It seems like you have a good plan.
As far as you have included all possible costs and these numbers are correct, I don’t see any problems. Please ensure you include - maintenance, upkeep, vacancy rates, taxation etc. Sometimes we tend to do high level calculations but details always help to have accuracy.
And you should always calculate the return expectations without leverage as well. That would define the real return from the asset. When you add leverage, it is not the same thing anymore, you also have a liability to take care of long term. It’s okay to do that calculation too, but first we need to know the actual return without leverage.
In my opinion, the land is actually an appreciating asset. The brick and mortar is a depreciating asset and needs further investment to keep the value.
Based on your numbers, I see following
Annual return
- actual rental yield minus agency costs -: 4.4%
- let’s assume maintenance costs of 1%, so it drops to 3.4%
- if you account for vacancy , it would drop down to 3% perhaps
- your expectations for mortgage is 3.1%
So without leverage , the yield is close to 3% and post tax, it would be maybe 1.8-2%. That’s the real return of the actual asset on annual basis.
Capital appreciation of 2-3% would mean the Total return from the asset without leverage is around 4-5%. If you account for capital gains tax on RE, this number would go down and I think it would be 3.5-4.5%
Also think about possible scenarios and how will that affect your investment
- changes in interest rates (that would impact the mortgage costs and hence effective yield)
- overall occupancy rates in the area (that would drive vacancy rates)
- the value of real estate in this area vs typical income (if this ratio is too high then capital appreciation could be limited)
- your liquidity requirements (this will impact if you can really let the investment in this house stay for a long period of time)
Obviously stocks are easier and liquid but Real estate is a different asset class and serves a different purpose. The only suggestion I would have is to understand your overall asset allocation and think about how much exposure you have to real estate.
Last point -: also think about, if you were not working in CH, would you see yourself staying in this house ever ? If this house could ever be your home, then it’s a very long term investment. Otherwise you need to have an exit strategy in mind.