| Literature DB >> 33223978 |
Roberto Martinez-Lacoba1,2,3,4, Isabel Pardo-Garcia1,5,3,4, Francisco Escribano-Sotos1,2,3,4.
Abstract
Population ageing is one of the most significant challenges facing the world in the twenty-first century. Furthermore, people aged over 65 typically have a level of income below the national average, but the homeownership rate among those in this age group tends to be high. Equity release schemes, specifically reverse mortgages, can help cover increased care costs and ensure a reasonable level of income, thus guaranteeing the well-being of older adults. However, this product has not been greatly developed by private entities. If the State were to implement this financial operation through public administrations, it could obtain homes that might then be included in public housing stocks. Thus, our paper aims to contribute to the literature on government-based reverse mortgage systems. Under our assumptions, the results showed that if 313,833 homes were reverse-mortgaged, the investment by the public administration would be around 0.73% GDP, with this being a feasible proposal. This work helps to create alternative methods to finance problems related with the ageing of societies from a public perspective. © Springer Nature B.V. 2020.Entities:
Keywords: Ageing; Dependency; Housing; Public finance; Reverse mortgage; Welfare state
Year: 2020 PMID: 33223978 PMCID: PMC7668286 DOI: 10.1007/s10901-020-09794-w
Source DB: PubMed Journal: J Hous Built Environ ISSN: 1566-4910
Fig. 1Projected population pyramids in Spain (2016–2056).
Source: Own preparation based on data from the Spanish National Statistics Institute
Fig. 2Distribution of housing value and box plot
Total number of homes and total number of potential homes according to occupier age
| Occupier age | Total homes | Potential homes (89.6%) |
|---|---|---|
| 65 | 261,439 | 234,249 |
| 66 | 245,889 | 220,317 |
| 67 | 239,811 | 214,871 |
| 68 | 249,615 | 223,655 |
| 69 | 260,117 | 233,065 |
| 70 | 236,996 | 212,348 |
| 71 | 226,703 | 203,126 |
| 72 | 235,496 | 211,004 |
| 73 | 222,636 | 199,482 |
| 74 | 217,956 | 195,289 |
| 75 | 185,938 | 166,600 |
| 76 | 170,124 | 152,431 |
| 77 | 207,719 | 186,116 |
| 78 | 137,465 | 123,169 |
| 79 | 153,551 | 137,582 |
| 80 | 169,075 | 151,491 |
| 81 | 181,849 | 162,937 |
| 82 | 170,547 | 152,810 |
| 83 | 163,283 | 146,302 |
| 84 | 159,579 | 142,983 |
| 85 | 149,867 | 134,281 |
| 86 | 132,594 | 118,804 |
The total number of homes is derived from the number of women of each age in the national voters register
Total number of homes according to different scenarios of percentage of households accepting the transaction
| Occupier age | Scenario 1 (2%) | Scenario 2 (5%) | Scenario 3 (8%) |
|---|---|---|---|
| 65 | 4,685 | 11,712 | 18,740 |
