{"schema_version":1,"version":"property-income-20261025-r1","variant_key":"y4-o30-c10","variant":{"initial_yield_percent":4,"operating_cost_percent":30,"capital_spend_percent":10,"results":[{"id":"low","label":"価格低位の条件","condition":"賃料・稼働による収入が物価に追いつかず、運営費と更新負担が増え、投資家が求める利回りも上がる。","assumptions":{"id":"low","label":"価格低位の条件","gross_income_real_growth":-0.015,"operating_cost_real_growth":0.015,"capital_spend_real_growth":0.035,"terminal_spread_over_jgb":0.035,"condition":"賃料・稼働による収入が物価に追いつかず、運営費と更新負担が増え、投資家が求める利回りも上がる。"},"initial_reference_value":1500,"terminal_cash_yield":0.065,"annual":[{"date":"2026-10-25","year":2026,"elapsed_years":0,"gross_income":100,"operating_cost":30,"noi":70,"capital_spend":10,"simplified_ncf":60,"cash_yield":0.04,"normalised_value":1500,"price_index":100,"real_price_index":100,"cpi_only_index":100,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2027-10-25","year":2027,"elapsed_years":0.999315537303217,"gross_income":101.45399690149732,"operating_cost":31.362545855381715,"noi":70.09145104611561,"capital_spend":10.660033310680404,"simplified_ncf":59.431417735435204,"cash_yield":0.04249794689296469,"normalised_value":1398.453856726753,"price_index":93.23025711511687,"real_price_index":90.51664403806157,"cpi_only_index":102.99791613563826,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2028-10-25","year":2028,"elapsed_years":2.001368925393566,"gross_income":102.9332056673584,"operating_cost":32.790966187025255,"noi":70.14223948033313,"capital_spend":11.3656211186418,"simplified_ncf":58.776618361691334,"cash_yield":0.045002737476047085,"normalised_value":1306.0676229523917,"price_index":87.07117486349279,"real_price_index":82.06961231464236,"cpi_only_index":106.09429289086343,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2029-10-25","year":2029,"elapsed_years":3.0006844626967832,"gross_income":104.42985128837365,"operating_cost":34.280272689428365,"noi":70.14957859894528,"capital_spend":12.115789972129425,"simplified_ncf":58.033788626815856,"cash_yield":0.047500684369011774,"normalised_value":1221.7463684518113,"price_index":81.44975789678742,"real_price_index":74.53655856431146,"cpi_only_index":109.27491081642995,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2030-10-25","year":2030,"elapsed_years":4,"gross_income":105.94825809034486,"operating_cost":35.83722080523955,"noi":70.11103728510531,"capital_spend":12.915472468810728,"simplified_ncf":57.195564816294585,"cash_yield":0.049998631261976456,"normalised_value":1143.9426114808734,"price_index":76.26284076539156,"real_price_index":67.75854625730699,"cpi_only_index":112.55088100000002,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2031-10-25","year":2031,"elapsed_years":4.999315537303217,"gross_income":107.48874248016887,"operating_cost":37.46488269445884,"noi":70.02385978571003,"capital_spend":13.767936674069805,"simplified_ncf":56.25592311164023,"cash_yield":0.052496578154941145,"normalised_value":1071.611238081148,"price_index":71.44074920540987,"real_price_index":61.626664639321795,"cpi_only_index":115.92506202230204,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2032-10-25","year":2032,"elapsed_years":6.0013689253935665,"gross_income":109.05593840111837,"operating_cost":39.17123652205227,"noi":69.8847018790661,"capital_spend":14.679236664875194,"simplified_ncf":55.20546521419091,"cash_yield":0.05500136873802355,"normalised_value":1003.7107526748923,"price_index":66.91405017832615,"real_price_index":56.03719605179926,"cpi_only_index":119.41006133938718,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2033-10-25","year":2033,"elapsed_years":7.000684462696783,"gross_income":110.64160836636944,"operating_cost":40.950323387828895,"noi":69.69128497854055,"capital_spend":15.648115182293068,"simplified_ncf":54.04316979624748,"cash_yield":0.05749931563098823,"normalised_value":939.8924005127094,"price_index":62.65949336751396,"real_price_index":50.946871399893766,"cpi_only_index":122