{"version":75,"illustrative":true,"calibrated":false,"causal_approved":false,"scope":"Partial-equilibrium affordability overlay: same financial-income paths under counterfactual housing endowments; housing cash flows do not feed back into source saving, output, tax or lenders. Do not add housing equity to source wealth.","assumptions":{"house_price_initial":200,"mortgage_initial":150,"term_years":25,"rent_initial":12,"annual_maintenance_nominal":2,"rate_initial":0.04,"mortgage_schedule":"annual recast over remaining original term; fixed or gradual rate reset; unpaid interest tracked separately without compounding","payment_capacity":"income only after maintenance; no asset liquidation, refinancing, foreclosure or credit-loss allocation","price_unit":"nominal normalized units; residual income deflated by source consumer price index"},"published_checkpoints":"every five years plus last feasible year; source simulation is annual","stresses":{"stable":[1.0,0.04,1.0],"housing_down":[0.7,0.04,0.9],"rate_shock":[0.7,0.08,1.0],"rent_down":[1.0,0.04,0.7]},"experiments":[{"tenure":"renter","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.57502576728728,"after_housing_index":123.81951602024245,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.829628394088836},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.619074469153205,"after_housing_index":90.60854019209224,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.788467731168513},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":22.736729875049253,"after_housing_index":81.20260669660448,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":36.707997215376906},{"id":"owners","income_real":436.9376966034678,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":423.75088341665463,"after_housing_index":117.05825508747365,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.018007667756934}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.32614021281112,"after_housing_index":145.35038948003088,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.247505054322},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":17.595350913902568,"after_housing_index":48.87597476084047,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":44.51691092392157},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":7.32150143617855,"after_housing_index":26.148219414923393,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":65.84984969022744},{"id":"owners","income_real":479.7413426308295,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":465.62369557200594,"after_housing_index":128.62533026850994,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.9427622354588983}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.565486566728076,"after_housing_index":154.3485737964669,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.25977639680491},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":18.450383695164785,"after_housing_index":51.25106581990218,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":43.348175287186095},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":7.999151157143751,"after_housing_index":28.568396989799112,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":63.83223702168272},{"id":"owners","income_real":455.5332356511834,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":441.4155885923599,"after_housing_index":121.93800789844195,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.099147538300338}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.16923414957094,"after_housing_index":161.58120597103039,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.530026503874243},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.034139796815595,"after_housing_index":52.87261054670998,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":42.584875199335194},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":8.490750502020646,"after_housing_index":30.324108935788022,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":62.44426222968627},{"id":"owners","income_real":436.2316471247557,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":422.11400006593215,"after_housing_index":116.60607736627959,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.236273010423312}]}],"mode":"external","matched_control":{"tenure":"renter","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.64975736219514,"after_housing_index":110.13821489498649,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.233410209170426},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.649757362195146,"after_housing_index":110.13821489498652,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.233410209170426},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.275724304738354,"after_housing_index":108.12758680263698,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.38508434178386},{"id":"owners","income_real":342.52621679770056,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":330.52621679770056,"after_housing_index":91.30558475074601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.503381467319134}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.940242398767914,"after_housing_index":116.50067332991087,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.24684107143371},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.94024239876792,"after_housing_index":116.5006733299109,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.246841071433707},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.60091383281931,"after_housing_index":112.86040654578325,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.522358925806166},{"id":"owners","income_real":322.87714697703734,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":310.87714697703734,"after_housing_index":85.87766491078379,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.7165838810058074}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.75894426933698,"after_housing_index":121.5526229703805,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.52121091467482},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.75894426933699,"after_housing_index":121.55262297038053,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.521210914674814},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.741693392145336,"after_housing_index":116.93461925766191,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.820620969403606},{"id":"owners","income_real":307.18675245315876,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":295.18675245315876,"after_housing_index":81.54330178264054,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.906418458533564}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.2451883305072,"after_housing_index":125.68107869585333,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.9624605140917},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.245188330507204,"after_housing_index":125.68107869585336,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.962460514091696},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.75913117264669,"after_housing_index":120.56832561659532,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.224274133887416},{"id":"owners","income_real":294.2793621832957,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":282.2793621832957,"after_housing_index":77.97772436002643,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":4.077757920559052}]}]}},{"tenure":"owner_free","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.56403675629827,"after_housing_index":120.79138425282234,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":3.8049380656814726},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.6080854581642,"after_housing_index":94.80018577861782,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.798077955194752},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.72574086406024,"after_housing_index":88.7519496422638,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":6.117999535896