Exit Calculator
Estimate your financial outcomes based on various exit scenarios and payment history.
Don't Chase the Crowd. Study Where the Crowd Is Going.
Financial Planning
Plan Your Exit Strategy
The Exit Calculator helps you understand the financial implications of different exit scenarios. Whether you're considering an early exit, a share transfer, or exploring your long-term options, this tool provides transparent projections based on your current position and chosen timeline.
Exit Planning Tool
Exit Calculator
Calculate your estimated refund based on your share size, payments made, and exit timing.
Step 1: Land Share Size
Important Notes
- 1Exit before settlement without a replacement shareholder attracts a $10,000 exit fee.
- 2Exit before settlement with a replacement shareholder attracts only a $1,200 transfer/admin cost.
- 3Remaining until settlement may avoid any loss and allows a full refund within 13 weeks after settlement.
- 4After settlement, any uplift is an illustrative, non-guaranteed assumption based on a variable 8% median annual growth (6%–10% range, non-compounded). Actual resale value depends on market conditions and the signed project documents — no growth or buyback is guaranteed.
- 5All calculations are indicative and subject to signed project documents, availability of a replacement shareholder, admin approval, solicitor/accountant processing, and final confirmation.
Disclaimer: This calculator provides an indicative estimate only. Actual refund, exit timing, transfer process, uplift amount, and eligibility are subject to the signed project documents, shareholder records, availability of replacement shareholder, administrative approval, solicitor/accountant processing, and final confirmation by project admin. This is not legal, financial, or investment advice. Please seek independent legal or financial advice before making any decision.
Understanding Your Options
Early Exit
Withdraw from the cooperative before full settlement with transparent terms covering administrative fees and any applicable early-exit penalties or bonuses based on timing.
Share Transfer
Transfer your share to another eligible participant, subject to cooperative approval and any transfer fees. A transparent process ensures continuity within our community.
Refinancing
Explore refinancing options to adjust your payment schedule or access equity, subject to cooperative policies and lender requirements.
Long-term Hold
Maintain your share indefinitely as part of the cooperative community, with the option to pass membership to beneficiaries or future generations.
Buy Back Option
Illustrative post-settlement land value growth scenarios
Land in strategic growth corridors rarely moves backward in value, particularly in high-potential locations like Bringelly, where the new Western Sydney International Airport and Bradfield City are rapidly transforming the region. As infrastructure, residential communities, and commercial developments continue to expand, land values are expected to grow steadily over time. Historically, land in and around Bringelly has shown annual growth trends of approximately 6% to 10%, sometimes even more. The value of your land share will grow each year with zero maintenance and no ongoing expenses.
The tables below demonstrate the projected growth of your investment over the five years following settlement in 2029, based on the standard median annual growth estimated of variable 8% (non-compounded). For example, after settlement you decide to exit from the project and sell your 300 sqm share — you may sell to anyone. If you are unable to sell your share at your expected price, then the company may buy back your share based on the projected values outlined in the tables below.
| Growth Scenario | Share Value | Year 1 / 2030 | Year 2 / 2031 | Year 3 / 2032 | Year 4 / 2033 | Year 5 / 2034 |
|---|---|---|---|---|---|---|
| 6% Annually | $190,000 | $201,400 | $212,800 | $224,200 | $235,600 | $247,000 |
| 7% Annually | $190,000 | $203,300 | $216,600 | $229,900 | $243,200 | $256,500 |
| 8% Annually – Median | $190,000 | $205,200 | $220,400 | $235,600 | $250,800 | $266,000 |
| 9% Annually | $190,000 | $207,100 | $224,200 | $241,300 | $258,400 | $275,500 |
| 10% Annually | $190,000 | $209,000 | $228,000 | $247,000 | $266,000 | $285,000 |
Non-compounded growth: Values are calculated as simple (non-compound) annual growth on the original share value. The 8% column is highlighted as the standard median growth rate. Actual growth is assessed at exit based on market performance — projected range 6%–10% per annum. These figures are illustrative only and do not constitute a guaranteed return, valuation, or financial advice.
Ready to Explore Further?
Get a detailed breakdown of exit options, legal implications, and next steps specific to your situation.
Book a Consultation