Tinyvest

Demo profile

Dual-income family (~$300k), three investment properties, SMSF & shares. Edits here are not saved.

Start with your own numbers

Sample insights

Tweak the assumptions in the top-right to see how the numbers change.

Current net worth

Assets you entered, minus the loans against them.

$1,246,600
Asset mix
Cash
$65,000
2%
Shares
$81,600
3%
Super
$500,000
17%
Property
$2,350,000
78%
Equity per property
  • Marrickville, NSWjoint$210,000
  • Coorparoo, QLDjoint$210,000
  • Footscray, VICjoint$180,000
Total debt: $1,750,000

Growth prediction

Projected assets stacked by class. The line is your net worth (assets minus debt) — the gap between the stack top and the line is your outstanding debt.

In 10 years
$5,756,031
Annual growth assumptions

Tip: long-run AU residential property growth is often modelled around 6–8% p.a.; shares 7–8%. Adjust to match your view.

Projection only — not a forecast. Actual outcomes will vary with markets, interest rates, and your decisions.

Allocation

How your wealth is split across asset classes and between equity and debt.

Asset mix
  • Cash2%
  • Shares3%
  • Super17%
  • Property78%
Property equity vs debt
  • Equity26%
  • Debt74%

Cash flow

Income and rent in, expenses and loan repayments out.

$3,052
$36,618 per year
  • Income$26,667
  • Net rental cash flow-$2,510
  • Living expenses-$11,000
  • Loan repayments-$10,105

Capacity to expand

A rough sense of how much more you could borrow and what that might buy.

Personal, trust or company

Purchases held in your personal name, a family trust, or a company. Uses your salary and personally-held properties for serviceability.

Usable equity
$130,000
Borrowing capacity
$0
Indicative purchase price
$0
Assessable income$284,536
Existing repayments (assessed)$172,001
Surplus available for new debt$112,535
Assessment rate9.5%
DTI cap6× income
Indicative only — not credit advice. A broker or lender will apply their own assessment, including living-expense benchmarks (HEM).

Easiest ways to expand

Your own levers, ranked. No suburb or market data — just your numbers.

  1. 1

    Cashflow headroom

    Your household runs a positive annual surplus, which lenders can use to service new debt.

    Approx
    $36,618
  2. 2

    Partially sell shares

    Your share holdings are liquid — selling a portion could fund a deposit, though it may trigger capital gains tax.

    Approx
    $81,600
  3. 3

    Release equity

    Coorparoo, QLD has the most room to refinance — currently at 74% LVR. You could potentially unlock funds toward a deposit.

    Approx
    $46,000

Tax & structure insights (AU)

General Australian considerations relevant to what you entered. FY 2025–26.

Estimated household tax
$70,033/ yr (26% effective)
You: $45,664 on $164,940 (39% marginal)
Spouse: $24,369 on $104,940 (32% marginal)

Indicative only. Excludes offsets (LITO, etc.), HELP, MLS and other adjustments.

Current system
$70,033

Rental losses on personal/joint properties offset salary & wages.

Post-2026 (modelled)
$80,726 +$10,693/yr

Net rental losses quarantined — carried forward against future investment income.

  • Insight

    Negative gearing

    One or more of your personally-held properties runs at a net rental loss. In Australia, that loss may be deductible against your other income — worth confirming with your accountant. Properties held in a trust, company or SMSF are excluded here as losses are quarantined inside the entity.

    For you: Net rental loss across personally-held investments: $30,121 / yr. At your marginal rate (39%) that's roughly $11,747 of tax saved.

    Worth discussing with your accountant or adviser.

  • Insight

    Depreciation

    Investment properties may have claimable depreciation on the building and fittings. A qualified quantity surveyor's report often pays for itself.

    For you: Indicative Div 43 building depreciation (2.5% of ~60% of value): $35,250 / yr — roughly $13,748 of tax saved at your marginal rate.

    Worth discussing with your accountant or adviser.

  • Insight

    Lending structure

    Offset vs redraw, interest-only vs P&I, and using equity for deposits each have different cashflow and tax outcomes. A broker can help you compare structures.

    Worth discussing with your accountant or adviser.

  • Insight

    CGT discount

    Assets held longer than 12 months may qualify for the 50% capital gains tax discount when sold (individuals and most trusts). Your main residence is generally CGT-exempt.

    For you: On your current $2,431,600 of CGT-applicable assets, the 50% discount could meaningfully reduce tax on any future gain.

    Worth discussing with your accountant or adviser.

  • Insight

    Franking credits

    Australian shares often carry franking credits, which can offset tax on dividend income. Your accountant can include these in your return.

    For you: At a ~4% yield on $81,600 of shares ($3,264 dividends), fully-franked credits would be ~$1,399 of imputation.

    Worth discussing with your accountant or adviser.

  • Insight

    Employer share scheme (ESS)

    Shares received through an employer scheme have their own tax treatment — discounts may be assessed at grant or at a deferred taxing point. An accountant can confirm how your scheme is taxed.

    Worth discussing with your accountant or adviser.

  • Insight

    Ownership & marginal rates

    Your incomes are quite different. For couples, holding income-producing assets in the lower-income partner's name can change the household tax outcome.

    For you: Marginal rate gap: 7%. Every $1,000 of investment income shifted to the lower earner saves ~$70.

    Worth discussing with your accountant or adviser.

  • Insight

    Super contributions

    Concessional super contributions (capped at $30,000 for FY 2025–26) may be a tax-effective option to consider.

    For you: After ~$20,700 employer SG and $0 of your own contributions, you have ~$9,300 of concessional cap left. Contributing it (15% in super vs 39% personally) could save ~$2,232 of tax.

    Worth discussing with your accountant or adviser.

  • Insight

    Ownership structure

    As portfolios grow, holding investments in a personal name vs family trust, company, or SMSF affects tax, asset protection, and borrowing capacity differently. Worth a structured conversation.

    Worth discussing with your accountant or adviser.

  • Insight

    Deductions for Software engineer

    Knowledge workers commonly claim home office (fixed rate or actual cost), professional memberships, technical books and subscriptions, depreciation on laptops/monitors, and self-education tied to your current role.

    Worth discussing with your accountant or adviser.

Talk to a professional

These are general insights, not advice. A licensed accountant, broker, or financial planner can tailor any of this to your situation.