151},{"id":"owners","income_real":436.9376966034678,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":434.7398944056656,"after_housing_index":116.8655630122757,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":0.503001277959489}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":64.09084609516405,"after_housing_index":139.3279262938349,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.541250842387},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":29.36005679625551,"after_housing_index":63.82621042664241,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":7.419485153986928},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.086207318531493,"after_housing_index":50.226861364556555,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":10.97497494837124},{"id":"owners","income_real":479.7413426308295,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":477.3884014543589,"after_housing_index":128.33021544472012,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.490460372576483}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":67.33019244908103,"after_housing_index":146.36998358495876,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.3766293994674847},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.215089577517727,"after_housing_index":65.68497734242985,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":7.2246958811976825},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.763857039496692,"after_housing_index":52.01015010393866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":10.638706170280454},{"id":"owners","income_real":455.5332356511834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":453.18029447471287,"after_housing_index":121.82265980503034,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.516524589716723}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":69.93394003192388,"after_housing_index":152.03030441722584,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.2550044173123736},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.798845679168537,"after_housing_index":66.95401234601856,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":7.097479199889198},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":20.255456384373588,"after_housing_index":53.30383259045681,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":10.407377038281044},{"id":"owners","income_real":436.2316471247557,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":433.8787059482851,"after_housing_index":116.6340607387863,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.539378835070552}]}],"mode":"external","matched_control":{"tenure":"owner_free","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.64975736219514,"after_housing_index":107.93425513520683,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.872235034861738},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.649757362195146,"after_housing_index":107.93425513520683,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8722350348617374},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.275724304738354,"after_housing_index":105.98874817036409,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.73084739029731},{"id":"owners","income_real":342.52621679770056,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":340.52621679770056,"after_housing_index":91.53930559077972,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5838969112198557}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.940242398767914,"after_housing_index":112.91357043210417,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.7078068452389514},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.94024239876792,"after_housing_index":112.91357043210418,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.707806845238951},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.60091383281931,"after_housing_index":109.47608903373502,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.587059820967694},{"id":"owners","income_real":322.87714697703734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":320.87714697703734,"after_housing_index":86.2572975744724,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.6194306468343013}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.75894426933698,"after_housing_index":116.86727015073257,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.586868485779137},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.75894426933699,"after_housing_index":116.86727015073258,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.586868485779136},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.741693392145336,"after_housing_index":112.47814050564561,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.470103494900601},{"id":"owners","income_real":307.18675245315876,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":305.18675245315876,"after_housing_index":82.03944958418246,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.6510697430889274}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.2451883305072,"after_housing_index":120.09823550110261,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.493743419015283},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.245188330507204,"after_housing_index":120.09823550110262,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4937434190152827},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.75913117264669,"after_housing_index":115.15560834907025,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.370712355647903},{"id":"owners","income_real":294.2793621832957,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":292.2793621832957,"after_housing_index":78.56972101701497,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.6796263200931754}]}]}},{"tenure":"mortgage_fixed","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.01261431897059,"after_housing_index":123.6671247914247,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":22.072054605568987},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":33.05666302083652,"after_housing_index":90.81948544506032,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":27.833157018777342},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":23.174318426732565,"after_housing_index":81.60486887029046,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":35.489886432345955},{"id":"owners","income_real":436.9376966034678,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":424.188471968338,"after_housing_index":117.05037868139206,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.9178587094306314}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":52.79461736814265,"after_housing_index":145.0473080304954,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":20.542432127915323},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":18.06382806923411,"after_housing_index":49.62834782754077,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":43.039670721861704},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":7.789978591510091,"after_housing_index":27.43123529058113,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":63.664701546677094},{"id":"owners","income_real":479.7413426308295,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":466.0921727273375,"after_housing_index":128.61326727012,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.8451102063962197}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":56.03396372205962,"after_housing_index":153.94704993292612,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":19.587480059144582},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":18.918860850496323,"after_housing_index":51.97745478924304,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":41.90971817299854},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":8.467628312475288,"after_housing_index":29.81747662899147,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":61.71404093038178},{"id":"owners","income