| 66 | 4,406 | 11,016 | 17,625 |
| 67 | 4,297 | 10,744 | 17,190 |
| 68 | 4,473 | 11,183 | 17,892 |
| 69 | 4,661 | 11,653 | 18,645 |
| 70 | 4,247 | 10,617 | 16,988 |
| 71 | 4,063 | 10,156 | 16,250 |
| 72 | 4,220 | 10,550 | 16,880 |
| 73 | 3,990 | 9,974 | 15,959 |
| 74 | 3,906 | 9,764 | 15,623 |
| 75 | 3,332 | 8,330 | 13,328 |
| 76 | 3,049 | 7,622 | 12,194 |
| 77 | 3,722 | 9,306 | 14,889 |
| 78 | 2,463 | 6,158 | 9,853 |
| 79 | 2,752 | 6,879 | 11,007 |
| 80 | 3,030 | 7,575 | 12,119 |
| 81 | 3,259 | 8,147 | 13,035 |
| 82 | 3,056 | 7,641 | 12,225 |
| 83 | 2,926 | 7,315 | 11,704 |
| 84 | 2,860 | 7,149 | 11,439 |
| 85 | 2,686 | 6,714 | 10,742 |
| 86 | 2,376 | 5,940 | 9,504 |
Monthly income received by the borrower as a result of the transaction (in euros)
| Age | Annual interest rate | ||
|---|---|---|---|
| 0.50% | 3.00% | 7.00% | |
| 65 | 605.48 | 780.77 | 1105.28 |
| 66 | 632.76 | 807.20 | 1128.30 |
| 67 | 662.78 | 836.37 | 1154.02 |
| 68 | 695.95 | 868.70 | 1182.88 |
| 69 | 732.81 | 904.72 | 1215.39 |
| 70 | 774.01 | 945.08 | 1252.23 |
| 71 | 820.37 | 990.60 | 1294.19 |
| 72 | 872.91 | 1042.31 | 1342.32 |
| 73 | 932.96 | 1101.54 | 1397.95 |
| 74 | 1002.25 | 1170.01 | 1462.82 |
| 75 | 1083.09 | 1250.05 | 1539.25 |
| 76 | 1178.64 | 1344.81 | 1630.39 |
| 77 | 1293.31 | 1458.70 | 1740.67 |
| 78 | 1433.46 | 1598.11 | 1876.49 |
| 79 | 1608.65 | 1772.59 | 2047.42 |
| 80 | 1833.91 | 1997.19 | 2268.53 |
| 81 | 2134.26 | 2296.95 | 2564.91 |
| 82 | 2554.76 | 2716.99 | 2981.75 |
| 83 | 3185.52 | 3347.51 | 3609.39 |
| 84 | 4236.82 | 4398.99 | 4658.64 |
| 85 | 6339.43 | 6502.86 | 6761.97 |
| 86 | 12,647.32 | 12,816.32 | 13,081.56 |
Monthly investment required by the public administration for each of the proposed scenarios (in euros)
| Age | Scenario 1: 2% of homes | Scenario 2: 5% of homes | Scenario 3: 8% of homes | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | |
| 65 | 2,836,680.07 | 7,091,700.17 | 11,346,720.27 | 3,657,886.44 | 9,144,716.10 | 14,631,545.76 | 5,178,217.53 | 12,945,543.82 | 20,712,870.12 |
| 66 | 2,788,167.06 | 6,970,417.64 | 11,152,668.23 | 3,556,796.66 | 8,891,991.65 | 14,227,186.64 | 4,971,675.80 | 12,429,189.50 | 19,886,703.19 |
| 67 | 2,848,219.87 | 7,120,549.67 | 11,392,879.47 | 3,594,214.74 | 8,985,536.85 | 14,376,858.96 | 4,959,321.91 | 12,398,304.78 | 19,837,287.64 |
| 68 | 3,113,049.37 | 7,782,623.41 | 12,452,197.46 | 3,885,765.64 | 9,714,414.11 | 15,543,062.57 | 5,291,136.17 | 13,227,840.42 | 21,164,544.67 |
| 69 | 3,415,849.93 | 8,539,624.82 | 13,663,399.72 | 4,217,151.83 | 10,542,879.58 | 16,868,607.33 | 5,665,313.25 | 14,163,283.12 | 22,661,252.99 |
| 70 | 3,287,209.38 | 8,218,023.45 | 13,148,837.52 | 4,013,723.06 | 10,034,307.64 | 16,054,892.22 | 5,318,161.96 | 13,295,404.90 | 21,272,647.84 |