.9898748358562,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2034-10-25","year":2034,"elapsed_years":8,"gross_income":112.25033392378324,"operating_cost":42.810213168116476,"noi":69.44012075566677,"capital_spend":16.680942909260786,"simplified_ncf":52.75917784640598,"cash_yield":0.05999726252395292,"normalised_value":879.3597512110282,"price_index":58.62398341406855,"real_price_index":46.27831385933271,"cpi_only_index":126.67700813876164,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2035-10-25","year":2035,"elapsed_years":8.999315537303216,"gross_income":113.88245030095545,"operating_cost":44.75457578545729,"noi":69.12787451549816,"capital_spend":17.781940706627807,"simplified_ncf":51.345933808870356,"cash_yield":0.0624952094169176,"normalised_value":821.5979158711466,"price_index":54.773194391409774,"real_price_index":41.979941990778016,"cpi_only_index":130.47467860589737,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2036-10-25","year":2036,"elapsed_years":10.001368925393566,"gross_income":115.54286708006438,"operating_cost":46.79294174850168,"noi":68.74992533156271,"capital_spend":18.958927700835254,"simplified_ncf":49.79099763072745,"cash_yield":0.065,"normalised_value":766.0153481650377,"price_index":51.06768987766919,"real_price_index":37.99761972680439,"cpi_only_index":134.39707604012068,"value_unidentified_due_to_nonpositive_ncf":false}],"terminal_price_index":51.06768987766919,"terminal_real_price_index":37.99761972680439,"probability":null},{"id":"mild_low","label":"やや低位の条件","condition":"収入の物価追随が弱く、費用・資本的支出の増加と還元利回り上昇が重なる。","assumptions":{"id":"mild_low","label":"やや低位の条件","gross_income_real_growth":-0.005,"operating_cost_real_growth":0.005,"capital_spend_real_growth":0.02,"terminal_spread_over_jgb":0.025,"condition":"収入の物価追随が弱く、費用・資本的支出の増加と還元利回り上昇が重なる。"},"initial_reference_value":1500,"terminal_cash_yield":0.055,"annual":[{"date":"2026-10-25","year":2026,"elapsed_years":0,"gross_income":100,"operating_cost":30,"noi":70,"capital_spend":10,"simplified_ncf":60,"cash_yield":0.04,"normalised_value":1500,"price_index":100,"real_price_index":100,"cpi_only_index":100,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2027-10-25","year":2027,"elapsed_years":0.999315537303217,"gross_income":102.48327816402016,"operating_cost":31.05376570379987,"noi":71.4295124602203,"capital_spend":10.505645049679503,"simplified_ncf":60.923867410540794,"cash_yield":0.04149876813577881,"normalised_value":1468.088575815202,"price_index":97.87257172101346,"real_price_index":95.02383678532367,"cpi_only_index":102.99791613563826,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2028-10-25","year":2028,"elapsed_years":2.001368925393566,"gross_income":105.03528158615147,"operating_cost":32.14758594234391,"noi":72.88769564380756,"capital_spend":11.03834945941205,"simplified_ncf":61.849346184395515,"cash_yield":0.04300164248562825,"normalised_value":1438.3019487003648,"price_index":95.88679658002432,"real_price_index":90.37884505122315,"cpi_only_index":106.09429289086343,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2029-10-25","year":2029,"elapsed_years":3.0006844626967832,"gross_income":107.64359979829746,"operating_cost":33.276786726543946,"noi":74.36681307175351,"capital_spend":11.596498135490464,"simplified_ncf":62.77031493626305,"cash_yield":0.04450041062140706,"normalised_value":1410.5558591422794,"price_index":94.03705727615196,"real_price_index":86.05548755297,"cpi_only_index":109.27491081642995,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2030-10-25","year":2030,"elapsed_years":4,"gross_income":110.31668980705382,"operating_cost":34.44565127938043,"noi":75.87103852767339,"capital_spend":12.182869323073298,"simplified_ncf":63.688169204600094,"cash_yield":0.04599917875718588,"normalised_value":1384.5501360097844,"price_index":92.30334240065228,"real_price_index":82.01032420230658,"cpi_only_index":112.55088100000002,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