_real":455.5332356511834,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":441.8840657476914,"after_housing_index":121.93329297478193,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.9963060508593946}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":58.63771130490248,"after_housing_index":161.10055528080574,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":18.88194603961826},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":19.50261695214713,"after_housing_index":53.581259406300816,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":41.17174728145994},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":8.959227657352178,"after_housing_index":31.54856961462693,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":60.3721244142097},{"id":"owners","income_real":436.2316471247557,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":422.5824772212637,"after_housing_index":116.60722120369569,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":3.1288811789458593}]}],"mode":"external","matched_control":{"tenure":"mortgage_fixed","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422695,"after_housing_index":110.02730025789201,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259877},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422696,"after_housing_index":110.02730025789202,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259873},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.673929886770168,"after_housing_index":108.01362007949633,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.443159422505342},{"id":"owners","income_real":342.52621679770056,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":330.9244223797324,"after_housing_index":91.31513823261052,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.3871259626296935}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998756},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998753},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.99911941485112,"after_housing_index":112.68007523368901,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.609062512894578},{"id":"owners","income_real":322.87714697703734,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":311.2753525590692,"after_housing_index":85.89318262742044,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":3.5932535103803107}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.157149851368786,"after_housing_index":121.31683181977306,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.80705538814921},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.1571498513688,"after_housing_index":121.31683181977311,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.807055388149205},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":33.13989897417714,"after_housing_index":116.69715848224406,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.930610887438956},{"id":"owners","income_real":307.18675245315876,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":295.58495803519054,"after_housing_index":81.56358212659042,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":3.776788655538552}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.643393912539,"after_housing_index":125.40012119463142,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272318},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.64339391253901,"after_housing_index":125.40012119463148,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272315},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.1573367546785,"after_housing_index":120.27991225012687,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":25.354053105150236},{"id":"owners","income_real":294.2793621832957,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":282.67756776532747,"after_housing_index":78.00192258439344,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":3.9424424233806343}]}]}},{"tenure":"mortgage_reset","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.01261431897059,"after_housing_index":123.6671247914247,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":22.072054605568987},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":33.05666302083652,"after_housing_index":90.81948544506032,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":27.833157018777342},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":23.174318426732565,"after_housing_index":81.60486887029046,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":35.489886432345955},{"id":"owners","income_real":436.9376966034678,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":424.188471968338,"after_housing_index":117.05037868139206,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.9178587094306314}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":52.79461736814265,"after_housing_index":145.0473080304954,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":20.542432127915323},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":18.06382806923411,"after_housing_index":49.62834782754077,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":43.039670721861704},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":7.789978591510091,"after_housing_index":27.43123529058113,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":63.664701546677094},{"id":"owners","income_real":479.7413426308295,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":466.0921727273375,"after_housing_index":128.61326727012,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.8451102063962197}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":56.03396372205962,"after_housing_index":153.94704993292612,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":19.587480059144582},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":18.918860850496323,"after_housing_index":51.97745478924304,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":41.90971817299854},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":8.467628312475288,"after_housing_index":29.81747662899147,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":61.71404093038178},{"id":"owners","income_real":455.5332356511834,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":441.8840657476914,"after_housing_index":121.93329297478193,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.9963060508593946}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":58.63771130490248,"after_housing_index":161.10055528080574,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":18.88194603961826},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":19.50261695214713,"after_housing_index":53.581259406300816,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":41.17174728145994},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":8.959227657352178,"after_housing_index":31.54856961462693,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":60.3721244142097},{"id":"owners","income_real":436.2316471247557,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":422.5824772212637,"after_housing_index":116.60722120369569,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":3.1288811789458593}]}],"mode":"external","matched_control":{"tenure":"mortgage_reset","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422695,"after_housing_index":110.02730025789201,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259877},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422696,"after_housing_index":110.02730025789202,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259873},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.673929886770168,"after_housing_index":108.01362007949633,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.443159422505342},{"id":"owners","income_real":342.52621679770056,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":330.9244223797324,"after_housing_index":91.31513823261052,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.3871259626296935}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998756},