| 71 | 3,332,762.60 | 8,331,906.51 | 13,331,050.41 | 4,024,330.78 | 10,060,826.94 | 16,097,323.10 | 5,257,669.21 | 13,144,173.02 | 21,030,676.83 |
| 72 | 3,683,751.22 | 9,209,378.05 | 14,735,004.88 | 4,398,640.49 | 10,996,601.22 | 17,594,561.96 | 5,664,718.92 | 14,161,797.30 | 22,658,875.68 |
| 73 | 3,722,163.05 | 9,305,407.63 | 14,888,652.21 | 4,394,728.40 | 10,986,821.01 | 17,578,913.62 | 5,577,326.75 | 13,943,316.86 | 22,309,306.98 |
| 74 | 3,914,557.15 | 9,786,392.87 | 15,658,228.59 | 4,569,801.17 | 11,424,502.93 | 18,279,204.68 | 5,713,449.10 | 14,283,622.74 | 22,853,796.38 |
| 75 | 3,608,878.76 | 9,022,196.89 | 14,435,515.03 | 4,165,186.87 | 10,412,967.17 | 16,660,747.47 | 5,128,785.04 | 12,821,962.60 | 20,515,140.16 |
| 76 | 3,593,234.86 | 8,983,087.16 | 14,372,939.45 | 4,099,820.21 | 10,249,550.52 | 16,399,280.83 | 4,970,440.10 | 12,426,100.25 | 19,881,760.40 |
| 77 | 4,814,102.68 | 12,035,256.70 | 19,256,410.72 | 5,429,764.71 | 13,574,411.78 | 21,719,058.85 | 6,479,348.60 | 16,198,371.50 | 25,917,394.40 |
| 78 | 3,531,134.62 | 8,827,836.54 | 14,124,538.47 | 3,936,731.61 | 9,841,829.02 | 15,746,926.44 | 4,622,490.07 | 11,556,225.17 | 18,489,960.27 |
| 79 | 4,426,412.98 | 11,066,032.45 | 17,705,651.92 | 4,877,516.26 | 12,193,790.65 | 19,510,065.05 | 5,633,750.62 | 14,084,376.55 | 22,535,002.48 |
| 80 | 5,556,410.79 | 13,891,026.97 | 22,225,643.15 | 6,051,120.07 | 15,127,800.18 | 24,204,480.29 | 6,873,242.11 | 17,183,105.28 | 27,492,968.45 |
| 81 | 6,954,973.46 | 17,387,433.66 | 27,819,893.85 | 7,485,156.40 | 18,712,890.99 | 29,940,625.59 | 8,358,367.42 | 20,895,918.56 | 33,433,469.69 |
| 82 | 7,807,856.29 | 19,519,640.72 | 31,231,425.15 | 8,303,678.36 | 20,759,195.91 | 33,214,713.45 | 9,112,825.76 | 22,782,064.40 | 36,451,303.05 |
| 83 | 9,320,940.40 | 23,302,351.01 | 37,283,761.61 | 9,794,923.73 | 24,487,309.32 | 39,179,694.91 | 10,561,179.87 | 26,402,949.66 | 42,244,719.46 |
| 84 | 12,115,835.16 | 30,289,587.90 | 48,463,340.64 | 12,579,593.42 | 31,448,983.54 | 50,318,373.67 | 13,322,120.44 | 33,305,301.09 | 53,288,481.75 |
| 85 | 17,025,273.98 | 42,563,184.94 | 68,101,095.90 | 17,464,194.97 | 43,660,487.41 | 69,856,779.86 | 18,160,047.31 | 45,400,118.28 | 72,640,189.25 |
| 86 | 30,051,093.73 | 75,127,734.33 | 120,204,374.93 | 30,452,660.64 | 76,131,651.59 | 121,810,642.55 | 31,082,890.74 | 77,707,226.86 | 124,331,562.98 |
Accumulated investment by the State at the end of the first year (in euros)
| Scenario 1: 2% of homes | Annual interest of 0.50% | 1,704,877,263.76 |
|---|---|---|
| Annual interest of 3.00% | 4,310,615,944.86 | |
| Annual interest of 7.00% | 7,019,557,042.11 | |
| Scenario 2: 5% of homes | Annual interest of 0.50% | 1,863,698,018.17 |
| Annual interest of 3.00% | 4,712,178,738.20 | |
| Annual interest of 7.00% | 7,673,475,871.79 | |