2031-10-25","year":2031,"elapsed_years":4.999315537303217,"gross_income":113.05616007630223,"operating_cost":35.65557281148914,"noi":77.4005872648131,"capital_spend":12.798890079483728,"simplified_ncf":64.60169718532937,"cash_yield":0.04749794689296469,"normalised_value":1360.09451799901,"price_index":90.67296786660066,"real_price_index":78.21688104782442,"cpi_only_index":115.92506202230204,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2032-10-25","year":2032,"elapsed_years":6.0013689253935665,"gross_income":115.87144577536024,"operating_cost":36.91148449479637,"noi":78.95996128056387,"capital_spend":13.447876900643381,"simplified_ncf":65.5120843799205,"cash_yield":0.04900082124281413,"normalised_value":1336.9589063678745,"price_index":89.1305937578583,"real_price_index":74.64244868322393,"cpi_only_index":119.41006133938718,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2033-10-25","year":2033,"elapsed_years":7.000684462696783,"gross_income":118.74885608663419,"operating_cost":38.208019709361594,"noi":80.5408363772726,"capital_spend":14.127862138994347,"simplified_ncf":66.41297423827825,"cash_yield":0.05049958937859294,"normalised_value":1315.1190941451712,"price_index":87.67460627634475,"real_price_index":71.28603585730643,"cpi_only_index":122.9898748358562,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2034-10-25","year":2034,"elapsed_years":8,"gross_income":121.6977204998573,"operating_cost":39.55009640202276,"noi":82.14762409783454,"capital_spend":14.842230494308042,"simplified_ncf":67.3053936035265,"cash_yield":0.05199835751437175,"normalised_value":1294.3753768553952,"price_index":86.29169179035968,"real_price_index":68.11945834388196,"cpi_only_index":126.67700813876164,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2035-10-25","year":2035,"elapsed_years":8.999315537303216,"gross_income":124.71981341914054,"operating_cost":40.939314241037096,"noi":83.78049917810344,"capital_spend":15.59272053187295,"simplified_ncf":68.1877786462305,"cash_yield":0.05349712565015056,"normalised_value":1274.6063983353206,"price_index":84.97375988902137,"real_price_index":65.12662901104905,"cpi_only_index":130.47467860589737,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2036-10-25","year":2036,"elapsed_years":10.001368925393566,"gross_income":127.82554341095269,"operating_cost":42.38133743706712,"noi":85.44420597388557,"capital_spend":16.383372695331424,"simplified_ncf":69.06083327855416,"cash_yield":0.055,"normalised_value":1255.65151415553,"price_index":83.710100943702,"real_price_index":62.285656362577846,"cpi_only_index":134.39707604012068,"value_unidentified_due_to_nonpositive_ncf":false}],"terminal_price_index":83.710100943702,"terminal_real_price_index":62.285656362577846,"probability":null},{"id":"base","label":"中立の比較条件","condition":"収入と運営費は物価並み。資本的支出は実質年1%増え、2036年のNCF還元利回りは長期金利3%＋独自スプレッド1.5%。予測中央値ではない。","assumptions":{"id":"base","label":"中立の比較条件","gross_income_real_growth":0,"operating_cost_real_growth":0,"capital_spend_real_growth":0.01,"terminal_spread_over_jgb":0.015,"condition":"収入と運営費は物価並み。資本的支出は実質年1%増え、2036年のNCF還元利回りは長期金利3%＋独自スプレッド1.5%。予測中央値ではない。"},"initial_reference_value":1500,"terminal_cash_yield":0.045,"annual":[{"date":"2026-10-25","year":2026,"elapsed_years":0,"gross_income":100,"operating_cost":30,"noi":70,"capital_spend":10,"simplified_ncf":60,"cash_yield":0.04,"normalised_value":1500,"price_index":100,"real_price_index":100,"cpi_only_index":100,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2027-10-25","year":2027,"elapsed_years":0.999315537303217,"gross_income":102.99791613563826,"operating_cost":30.89937484069148,"noi":72.09854129494678,"capital_spend":10.402718680387261,"simplified_ncf":61.695822614559525,"cash_yield":0.04049958937859294,"normalised_value":1523.3690899387336,"price_index":101.55793932924891,"real_price_index":98.60193598043959,"cpi_only_index":102.99791613563826,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2028-10-