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998753},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.99911941485112,"after_housing_index":112.68007523368901,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.609062512894578},{"id":"owners","income_real":322.87714697703734,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":311.2753525590692,"after_housing_index":85.89318262742044,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":3.5932535103803107}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.157149851368786,"after_housing_index":121.31683181977306,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.80705538814921},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.1571498513688,"after_housing_index":121.31683181977311,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.807055388149205},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":33.13989897417714,"after_housing_index":116.69715848224406,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.930610887438956},{"id":"owners","income_real":307.18675245315876,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":295.58495803519054,"after_housing_index":81.56358212659042,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":3.776788655538552}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.643393912539,"after_housing_index":125.40012119463142,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272318},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.64339391253901,"after_housing_index":125.40012119463148,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272315},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.1573367546785,"after_housing_index":120.27991225012687,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":25.354053105150236},{"id":"owners","income_real":294.2793621832957,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":282.67756776532747,"after_housing_index":78.00192258439344,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":3.9424424233806343}]}]}},{"tenure":"renter","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.23436642662794,"after_housing_index":125.65101785174427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.68814697438439},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.27841512849387,"after_housing_index":92.44004202359409,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.349044344610082},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":23.396070534389914,"after_housing_index":83.55739476567827,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":34.872597354608054},{"id":"owners","income_real":436.9376966034678,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":424.4102240759953,"after_housing_index":117.24039339115892,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.867107284369087}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.737904918693474,"after_housing_index":149.27195810748188,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.1227545488898},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.00711561978492,"after_housing_index":52.797543388291444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":40.06521983152941},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":8.733266142060902,"after_housing_index":31.190236221646078,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":59.2648647212047},{"id":"owners","income_real":479.7413426308295,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":467.0354602778883,"after_housing_index":129.0153205187537,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.6484860119130085}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.977251272610424,"after_housing_index":158.27014242391783,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.23379875712442},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.86214840104714,"after_housing_index":55.17263444735317,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":39.013357758467485},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":9.410915863026103,"after_housing_index":33.6104137965218,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":57.44901331951445},{"id":"owners","income_real":455.5332356511834,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":442.82735329824226,"after_housing_index":122.3279981486857,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7892327844703044}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.5809988554533,"after_housing_index":165.50277459848138,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.577023853486818},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":20.445904502697946,"after_housing_index":56.794179174160966,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":38.32638767940167},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":9.902515207902997,"after_housing_index":35.366125742510704,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":56.19983600671764},{"id":"owners","income_real":436.2316471247557,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":423.52576477181447,"after_housing_index":116.99606761652332,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.9126457093809806}]}],"mode":"external","matched_control":{"tenure":"renter","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.24975736219514,"after_housing_index":111.80488156165318,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.0717396987119},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.24975736219515,"after_housing_index":111.80488156165319,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.071739698711898},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.875724304738355,"after_housing_index":110.27044394549412,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.965830124694662},{"id":"owners","income_real":342.52621679770056,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":331.1262167977006,"after_housing_index":91.4713306070996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.328212393953177}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.14024239876791,"after_housing_index":119.83400666324421,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.02215696429034},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.140242398767924,"after_housing_index":119.83400666324422,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.022156964290335},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.800913832819305,"after_housing_index":117.14612083149753,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.77012303322555},{"id":"owners","income_real":322.87714697703734,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":312.07714697703733,"after_housing_index":86.20915662349098,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.344925492905227}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.95894426933698,"after_housing_index":124.88595630371384,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.36908982320734},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.958944269336996,"after_housing_index":124.88595630371388,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.369089823207332},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.94169339214534,"after_housing_index":121.22033354337621,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.138558872463246},{"id":"owners","income_real":307.18675245315876,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":296.38675245315875,"after_housing_index":81.87479349534772,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.5157766126802077}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.44518833050719,"after_housing_index":129.01441202918664,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.866214462682528},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.44518833050721,"after_housing_index":129.0144120291867,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.866214462682525},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