A phased deployment roadmap that converts your capital — part owned, part borrowed — into a durable passive income stream by retirement.
Rather than committing everything at once, we deploy part of your liquid capital now, keep a reserve, and add leverage only once the foundation is proven and income is flowing.
Pay-out holdings generate income from day one and help service the loan during accumulation. Compounding holdings grow untouched until retirement, then switch to income.
| Asset class | Weight | Estimated Returns | Purpose | Capital |
|---|
Each stage lists what you do and what we deploy. Asset classes are deployed in the order set in the configuration — adjust there to change priority.
Built on the staged deployment above, with the term loan on a principal + interest repayment. Adjust the loan to see how it moves the result.
| Loan rate | P+I / yr | Net income / yr | vs target |
|---|
From today through each phase to retirement and beyond — your invested assets, liquid reserve, loan, and the income they produce.