25","year":2028,"elapsed_years":2.001368925393566,"gross_income":106.09429289086343,"operating_cost":31.82828786725903,"noi":74.26600502360441,"capital_spend":10.82282623732934,"simplified_ncf":63.44317878627507,"cash_yield":0.04100054749520942,"normalised_value":1547.37394162085,"price_index":103.15826277472333,"real_price_index":97.2326220043143,"cpi_only_index":106.09429289086343,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2029-10-25","year":2029,"elapsed_years":3.0006844626967832,"gross_income":109.27491081642995,"operating_cost":32.78247324492899,"noi":76.49243757150097,"capital_spend":11.25868166736513,"simplified_ncf":65.23375590413585,"cash_yield":0.04150013687380236,"normalised_value":1571.8925482705029,"price_index":104.79283655136686,"real_price_index":95.8983501047258,"cpi_only_index":109.27491081642995,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2030-10-25","year":2030,"elapsed_years":4,"gross_income":112.55088100000002,"operating_cost":33.765264300000005,"noi":78.78561670000002,"capital_spend":11.712089809763283,"simplified_ncf":67.07352689023674,"cash_yield":0.04199972625239529,"normalised_value":1596.9991444030293,"price_index":106.46660962686863,"real_price_index":94.59420368896856,"cpi_only_index":112.55088100000002,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2031-10-25","year":2031,"elapsed_years":4.999315537303217,"gross_income":115.92506202230204,"operating_cost":34.77751860669061,"noi":81.14754341561144,"capital_spend":12.18375754503978,"simplified_ncf":68.96378587057166,"cash_yield":0.04249931563098823,"normalised_value":1622.7034446711643,"price_index":108.1802296447443,"real_price_index":93.31910439170801,"cpi_only_index":115.92506202230204,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2032-10-25","year":2032,"elapsed_years":6.0013689253935665,"gross_income":119.41006133938718,"operating_cost":35.82301840181616,"noi":83.58704293757103,"capital_spend":12.675791288706366,"simplified_ncf":70.91125164886466,"cash_yield":0.043000273747604706,"normalised_value":1649.0883770900346,"price_index":109.93922513933563,"real_price_index":92.06864472405424,"cpi_only_index":119.41006133938718,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2033-10-25","year":2033,"elapsed_years":7.000684462696783,"gross_income":122.9898748358562,"operating_cost":36.89696245075686,"noi":86.09291238509934,"capital_spend":13.18626908277158,"simplified_ncf":72.90664330232777,"cash_yield":0.04349986312619764,"normalised_value":1676.0200621969311,"price_index":111.73467081312873,"real_price_index":90.8486743012392,"cpi_only_index":122.9898748358562,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2034-10-25","year":2034,"elapsed_years":8,"gross_income":126.67700813876164,"operating_cost":38.00310244162849,"noi":88.67390569713314,"capital_spend":13.717304771196092,"simplified_ncf":74.95660092593704,"cash_yield":0.04399945250479058,"normalised_value":1703.58030972717,"price_index":113.572020648478,"real_price_index":89.65480185960149,"cpi_only_index":126.67700813876164,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2035-10-25","year":2035,"elapsed_years":8.999315537303216,"gross_income":130.47467860589737,"operating_cost":39.14240358176921,"noi":91.33227502412817,"capital_spend":14.269726258788692,"simplified_ncf":77.06254876533947,"cash_yield":0.04449904188338352,"normalised_value":1731.7799553368711,"price_index":115.45199702245807,"real_price_index":88.48613252475161,"cpi_only_index":130.47467860589737,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2036-10-25","year":2036,"elapsed_years":10.001368925393566,"gross_income":134.39707604012068,"operating_cost":40.319122812036206,"noi":94.07795322808448,"capital_spend":14.8460005983144,"simplified_ncf":79.23195262977008,"cash_yield":0.045,"normalised_value":1760.7100584393352,"price_index":117.38067056262234,"real_price_index":87.33870856504457,"cpi_only_index":134.39707604012068,"value_unidentified_due_to_nonpositive_ncf":false}],"terminal_price_index":117.38067056262234,"terminal_real_price_index":87.33870856504457,"probability":null},{"id":"mild_high","label":"やや高位の条件","condition":"収入が物価を少し上回り、費用管理と比較的低い還元利回りが価値を支える。","assumptions":{"id":"mild_high","label":"やや高位の条件","gross_income_real_growth":0.005,"operating_cost_real_growth":0,"capital_spend_real_growth":0.005,"terminal_spread_over_jgb":0.0075,"condition":"収入が物価を少し上回り、費用管理と比較的低い還元利回りが価値を支える。"