":34.95913117264669,"after_housing_index":124.85403990230962,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.601846720498674},{"id":"owners","income_real":294.2793621832957,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":283.4793621832957,"after_housing_index":78.3092160727336,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.669982128503147}]}]}},{"tenure":"owner_free","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.56403675629827,"after_housing_index":120.79138425282234,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":3.8049380656814726},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.6080854581642,"after_housing_index":94.80018577861782,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.798077955194752},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.72574086406024,"after_housing_index":88.7519496422638,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":6.117999535896151},{"id":"owners","income_real":436.9376966034678,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":434.7398944056656,"after_housing_index":116.8655630122757,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":0.503001277959489}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":64.09084609516405,"after_housing_index":139.3279262938349,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.541250842387},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":29.36005679625551,"after_housing_index":63.82621042664241,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":7.419485153986928},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.086207318531493,"after_housing_index":50.226861364556555,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":10.97497494837124},{"id":"owners","income_real":479.7413426308295,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":477.3884014543589,"after_housing_index":128.33021544472012,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.490460372576483}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":67.33019244908103,"after_housing_index":146.36998358495876,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.3766293994674847},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.215089577517727,"after_housing_index":65.68497734242985,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":7.2246958811976825},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.763857039496692,"after_housing_index":52.01015010393866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":10.638706170280454},{"id":"owners","income_real":455.5332356511834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":453.18029447471287,"after_housing_index":121.82265980503034,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.516524589716723}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":69.93394003192388,"after_housing_index":152.03030441722584,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.2550044173123736},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.798845679168537,"after_housing_index":66.95401234601856,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":7.097479199889198},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":20.255456384373588,"after_housing_index":53.30383259045681,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":10.407377038281044},{"id":"owners","income_real":436.2316471247557,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":433.8787059482851,"after_housing_index":116.6340607387863,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.539378835070552}]}],"mode":"external","matched_control":{"tenure":"owner_free","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.64975736219514,"after_housing_index":107.93425513520683,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.872235034861738},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.649757362195146,"after_housing_index":107.93425513520683,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8722350348617374},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.275724304738354,"after_housing_index":105.98874817036409,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":4.73084739029731},{"id":"owners","income_real":342.52621679770056,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":340.52621679770056,"after_housing_index":91.53930559077972,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":0.5838969112198557}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.940242398767914,"after_housing_index":112.91357043210417,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.7078068452389514},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.94024239876792,"after_housing_index":112.91357043210418,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.707806845238951},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.60091383281931,"after_housing_index":109.47608903373502,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.587059820967694},{"id":"owners","income_real":322.87714697703734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":320.87714697703734,"after_housing_index":86.2572975744724,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.6194306468343013}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.75894426933698,"after_housing_index":116.86727015073257,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.586868485779137},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.75894426933699,"after_housing_index":116.86727015073258,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.586868485779136},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.741693392145336,"after_housing_index":112.47814050564561,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.470103494900601},{"id":"owners","income_real":307.18675245315876,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":305.18675245315876,"after_housing_index":82.03944958418246,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.6510697430889274}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.2451883305072,"after_housing_index":120.09823550110261,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.493743419015283},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.245188330507204,"after_housing_index":120.09823550110262,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4937434190152827},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.75913117264669,"after_housing_index":115.15560834907025,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.370712355647903},{"id":"owners","income_real":294.2793621832957,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":292.2793621832957,"after_housing_index":78.56972101701497,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.6796263200931754}]}]}},{"tenure":"mortgage_fixed","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.01261431897059,"after_housing_index":123.6671247914247,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":22.072054605568987},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":33.05666302083652,"after_housing_index":90.81948544506032,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":27.833157018777342},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":23.174318426732565,"after_housing_index":81.60486887029046,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":35.489886432345955},{"id":"owners","income_real":436.9376966034678,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":424.188471968338,"after_housing_index":117.05037868139206,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.9178587094306314}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":52.79461736814265,"after_housing_index":145.0473080304954,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":20.542432127915323},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":18.06382806923411,"after_housing_index":49.62834782754077,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":43.039670721861704},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":7.789978