| Scenario 3: 8% of homes | Annual interest of 0.50% | 2,139,717,656.50 |
| Annual interest of 3.00% | 5,410,067,483.24 | |
| Annual interest of 7.00% | 8,809,942,195.29 |
Monthly income received by the borrower as a result of the transaction (in euros) at 50% of appraised value
| Age | Annual interest rate | ||
|---|---|---|---|
| 0.50% | 3.00% | 7.00% | |
| 65 | 302.74 | 390.38 | 552.64 |
| 66 | 316.38 | 403.60 | 564.15 |
| 67 | 331.39 | 418.18 | 577.01 |
| 68 | 347.97 | 434.35 | 591.44 |
| 69 | 366.41 | 452.36 | 607.70 |
| 70 | 387.01 | 472.54 | 626.11 |
| 71 | 410.18 | 495.30 | 647.09 |
| 72 | 436.45 | 521.16 | 671.16 |
| 73 | 466.48 | 550.77 | 698.98 |
| 74 | 501.12 | 585.01 | 731.41 |
| 75 | 541.55 | 625.03 | 769.62 |
| 76 | 589.32 | 672.41 | 815.19 |
| 77 | 646.65 | 729.35 | 870.34 |
| 78 | 716.73 | 799.05 | 938.24 |
| 79 | 804.32 | 886.29 | 1023.71 |
| 80 | 916.95 | 998.59 | 1134.26 |
| 81 | 1067.13 | 1148.48 | 1282.46 |
| 82 | 1277.38 | 1358.50 | 1490.87 |
| 83 | 1592.76 | 1673.76 | 1804.69 |
| 84 | 2118.41 | 2199.49 | 2329.32 |
| 85 | 3169.71 | 3251.43 | 3380.98 |
| 86 | 6323.66 | 6408.16 | 6540.78 |
Monthly income received by the borrower as a result of the transaction (in euros) at 75% of appraised value
| Age | Annual interest rate | ||
|---|---|---|---|
| 0.50% | 3.00% | 7.00% | |
| 65 | 454.11 | 585.58 | 828.96 |
| 66 | 474.57 | 605.40 | 846.23 |
| 67 | 497.08 | 627.28 | 865.52 |
| 68 | 521.96 | 651.52 | 887.16 |
| 69 | 549.61 | 678.54 | 911.55 |
| 70 | 580.51 | 708.81 | 939.17 |
| 71 | 615.28 | 742.95 | 970.64 |
| 72 | 654.68 | 781.73 | 1006.74 |
| 73 | 699.72 | 826.15 | 1048.47 |
| 74 | 751.69 | 877.51 | 1097.12 |
| 75 | 812.32 | 937.54 | 1154.44 |
| 76 | 883.98 | 1008.61 | 1222.79 |
| 77 | 969.98 | 1094.03 | 1305.50 |
| 78 | 1075.09 | 1198.58 | 1407.37 |
| 79 | 1206.49 | 1329.44 | 1535.57 |
| 80 | 1375.43 | 1497.89 | 1701.40 |
| 81 | 1600.69 | 1722.71 | 1923.68 |
| 82 | 1916.07 | 2037.74 | 2236.31 |
| 83 | 2389.14 | 2510.63 | 2707.04 |
| 84 | 3177.61 | 3299.24 | 3493.98 |
| 85 | 4754.57 | 4877.15 | 5071.47 |
| 86 | 9485.49 | 9612.24 | 9811.17 |
Monthly investment required by the public administration for each of the proposed scenarios (in euros) at 50% of appraised value
| Age | Scenario 1: 2% of homes | Scenario 1: 5% of homes | Scenario 1: 8% of homes | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | |
| 65 | 1,418,340.03 | 3,545,850.09 | 5,673,360.14 | 1,828,943.22 | 4,572,358.05 | 7,315,772.88 | 2,589,108.76 | 6,472,771.91 | 10,356,435.06 |
| 66 | 1,394,083.53 | 3,485,208.82 | 5,576,334.11 | 1,778,398.33 | 4,445,995.82 | 7,113,593.32 | 2,485,837.90 | 6,214,594.75 | 9,943,351.60 |
| 67 | 1,424,109.93 | 3,560,274.84 | 5,696,439.74 | 1,797,107.37 | 4,492,768.42 | 7,188,429.48 | 2,479,660.96 | 6,199,152.39 | 9,918,643.82 |