},"initial_reference_value":1500,"terminal_cash_yield":0.0375,"annual":[{"date":"2026-10-25","year":2026,"elapsed_years":0,"gross_income":100,"operating_cost":30,"noi":70,"capital_spend":10,"simplified_ncf":60,"cash_yield":0.04,"normalised_value":1500,"price_index":100,"real_price_index":100,"cpi_only_index":100,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2027-10-25","year":2027,"elapsed_years":0.999315537303217,"gross_income":103.51255234599957,"operating_cost":30.89937484069148,"noi":72.61317750530809,"capital_spend":10.351255234599956,"simplified_ncf":62.26192227070813,"cash_yield":0.03975020531070353,"normalised_value":1566.329577018383,"price_index":104.42197180122552,"real_price_index":101.38260628856987,"cpi_only_index":102.99791613563826,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2028-10-25","year":2028,"elapsed_years":2.001368925393566,"gross_income":107.15861980781304,"operating_cost":31.82828786725903,"noi":75.330331940554,"capital_spend":10.715861980781304,"simplified_ncf":64.6144699597727,"cash_yield":0.03949972625239529,"normalised_value":1635.8207028296667,"price_index":109.05471352197777,"real_price_index":102.79036746506209,"cpi_only_index":106.09429289086343,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2029-10-25","year":2029,"elapsed_years":3.0006844626967832,"gross_income":110.92262242181316,"operating_cost":32.78247324492899,"noi":78.14014917688417,"capital_spend":11.092262242181315,"simplified_ncf":67.04788693470284,"cash_yield":0.039249931563098826,"normalised_value":1708.2293972134848,"price_index":113.88195981423233,"real_price_index":104.21601716568017,"cpi_only_index":109.27491081642995,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2030-10-25","year":2030,"elapsed_years":4,"gross_income":114.81883759793477,"operating_cost":33.765264300000005,"noi":81.05357329793478,"capital_spend":11.481883759793478,"simplified_ncf":69.5716895381413,"cash_yield":0.039000136873802355,"normalised_value":1783.883214647763,"price_index":118.92554764318419,"real_price_index":105.66380874724932,"cpi_only_index":112.55088100000002,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2031-10-25","year":2031,"elapsed_years":4.999315537303217,"gross_income":118.85190937163046,"operating_cost":34.77751860669061,"noi":84.07439076493984,"capital_spend":11.885190937163046,"simplified_ncf":72.18919982777679,"cash_yield":0.03875034218450588,"normalised_value":1862.9306415942117,"price_index":124.19537610628078,"real_price_index":107.1341899151951,"cpi_only_index":115.92506202230204,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2032-10-25","year":2032,"elapsed_years":6.0013689253935665,"gross_income":123.03828164932122,"operating_cost":35.82301840181616,"noi":87.21526324750506,"capital_spend":12.30382816493212,"simplified_ncf":74.91143508257295,"cash_yield":0.038499863126197645,"normalised_value":1945.7584780762159,"price_index":129.71723187174774,"real_price_index":108.63174377162868,"cpi_only_index":119.41006133938718,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2033-10-25","year":2033,"elapsed_years":7.000684462696783,"gross_income":127.36006569787199,"operating_cost":36.89696245075686,"noi":90.46310324711513,"capital_spend":12.736006569787198,"simplified_ncf":77.72709667732794,"cash_yield":0.03825006843690117,"normalised_value":2032.0773230915818,"price_index":135.47182153943876,"real_price_index":110.14875957898253,"cpi_only_index":122.9898748358562,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