591510091,"after_housing_index":27.43123529058113,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":63.664701546677094},{"id":"owners","income_real":479.7413426308295,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":466.0921727273375,"after_housing_index":128.61326727012,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.8451102063962197}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":56.03396372205962,"after_housing_index":153.94704993292612,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":19.587480059144582},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":18.918860850496323,"after_housing_index":51.97745478924304,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":41.90971817299854},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":8.467628312475288,"after_housing_index":29.81747662899147,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":61.71404093038178},{"id":"owners","income_real":455.5332356511834,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":441.8840657476914,"after_housing_index":121.93329297478193,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.9963060508593946}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":58.63771130490248,"after_housing_index":161.10055528080574,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":18.88194603961826},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":19.50261695214713,"after_housing_index":53.581259406300816,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":41.17174728145994},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":8.959227657352178,"after_housing_index":31.54856961462693,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":60.3721244142097},{"id":"owners","income_real":436.2316471247557,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":422.5824772212637,"after_housing_index":116.60722120369569,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":3.1288811789458593}]}],"mode":"external","matched_control":{"tenure":"mortgage_fixed","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422695,"after_housing_index":110.02730025789201,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259877},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422696,"after_housing_index":110.02730025789202,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259873},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.673929886770168,"after_housing_index":108.01362007949633,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.443159422505342},{"id":"owners","income_real":342.52621679770056,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":330.9244223797324,"after_housing_index":91.31513823261052,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.3871259626296935}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998756},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998753},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.99911941485112,"after_housing_index":112.68007523368901,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.609062512894578},{"id":"owners","income_real":322.87714697703734,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":311.2753525590692,"after_housing_index":85.89318262742044,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":3.5932535103803107}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.157149851368786,"after_housing_index":121.31683181977306,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.80705538814921},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.1571498513688,"after_housing_index":121.31683181977311,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.807055388149205},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":33.13989897417714,"after_housing_index":116.69715848224406,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.930610887438956},{"id":"owners","income_real":307.18675245315876,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":295.58495803519054,"after_housing_index":81.56358212659042,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":3.776788655538552}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.643393912539,"after_housing_index":125.40012119463142,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272318},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.64339391253901,"after_housing_index":125.40012119463148,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272315},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.1573367546785,"after_housing_index":120.27991225012687,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":25.354053105150236},{"id":"owners","income_real":294.2793621832957,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":282.67756776532747,"after_housing_index":78.00192258439344,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":3.9424424233806343}]}]}},{"tenure":"mortgage_reset","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.01261431897059,"after_housing_index":123.6671247914247,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":22.072054605568987},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":33.05666302083652,"after_housing_index":90.81948544506032,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":27.833157018777342},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":23.174318426732565,"after_housing_index":81.60486887029046,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":35.489886432345955},{"id":"owners","income_real":436.9376966034678,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":424.188471968338,"after_housing_index":117.05037868139206,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.9178587094306314}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":52.79461736814265,"after_housing_index":145.0473080304954,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":20.542432127915323},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":18.06382806923411,"after_housing_index":49.62834782754077,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":43.039670721861704},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":7.789978591510091,"after_housing_index":27.43123529058113,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":63.664701546677094},{"id":"owners","income_real":479.7413426308295,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":466.0921727273375,"after_housing_index":128.61326727012,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.8451102063962197}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":56.03396372205962,"after_housing_index":153.94704993292612,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":19.587480059144582},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":18.918860850496323,"after_housing_index":51.97745478924304,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":41.90971817299854},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":8.467628312475288,"after_housing_index":29.81747662899147,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":61.71404093038178},{"id":"owners","income_real":455.5332356511834,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":441.8840657476914,"after_housing_index":121.93329297478193,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.9963060508593946}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":58.63771130490248,"after_housing_index":161.10055528080574,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":18.88194603961826},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":19.50261695214713,"after_housing_index":53.581259406300816,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":41.17174728145994},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":8.959227657352178,"after_housing_index":31.54856961462693,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":60.3721244142097},{"id":"owners","income_real":436.2316471247557,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":422.5824772212637,"after_housing_index":116.60722120369569,