Net worth over time (after-tax, both scenarios)
Cumulative out-of-pocket (keep-scenario cash you feed in)
Keep & rent — year by year
Sell & invest — year by year
All tax figures (capital gains, depreciation recapture, rental-income tax, the primary-residence exclusion) are estimates based on the inputs above. This tool is not tax or investment advice. Confirm specifics with a CPA.