| 68 | 1,556,524.68 | 3,891,311.71 | 6,226,098.73 | 1,942,882.82 | 4,857,207.05 | 7,771,531.29 | 2,645,568.08 | 6,613,920.21 | 10,582,272.33 |
| 69 | 1,707,924.96 | 4,269,812.41 | 6,831,699.86 | 2,108,575.92 | 5,271,439.79 | 8,434,303.67 | 2,832,656.62 | 7,081,641.56 | 11,330,626.50 |
| 70 | 1,643,604.69 | 4,109,011.72 | 6,574,418.76 | 2,006,861.53 | 5,017,153.82 | 8,027,446.11 | 2,659,080.98 | 6,647,702.45 | 10,636,323.92 |
| 71 | 1,666,381.30 | 4,165,953.25 | 6,665,525.21 | 2,012,165.39 | 5,030,413.47 | 8,048,661.55 | 2,628,834.60 | 6,572,086.51 | 10,515,338.41 |
| 72 | 1,841,875.61 | 4,604,689.02 | 7,367,502.44 | 2,199,320.24 | 5,498,300.61 | 8,797,280.98 | 2,832,359.46 | 7,080,898.65 | 11,329,437.84 |
| 73 | 1,861,081.53 | 4,652,703.81 | 7,444,326.10 | 2,197,364.20 | 5,493,410.51 | 8,789,456.81 | 2,788,663.37 | 6,971,658.43 | 11,154,653.49 |
| 74 | 1,957,278.57 | 4,893,196.43 | 7,829,114.29 | 2,284,900.59 | 5,712,251.46 | 9,139,602.34 | 2,856,724.55 | 7,141,811.37 | 11,426,898.19 |
| 75 | 1,804,439.38 | 4,511,098.45 | 7,217,757.51 | 2,082,593.43 | 5,206,483.58 | 8,330,373.73 | 2,564,392.52 | 6,410,981.30 | 10,257,570.08 |
| 76 | 1,796,617.43 | 4,491,543.58 | 7,186,469.72 | 2,049,910.10 | 5,124,775.26 | 8,199,640.42 | 2,485,220.05 | 6,213,050.13 | 9,940,880.20 |
| 77 | 2,407,051.34 | 6,017,628.35 | 9,628,205.36 | 2,714,882.36 | 6,787,205.89 | 10,859,529.42 | 3,239,674.30 | 8,099,185.75 | 12,958,697.20 |
| 78 | 1,765,567.31 | 4,413,918.27 | 7,062,269.23 | 1,968,365.80 | 4,920,914.51 | 7,873,463.22 | 2,311,245.03 | 5,778,112.58 | 9,244,980.14 |
| 79 | 2,213,206.49 | 5,533,016.23 | 8,852,825.96 | 2,438,758.13 | 6,096,895.33 | 9,755,032.52 | 2,816,875.31 | 7,042,188.27 | 11,267,501.24 |
| 80 | 2,778,205.39 | 6,945,513.48 | 11,112,821.57 | 3,025,560.04 | 7,563,900.09 | 12,102,240.15 | 3,436,621.06 | 8,591,552.64 | 13,746,484.23 |
| 81 | 3,477,486.73 | 8,693,716.83 | 13,909,946.93 | 3,742,578.20 | 9,356,445.50 | 14,970,312.80 | 4,179,183.71 | 10,447,959.28 | 16,716,734.84 |
| 82 | 3,903,928.14 | 9,759,820.36 | 15,615,712.58 | 4,151,839.18 | 10,379,597.95 | 16,607,356.73 | 4,556,412.88 | 11,391,032.20 | 18,225,651.52 |
| 83 | 4,660,470.20 | 11,651,175.50 | 18,641,880.81 | 4,897,461.86 | 12,243,654.66 | 19,589,847.45 | 5,280,589.93 | 13,201,474.83 | 21,122,359.73 |
| 84 | 6,057,917.58 | 15,144,793.95 | 24,231,670.32 | 6,289,796.71 | 15,724,491.77 | 25,159,186.83 | 6,661,060.22 | 16,652,650.55 | 26,644,240.88 |
| 85 | 8,512,636.99 | 21,281,592.47 | 34,050,547.95 | 8,732,097.48 | 21,830,243.71 | 34,928,389.93 | 9,080,023.66 | 22,700,059.14 | 36,320,094.62 |
| 86 | 15,025,546.87 | 37,563,867.17 | 60,102,187.47 | 15,226,330.32 | 38,065,825.80 | 60,905,321.27 | 15,541,445.37 | 38,853,613.43 | 62,165,781.49 |
