bracket. If both partners fall into the same tax bracket, the allocation is split evenly (50-50).
  4. Using Your Surplus After Debts Are Paid Off:
    Once all non-deductible and partially deductible debts are repaid, surplus cashflow is directed based on your borrowing capacity and loan-to-value ratio (LVR):
    1. If you have an offset account and have the borrowing capacity to increase your lending without additional costs (such as lenders mortgage insurance), your surplus is first directed to the offset account. An equal amount is then drawn down from the associated investment loan and invested in the High-growth investment.
      • While not essential to the strategy, this approach provides flexibility. You can access the funds in the offset account for large personal expenses, such as buying a car, upgrading your home, or purchasing a holiday home, while minimizing the need for non-deductible debt.
      • An alternative to this approach, if you'd prefer to eliminate all interest expenses, is to direct all surplus cashflow into the offset account. Once the investment loan is fully offset, you could then begin investing further using the same methodology. While this may not be financially optimal if the expected return from investments exceeds the interest rate, it offers a path to debt elimination for those who prioritize being debt-free.
    2. If no offset account is available, surplus cashflow is directly invested in the High-growth investment.

Gearing Considerations

Gearing, or borrowing to invest, is typically suitable for investors with a high risk tolerance, a long-term investment horizon, and the ability to manage borrowing costs. While gearing increases the amount available for investment and can amplify returns when investment gains exceed borrowing costs, it also magnifies losses if the investment underperforms.

Debt Recycling has several benefits compared to gearing with through a margin lending facility. As the loan is a mortgage secured by a property rather than a margin loan secured by the underlying investments there is no risk of a margin call. A mortgage will also more often than not have a lower interest rate than a margin loan.

Ownership Considerations

You should also evaluate whether a different ownership structure might provide a more optimal outcome. Ownership arrangements can significantly impact the tax treatment of investment earnings, estate planning, and asset protection. Other structures, such as trusts or holding companies, may provide advantages in estate planning and asset protection as well as offer additional tax planning opportunities. These options can facilitate income splitting and/or reducing tax on earnings. However, they often come with greater complexity and setup costs, so it’s important to weigh the potential benefits against these factors to ensure the structure provides meaningful advantages. Additionally, if the investments are geared, these structures may be less suitable, as the deductions for interest expenses are typically limited to the income within the trust or company, preventing you from offsetting the costs against your personal income.

VAS - Vanguard Australian Shares Index Etf

Financial Year Ended2026202720282029203020312032203320342035
Opening Balance $99,999.09$176,001.26$279,370.95$333,839.08$438,444.45$554,318.82$706,379.25$879,477.02$1,072,162.74$1,286,675.35
Investment Income $1,653.83$7,568.05$12,012.95$14,355.08$18,853.11$23,835.71$30,374.31$37,817.51$46,103.00$55,327.04
Capital Growth $1,988.44$9,099.27$14,443.48$17,259.48$22,667.58$28,658.28$36,519.81$45,468.96$55,430.81$66,521.12
Debt Recycling Contributions $0.00$0.00$40,024.66$87,345.88$93,206.79$123,402.15$136,577.97$147,216.76$159,081.80$171,976.22
Contributions $74,013.73$94,270.42$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Closing Balance $176,001.26$279,370.95$333,839.08$438,444.45$554,318.82$706,379.25$879,477.02$1,072,162.74$1,286,675.35$1,525,172.69
Closing Balance (Inflation Adjusted) $176,001.26$272,557.02$317,752.85$407,139.26$502,185.49$624,336.33$758,370.28$901,973.24$1,056,034.38$1,221,249.03

Mortgage - New PPR: Australia Bank Mortgage Debt Recycling Balance

Financial Year Ended2026202720282029203020312032203320342035
Opening Balance $0.00$0.00$0.00$40,024.66$127,370.54$220,577.34$343,979.48$480,557.45$627,774.20$786,856.00
Repayments $0.00$0.00$0.00$2,185.83$6,955.97$12,046.19$18,785.43$26,244.24$34,284.05$42,971.84
Interest Expense $0.00$0.00$0.00$2,185.83$6,955.97$12,046.19$18,785.43$26,244.24$34,284.05$42,971.84
Drawdown $0.00$0.00$40,024.66$87,345.88$93,206.79$123,402.15$136,577.97$147,216.76$159,081.80$171,976.22
Closing Balance $0.00$0.00$40,024.66$127,370.54$220,577.34$343,979.48$480,557.45$627,774.20$786,856.00$958,832.22

Mortgage - New PPR: Australia Bank Mortgage

Financial Year Ended2026202720282029203020312032203320342035
Repayment Increase - Monthly $0.00$0.00$911.66$4,575.21$4,654.00$6,683.73$7,192.90$7,435.92$7,730.19$8,054.11
New Repayment - Monthly $0.00 $0.00 $9,647.00 $13,311.00 $13,390.00 $15,419.00 $15,928.00 $16,171.00 $16,466.00 $16,790.00

By increasing your repayments to the amount projected it is projected that:

  • This will not be repaid during the projected period compared to 27 years in the base scenario
  • The total interest paid over the life of the loan will be reduced by $662,074.92 from $1,190,415.37 in the base scenario to $528,340.45.

Projected Benefit of Strategy

Projected Net Investment Position

  • Under the projected strategy, over 10 years of projections there is a projected increase in your net investment position of $146,629.18 ($117,410.15 in today's dollars) from $1,675,170.35 to $1,821,799.53.