Model an SMSF-held investment property under a Limited Recourse Borrowing Arrangement.
LRBA • 15% Tax • Accumulation vs Pension Phase • Australia 2025–26 Illustrative only • Not financial advice • Consult SMSF auditor / advisor
SMSF Property Investment
Property & SMSF Details
ResultsSMSF Investment Summary
Monthly Net Cashflow (pre-tax)—
Gross Rental Yield—
Annual Fund Tax—
Stamp Duty Est.—
Annual Breakdown
Annual Rent
—
Loan Amount
—
Annual Interest
—
Holding Costs
—
Other Costs
—
Net Cashflow Pre-Tax
—
Net Cashflow After Tax
—
Key SMSF Metrics
Net Yield After Fund Tax
—
LRBA Loan Amount
—
Est. Break-even Rent Weekly
—
SMSF-specific: 15% tax in accumulation • 0% in pension • LRBA only • No personal negative gearing offset • Higher compliance costs included in "other". Stamp duty & land tax estimates approximate.