Monthly investment required by the public administration for each of the proposed scenarios (in euros) at 75% of appraised value
| Age | Scenario 1: 2% of homes | Scenario 1: 5% of homes | Scenario 1: 8% of homes | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% | |
| 65 | 2,127,510.05 | 5,318,775.13 | 8,510,040.20 | 2,743,414.83 | 6,858,537.07 | 10,973,659.32 | 3,883,663.15 | 9,709,157.87 | 15,534,652.59 |
| 66 | 2,091,125.29 | 5,227,813.23 | 8,364,501.17 | 2,667,597.49 | 6,668,993.74 | 10,670,389.98 | 3,728,756.85 | 9,321,892.12 | 14,915,027.40 |
| 67 | 2,136,164.90 | 5,340,412.25 | 8,544,659.60 | 2,695,661.05 | 6,739,152.64 | 10,782,644.22 | 3,719,491.43 | 9,298,728.58 | 14,877,965.73 |
| 68 | 2,334,787.02 | 5,836,967.56 | 9,339,148.10 | 2,914,324.23 | 7,285,810.58 | 11,657,296.93 | 3,968,352.13 | 9,920,880.31 | 15,873,408.50 |
| 69 | 2,561,887.45 | 6,404,718.62 | 10,247,549.79 | 3,162,863.87 | 7,907,159.69 | 12,651,455.50 | 4,248,984.94 | 10,622,462.34 | 16,995,939.74 |
| 70 | 2,465,407.03 | 6,163,517.59 | 9,861,628.14 | 3,010,292.29 | 7,525,730.73 | 12,041,169.17 | 3,988,621.47 | 9,971,553.67 | 15,954,485.88 |
| 71 | 2,499,571.95 | 6,248,929.88 | 9,998,287.81 | 3,018,248.08 | 7,545,620.20 | 12,072,992.33 | 3,943,251.91 | 9,858,129.76 | 15,773.007.62 |
| 72 | 2,762,813.41 | 6,907,033.54 | 11,051,253.66 | 3,298,980.37 | 8,247,450.92 | 13,195,921.47 | 4,248,539.19 | 10,621,347.98 | 16,994,156.76 |
| 73 | 2,791,622.29 | 6,979,055.72 | 11,166,489.16 | 3,296,046.30 | 8,240,115.76 | 13,184,185.21 | 4,182,995.06 | 10,457,487.65 | 16,731,980.24 |
| 74 | 2,935,917.86 | 7,339,794.65 | 11,743,671.44 | 3,427,350.88 | 8,568,377.19 | 13,709,403.51 | 4,285,086.82 | 10,712,717.05 | 17,140,347.29 |
| 75 | 2,706,659.07 | 6,766,647.67 | 10,826,636.27 | 3,123,890.15 | 7,809,725.38 | 12,495,560.60 | 3,846,588.78 | 9,616,471.95 | 15,386,355.12 |
| 76 | 2,694,926.15 | 6,737,315.37 | 10,779,704.59 | 3,074,865.16 | 7,687,162.89 | 12,299,460.63 | 3,727,830.08 | 9,319,575.19 | 14,911,320.30 |
| 77 | 3,610,577.01 | 9,026,442.53 | 14,442,308.04 | 4,072,323.53 | 10,180,808.83 | 16,289,294.14 | 4,859,511.45 | 12,148,778.62 | 19,438,045.80 |
| 78 | 2,648,350.96 | 6,620,877.41 | 10,593,403.85 | 2,952,548.71 | 7,381,371.77 | 11,810,194.83 | 3,466,867.55 | 8,667,168.88 | 13,867,470.20 |
| 79 | 3,319,809.74 | 8,299,524.34 | 13,279,238.94 | 3,658,137.20 | 9,145,342.99 | 14,632,548.78 | 4,225,312.96 | 10,563,282.41 | 16,901,251.86 |
| 80 | 4,167,308.09 | 10,418,270.23 | 16,669,232.36 | 4,538,340.06 | 11,345,850.14 | 18,153,360.22 | 5,154,931.59 | 12,887,328.96 | 20,619,726.34 |
| 81 | 5,216,230.10 | 13,040,575.24 | 20,864,920.39 | 5,613,867.30 | 14,034,668.25 | 22,455,469.19 | 6,268,775.57 | 15,671,938.92 | 25,075,102.27 |