2034-10-25","year":2034,"elapsed_years":8,"gross_income":131.8336546734092,"operating_cost":38.00310244162849,"noi":93.8305522317807,"capital_spend":13.183365467340918,"simplified_ncf":80.64718676443978,"cash_yield":0.03800027374760471,"normalised_value":2122.279099884728,"price_index":141.48527332564854,"real_price_index":111.68978128269809,"cpi_only_index":126.67700813876164,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2035-10-25","year":2035,"elapsed_years":8.999315537303216,"gross_income":136.46438080345698,"operating_cost":39.14240358176921,"noi":97.32197722168777,"capital_spend":13.6464380803457,"simplified_ncf":83.67553914134207,"cash_yield":0.03775047905830824,"normalised_value":2216.542444722341,"price_index":147.76949631482273,"real_price_index":113.25530585222967,"cpi_only_index":130.47467860589737,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2036-10-25","year":2036,"elapsed_years":10.001368925393566,"gross_income":141.27112479022372,"operating_cost":40.319122812036206,"noi":100.95200197818752,"capital_spend":14.12711247902237,"simplified_ncf":86.82488949916515,"cash_yield":0.0375,"normalised_value":2315.3303866444044,"price_index":154.35535910962696,"real_price_index":114.85023607474041,"cpi_only_index":134.39707604012068,"value_unidentified_due_to_nonpositive_ncf":false}],"terminal_price_index":154.35535910962696,"terminal_real_price_index":114.85023607474041,"probability":null},{"id":"high","label":"価格高位の条件","condition":"需要・稼働と賃料改定が収入を押し上げ、運営効率が改善し、低い利回りが維持される。","assumptions":{"id":"high","label":"価格高位の条件","gross_income_real_growth":0.015,"operating_cost_real_growth":-0.005,"capital_spend_real_growth":0,"terminal_spread_over_jgb":0.0025,"condition":"需要・稼働と賃料改定が収入を押し上げ、運営効率が改善し、低い利回りが維持される。"},"initial_reference_value":1500,"terminal_cash_yield":0.0325,"annual":[{"date":"2026-10-25","year":2026,"elapsed_years":0,"gross_income":100,"operating_cost":30,"noi":70,"capital_spend":10,"simplified_ncf":60,"cash_yield":0.04,"normalised_value":1500,"price_index":100,"real_price_index":100,"cpi_only_index":100,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2027-10-25","year":2027,"elapsed_years":0.999315537303217,"gross_income":104.54181951793905,"operating_cost":30.744983449206046,"noi":73.796836068733,"capital_spend":10.299791613563826,"simplified_ncf":63.497044455169174,"cash_yield":0.03925061593211059,"normalised_value":1617.7337080517707,"price_index":107.84891387011804,"real_price_index":104.7098018255937,"cpi_only_index":102.99791613563826,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2028-10-25","year":2028,"elapsed_years":2.001368925393566,"gross_income":109.30322062341752,"operating_cost":31.51058447584544,"noi":77.79263614757207,"capital_spend":10.609429289086343,"simplified_ncf":67.18320685848573,"cash_yield":0.03849917875718588,"normalised_value":1745.0555837102363,"price_index":116.33703891401575,"real_price_index":109.65437983896906,"cpi_only_index":106.09429289086343,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2029-10-25","year":2029,"elapsed_years":3.0006844626967832,"gross_income":114.26757563142787,"operating_cost":32.29307993948924,"noi":81.97449569193864,"capital_spend":10.927491081642994,"simplified_ncf":71.04700461029564,"cash_yield":0.03774979468929647,"normalised_value":1882.0500931211745,"price_index":125.47000620807832,"real_price_index":114.82050662009175,"cpi_only_index":109.27491081642995,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2030-10-25","year":2030,"elapsed_years":4,"gross_income":119.45740268413184,"operating_cost":33.09500694211614,"noi":86.36239574201569,"capital_spend":11.255088100000002,"simplified_ncf":75.10730764201568,"cash_yield":0.03700041062140706,"normalised_value":2029.9047059375441,"price_index":135.32698039583627,"real_price_index":120.23626931524088,"cpi_only_index":112.55088100000002,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2031-10-25","year":2031,"elapsed_years":4.999315537