11500 5% 575 12075

12075 5% 603.75 12678.75

12678.75 5% 633.9375 13312.69

13312.6875 1.67% 221.7894 13534.48

448,500 WHAT I GOT in 39 Months

23000
139,150
146,107.50
153,412.88
13312.69

474983.07
 11500 12 138000
12075 12 144900
12678.75 12 152145
13312.69 3 39938.07

474983.1 SHOULD HAVE RECEIVED in 39 MONTHS

T in 39 Months

-26,483
 11500 39 448500

RECEIVED in 39 MONTHS

26483.07 RENT LOSS IN 39 MONTHS

 Actual Rent (If the rent would Your Monthly Your Annual Savings
Rent Paid
Rental Period have Increased by a minimum Savings against the against the Actual
(Rs.)
of 5% every year) Actual Rent (Rs.) Rent (Rs.)

NOV 2020 to OCT 2021 ₹ 11,500.00 ₹ 11,500.00 ₹ 0.00 ₹ 0.00

NOV 2021 to OCT 2022 ₹ 11,500.00 ₹ 12,075.00 ₹ 575.00 ₹ 6,900.00
NOV 2022 to OCT 2023 ₹ 11,500.00 ₹ 12,678.75 ₹ 1,178.75 ₹ 14,145.00
NOV 2023 to JAN 2024 ₹ 11,500.00 ₹ 13,312.69 ₹ 1,812.69 ₹ 5,438.07

YOUR TOTAL SAVINGS AGAINST THE ACTUAL RENT: ₹ 26,483.07