Down payment: 2400000.0
Monthly payment: 122133
Yearly interest: 825600


__________________________________________________________________________________________________

Year 1:
Amount saved by not paying EMI: 1130800
Rent: 30000
Rent maintenance: 2100

property_price:  12840000
interest adjusted property_price:  12014400



Year 2:
Amount saved by not paying EMI: 2351244
Rent: 32100
Rent maintenance: 2247

property_price:  13738800
interest adjusted property_price:  12087600



Year 3:
Amount saved by not paying EMI: 3668656
Rent: 34347
Rent maintenance: 2404

property_price:  14700516
interest adjusted property_price:  12223716



Year 4:
Amount saved by not paying EMI: 5090977
Rent: 36751
Rent maintenance: 2573

property_price:  15729552
interest adjusted property_price:  12427152



Year 5:
Amount saved by not paying EMI: 6626820
Rent: 39324
Rent maintenance: 2753

property_price:  16830621
interest adjusted property_price:  12702621



Year 6:
Amount saved by not paying EMI: 8285528
Rent: 42077
Rent maintenance: 2945

property_price:  18008764
interest adjusted property_price:  13055164



Year 7:
Amount saved by not paying EMI: 10077236
Rent: 45022
Rent maintenance: 3152

property_price:  19269378
interest adjusted property_price:  13490178



Year 8:
Amount saved by not paying EMI: 12012944
Rent: 48173
Rent maintenance: 3372

property_price:  20618234
interest adjusted property_price:  14013434



Year 9:
Amount saved by not paying EMI: 14104590
Rent: 51546
Rent maintenance: 3608

property_price:  22061511
interest adjusted property_price:  14631111



Year 10:
Amount saved by not paying EMI: 16365133
Rent: 55154
Rent maintenance: 3861

property_price:  23605816
interest adjusted property_price:  15349816



--- Break even point: 10 years ---


Year 11:
Amount saved by not paying EMI: 18808644
Rent: 59015
Rent maintenance: 4131

property_price:  25258223
interest adjusted property_price:  16176623



Year 12:
Amount saved by not paying EMI: 21450404
Rent: 63146
Rent maintenance: 4420

property_price:  27026299
interest adjusted property_price:  17119099



Year 13:
Amount saved by not paying EMI: 24307010
Rent: 67566
Rent maintenance: 4730

property_price:  28918140
interest adjusted property_price:  18185340



Year 14:
Amount saved by not paying EMI: 27396495
Rent: 72295
Rent maintenance: 5061

property_price:  30942410
interest adjusted property_price:  19384010



Year 15:
Amount saved by not paying EMI: 30738452
Rent: 77356
Rent maintenance: 5415

property_price:  33108378
interest adjusted property_price:  20724378