| 82 | 5,855,892.22 | 14,639,730.54 | 23,423,568.87 | 6,227,758.77 | 15,569,396.93 | 24,911,035.09 | 6,834,619.32 | 17,086,548.30 | 27,338,477.28 |
| 83 | 6,990,705.30 | 17,476,763.26 | 27,962,821.21 | 7,346,192.80 | 18,365,481.99 | 29,384,771.18 | 7,920,884.90 | 19,802,212.25 | 31,683,539.60 |
| 84 | 9,086,876.37 | 22,717,190.93 | 36,347,505.48 | 9,434,695.06 | 23,586,737.66 | 37,738,780.25 | 9,991,590.33 | 24,978,975.82 | 39,966,361.31 |
| 85 | 12,768,955.48 | 31,922,388.70 | 51,075,821.93 | 13,098,146.22 | 32,745,365.56 | 52,392,584.90 | 13,620,035.48 | 34,050,088.71 | 54,480,141.93 |
| 86 | 22,538,320.30 | 56,345,800.75 | 90,153,281.20 | 22,839,495.48 | 57,098,738.69 | 91,357,981.91 | 23,312,168.06 | 58,280,420.15 | 93,248,672.23 |
Accumulated investment by the State at the end of the first year (in euros) at 50% of appraised value
| Scenario 1: 2% of homes | Annual interest of 0.50% | 852,438,631.88 |
| Annual interest of 3.00% | 2,155,307,972.43 | |
| Annual interest of 7.00% | 3,509,778,521.06 | |
| Scenario 2: 5% of homes | Annual interest of 0.50% | 931,849,009.09 |
| Annual interest of 3.00% | 2,356,089,369.10 | |
| Annual interest of 7.00% | 3,836,737,935.89 | |
| Scenario 3: 8% of homes | Annual interest of 0.50% | 1,069,858,828.25 |
| Annual interest of 3.00% | 2,705,033,741.62 | |
| Annual interest of 7.00% | 4,404,971,097.65 |
Accumulated investment by the State at the end of the first year (in euros) at 75% of appraised value
| Scenario 1: 2% of homes | Annual interest of 0.50% | 1,278,657,947.82 |
| Annual interest of 3.00% | 3,232,961,958.64 | |
| Annual interest of 7.00% | 5,264,667,781.59 | |
| Scenario 2: 5% of homes | Annual interest of 0.50% | 1,397,773,513.63 |
| Annual interest of 3.00% | 3,534,134,053.65 | |
| Annual interest of 7.00% | 5,755,106,903.84 | |
| Scenario 3: 8% of homes | Annual interest of 0.50% | 1,604,788,242.38 |
| Annual interest of 3.00% | 4,057,550,612.43 | |
| Annual interest of 7.00% | 6,607,456,646.47 |
Calculation of the mean total disposable income and the income received from the reverse mortgage (in euros) at 50% of appraised value
| Age | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% |
|---|---|---|---|
| 65 | 28,575.50 | 29,682.96 | 31,776.12 |
| 66 | 28,739.56 | 29,843.73 | 31,918.64 |
| 67 | 28,920.04 | 30,021.11 | 32,077.87 |
| 68 | 29,119.53 | 30,217.74 | 32,256.48 |
| 69 | 29,341.21 | 30,436.82 | 32,457.75 |
| 70 | 29,588.99 | 30,682.31 | 32,685.74 |
| 71 | 29,867.76 | 30,959.17 | 32,945.51 |
| 72 | 30,183.72 | 31,273.67 | 33,243.45 |
| 73 | 30,544.84 | 31,633.89 | 33,587.82 |
| 74 | 30,961.54 | 32,050.37 | 33,989.37 |
| 75 | 31,447.72 | 32,537.18 | 34,462.45 |
| 76 | 32,022.33 | 33,113.50 | 35,026.63 |
| 77 | 32,711.88 | 33,806.20 | 35,709.30 |
| 78 | 33,554.70 | 34,654.06 | 36,550.02 |
| 79 | 34,608.27 | 35,715.27 | 37,608.11 |
