Search Ctrl K
Home / Tools
THE FEUTEX TOOLKIT

Three-Year Lease Escalation Budget

Compare a three-year escalating rent schedule with the initial annual rent.

Property workspace● Runs in your browser
01 Your input
02 Your result
View or copy raw result data
FormulaYear one = v.initial_monthly*12+v.service_annual ; Year two = v.initial_monthly*12*(1+v.escalation/100)+v.service_annual ; Year three = v.initial_monthly*12*Math.pow(1+v.escalation/100,2)+v.service_annual ; Total three years = v.initial_monthly*12*(1+(1+v.escalation/100)+Math.pow(1+v.escalation/100,2))+3*v.service_annual
Sources and model references

Worked example

Inputs

Initial monthly
2000 currency
Escalation
5 %
Service annual
3000 currency

Expected results

Year one
27000 currency
Year two
28200 currency
Year three
29460 currency
Total three years
84660 currency

Load the example in the workspace to reproduce these results. Display rounding does not change the underlying calculation.

How to use this tool

  1. Enter your own assumptions using a consistent currency and period.
  2. Review the scenario outputs and compare alternative inputs.
  3. Check the stated model limits before using the result in an operating plan.

Try this example

{
  "initial_monthly": 2000,
  "escalation": 5,
  "service_annual": 3000
}

Accuracy and scope

Deterministic planning scenario; inputs are assumptions, not forecasts. Excludes taxes, financing, legal requirements and costs not explicitly entered. Source explains the underlying planning framework; this specific scenario arithmetic is original.

Is my data uploaded?

This tool runs locally in your browser. Input and output are not sent to a processing server. Copy or download your result before leaving the page.