Dividend and rental figures are simple current-yield calculations; actual returns also depend on price changes, vacancy, and taxes. Bond yield to maturity uses the standard approximation formula, not a precise iterative solve. This is a planning estimate, not investment advice — consult a financial advisor before making investment decisions.