Projected Value
—
Base scenario
Wealth Created
—
Capital appreciation
Cumulative Rental
—
Escalated @ 5.5%/yr
Total Wealth
—
Appreciation + rental
Conservative
—
—
Base Case
—
—
Optimistic
—
—
20-Year Wealth Trajectory
Conservative
Base Case
Optimistic
Milestone Projection Table
| Year | Conservative | Base Case | Optimistic | Growth | Events |
|---|
Corridor Intelligence
—
—Baseline CAGR
—Avg Rental Yield
—Market Stage
—Risk Profile
—