The problem with these calculators is that they're predicated on some guess future interest rates, rents, and property values. One can definitely make guesses using values from the past, but in practical terms, buying a property is a bit of a gamble. It's quite likely to either drop in value, or double in value. Long-term averages are interesting, but not at all representative of a particular individual.