303217,"gross_income":124.88294231486277,"operating_cost":33.91684802289067,"noi":90.9660942919721,"capital_spend":11.592506202230204,"simplified_ncf":79.3735880897419,"cash_yield":0.036251026553517654,"normalised_value":2189.554217797449,"price_index":145.9702811864966,"real_price_index":125.91779434063564,"cpi_only_index":115.92506202230204,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2032-10-25","year":2032,"elapsed_years":6.0013689253935665,"gross_income":130.5707884068409,"operating_cost":34.761433732608076,"noi":95.80935467423282,"capital_spend":11.941006133938718,"simplified_ncf":83.86834854029411,"cash_yield":0.03549958937859294,"normalised_value":2362.5160180266375,"price_index":157.5010678684425,"real_price_index":131.89932749535492,"cpi_only_index":119.41006133938718,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2033-10-25","year":2033,"elapsed_years":7.000684462696783,"gross_income":136.50107795942967,"operating_cost":35.62465682599026,"noi":100.87642113343941,"capital_spend":12.29898748358562,"simplified_ncf":88.57743364985379,"cash_yield":0.03475020531070353,"normalised_value":2548.97583648436,"price_index":169.93172243229066,"real_price_index":138.16724560382195,"cpi_only_index":122.9898748358562,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2034-10-25","year":2034,"elapsed_years":8,"gross_income":142.70071056038825,"operating_cost":36.50931614995719,"noi":106.19139441043106,"capital_spend":12.667700813876163,"simplified_ncf":93.52369359655489,"cash_yield":0.034000821242814123,"normalised_value":2750.6304312082043,"price_index":183.37536208054695,"real_price_index":144.75820417204523,"cpi_only_index":126.67700813876164,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2035-10-25","year":2035,"elapsed_years":8.999315537303216,"gross_income":149.18191928485766,"operating_cost":37.415944025742164,"noi":111.76597525911549,"capital_spend":13.047467860589737,"simplified_ncf":98.71850739852576,"cash_yield":0.03325143717492472,"normalised_value":2968.8493426374507,"price_index":197.92328950916337,"real_price_index":151.694789842707,"cpi_only_index":130.47467860589737,"value_unidentified_due_to_nonpositive_ncf":false},{"date":"2036-10-25","year":2036,"elapsed_years":10.001368925393566,"gross_income":155.9764724950056,"operating_cost":38.34766302328581,"noi":117.62880947171979,"capital_spend":13.439707604012067,"simplified_ncf":104.18910186770772,"cash_yield":0.0325,"normalised_value":3205.8185190063914,"price_index":213.7212346004261,"real_price_index":159.0222353770742,"cpi_only_index":134.39707604012068,"value_unidentified_due_to_nonpositive_ncf":false}],"terminal_price_index":213.7212346004261,"terminal_real_price_index":159.0222353770742,"probability":null}]},"macro":{"version":"jp-coking-cif-relative-20261027-r1","as_of":"2026-10-27","target_date":"2036-10-25","jp_cpi":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"usd_jpy_terminal":150,"basis":"日本CPI3%、短期2%、長期3%、2036年ドル円150円。"},"source":{"title":"ARES 不動産証券化用語集 NOI","url":"https://www.ares.or.jp/learn/glossary/noi.html","file":"ares-noi.html","sha256":"5e2777e4ffca3cb53896879edf261f0381189158b8bd7a156948c4375625577f","supports":"NOIと、資本的支出等を調整したNCFの区別。市場利回りや仮想物件の収益額の根拠ではない。"},"scope":"仮想の収益物件の条件計算。基準年の代表年間収入を100とする独自入力で、全国・地域の取引価格指数や、特定物件の時価・鑑定額・株価の予測ではない。","cash_definition":"簡易NCF＝収入−通常の運営費−資本的支出。運営費の修繕と、設備更新等の資本的支出は重複しない独立した入力とする。敷金等の運用益はこの仮想例で0と仮定。借入・法人税・売却費用等は未モデル化。","capitalisation_basis":"各時点で代表的な年間の簡易NCFを、その時点のNCF還元利回りで割る。年間純収益の持続・平準化を仮定した比較であり、成長率を別にもう一度還元利回りから引かない。","not_modelled":["個別の立地・用途・人口と世帯数・空室・契約改定時期","実際の維持更新費・大規模修繕の年別支払・災害・陳腐化","借入の固定/変動・満期・信用スプレッド・借換・返済","法人税・売却コスト・敷金等の実際の帰属","更地・自用地の残余価値と再開発・用途変更"],"interpretation_flags":{"probabilities":null,"actual_market_price_forecast":false,"land_price_forecast":false,"stock_valuation":null,"automatic_valuation_enabled":false},"market_index_used_as_normalised_value":false,"generic_property_forecasts_replaced":false,"needs_review":false}