| 80 | 35,962.91 | 37,081.28 | 38,976.81 |
| 81 | 37,769.14 | 38,904.48 | 40,811.47 |
| 82 | 40,297.92 | 41,459.19 | 43,391.74 |
| 83 | 44,091.18 | 45,294.05 | 47,276.92 |
| 84 | 50,413.38 | 51,689.19 | 53,771.98 |
| 85 | 63,057.94 | 64,485.08 | 66,791.85 |
| 86 | 100,991.93 | 102,883.91 | 105,911.08 |
Calculation of the mean total disposable income and the income received from the reverse mortgage (in euros) at 75% of appraised value
| Age | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% |
|---|---|---|---|
| 65 | 30,396.10 | 32,057.29 | 35,197.04 |
| 66 | 30,642.19 | 32,298.45 | 35,410.82 |
| 67 | 30,912.92 | 32,564.53 | 35,649.66 |
| 68 | 31,212.16 | 32,859.47 | 35,917.57 |
| 69 | 31,544.68 | 33,188.09 | 36,219.49 |
| 70 | 31,916.35 | 33,556.33 | 36,561.47 |
| 71 | 32,334.50 | 33,971.61 | 36,951.12 |
| 72 | 32,808.44 | 34,443.37 | 37,398.04 |
| 73 | 33,350.13 | 34,983.69 | 37,914.59 |
| 74 | 33,975.18 | 35,608.41 | 38,516.91 |
| 75 | 34,704.44 | 36,338.62 | 39,226.53 |
| 76 | 35,566.35 | 37,203.11 | 40,072.81 |
| 77 | 36,600.68 | 38,242.16 | 41,096.81 |
| 78 | 37,864.92 | 39,513.95 | 42,357.89 |
| 79 | 39,445.27 | 41,105.77 | 43,945.03 |
| 80 | 41,477.22 | 43,154.78 | 45,998.07 |
| 81 | 44,186.57 | 45,889.58 | 48,750.06 |
| 82 | 47,979.74 | 49,721.65 | 52,620.48 |
| 83 | 53,669.63 | 55,473.93 | 58,448.24 |
| 84 | 63,152.93 | 65,066.65 | 68,190.84 |
| 85 | 82,119.77 | 84,260.47 | 87,720.64 |
| 86 | 139,020.75 | 141,858.72 | 146,399.48 |
Fig. 3Distribution of total disposable income of households in the year prior to the interview with the imputed rent and the box plot
Calculation of the mean total disposable income and the income received from the reverse mortgage (in euros)
| Age | Annual interest of 0.50% | Annual interest of 3.00% | Annual interest of 7.00% |
|---|---|---|---|
| 65 | 32,216.71 | 34,431.,63 | 38,617.96 |
| 66 | 32,544.83 | 34,753.17 | 38,903.00 |
| 67 | 32,905.80 | 35,107.95 | 39,221.45 |
| 68 | 33,304.79 | 35,501.20 | 39,578.67 |
| 69 | 33,748.15 | 35,939.36 | 39,981.22 |
| 70 | 34,243.70 | 36,430.34 | 40,437.20 |
| 71 | 34,801.24 | 36,984.06 | 40,956,73 |
| 72 | 35,433,17 | 37,613,06 | 41,552.63 |
| 73 | 36,155.41 | 38,333.49 | 42,241.36 |
| 74 | 36,988.81 | 39,166.45 | 43,044.45 |
| 75 | 37,961.17 | 40,140.07 | 43,990.62 |
| 76 | 39,110.37 | 41,292.72 | 45,118.98 |
| 77 | 40,489.48 | 42,678.11 | 46,484.33 |
| 78 | 42,175.13 | 44,373.84 | 48,165.76 |
| 79 | 44,282.27 | 46,496.27 | 50,281.95 |
| 80 | 46,991.53 | 49,228.28 | 53,019.34 |
| 81 | 50,603.99 | 52,874.68 | 56,688.66 |
| 82 | 55,661.57 | 57,984.10 | 61,849.21 |
| 83 | 63,248.08 | 65,653.81 | 69,619.56 |
| 84 | 75,892.48 | 78,444.11 | 82,609.69 |
| 85 | 101,181.60 | 104,035.87 | 108,649.42 |
| 86 | 177,049.57 | 180,833.54 | 186,887.88 |