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":3.1288811789458593}]}],"mode":"external","matched_control":{"tenure":"mortgage_reset","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422695,"after_housing_index":110.02730025789201,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259877},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422696,"after_housing_index":110.02730025789202,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259873},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.673929886770168,"after_housing_index":108.01362007949633,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.443159422505342},{"id":"owners","income_real":342.52621679770056,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":330.9244223797324,"after_housing_index":91.31513823261052,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.3871259626296935}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998756},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998753},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.99911941485112,"after_housing_index":112.68007523368901,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.609062512894578},{"id":"owners","income_real":322.87714697703734,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":311.2753525590692,"after_housing_index":85.89318262742044,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":3.5932535103803107}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.157149851368786,"after_housing_index":121.31683181977306,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.80705538814921},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.1571498513688,"after_housing_index":121.31683181977311,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.807055388149205},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":33.13989897417714,"after_housing_index":116.69715848224406,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.930610887438956},{"id":"owners","income_real":307.18675245315876,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":295.58495803519054,"after_housing_index":81.56358212659042,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":3.776788655538552}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.643393912539,"after_housing_index":125.40012119463142,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272318},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.64339391253901,"after_housing_index":125.40012119463148,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272315},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.1573367546785,"after_housing_index":120.27991225012687,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":25.354053105150236},{"id":"owners","income_real":294.2793621832957,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":282.67756776532747,"after_housing_index":78.00192258439344,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":3.9424424233806343}]}]}},{"tenure":"renter","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.57502576728728,"after_housing_index":123.81951602024245,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.829628394088836},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.619074469153205,"after_housing_index":90.60854019209224,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.788467731168513},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":22.736729875049253,"after_housing_index":81.20260669660448,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":36.707997215376906},{"id":"owners","income_real":436.9376966034678,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":423.75088341665463,"after_housing_index":117.05825508747365,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.018007667756934}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.32614021281112,"after_housing_index":145.35038948003088,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.247505054322},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":17.595350913902568,"after_housing_index":48.87597476084047,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":44.51691092392157},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":7.32150143617855,"after_housing_index":26.148219414923393,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":65.84984969022744},{"id":"owners","income_real":479.7413426308295,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":465.62369557200594,"after_housing_index":128.62533026850994,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.9427622354588983}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.565486566728076,"after_housing_index":154.3485737964669,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.25977639680491},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":18.450383695164785,"after_housing_index":51.25106581990218,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":43.348175287186095},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":7.999151157143751,"after_housing_index":28.568396989799112,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":63.83223702168272},{"id":"owners","income_real":455.5332356511834,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":441.4155885923599,"after_housing_index":121.93800789844195,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.099147538300338}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.16923414957094,"after_housing_index":161.58120597103039,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.530026503874243},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.034139796815595,"after_housing_index":52.87261054670998,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":42.584875199335194},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":8.490750502020646,"after_housing_index":30.324108935788022,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":62.44426222968627},{"id":"owners","income_real":436.2316471247557,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":422.11400006593215,"after_housing_index":116.60607736627959,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.236273010423312}]}],"mode":"external","matched_control":{"tenure":"renter","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.64975736219514,"after_housing_index":110.13821489498649,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.233410209170426},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.649757362195146,"after_housing_index":110.13821489498652,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.233410209170426},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.275724304738354,"after_housing_index":108.12758680263698,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.38508434178386},{"id":"owners","income_real":342.52621679770056,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":330.52621679770056,"after_housing_index":91.30558475074601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.503381467319134}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.940242398767914,"after_housing_index":116.50067332991087,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.24684107143371},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.94024239876792,"after_housing_index":116.5006733299109,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.246841071433707},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.60091383281931,"after_housing_index":112.86040654578325,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.522358925806166},{"id":"owners","income_real":322.87714697703734,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":310.87714697703734,"after_housing_index":85.87766491078379,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.7165838810058074}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.75894426933698,"after_housing_index":121.5526229703805,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.52121091467482},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.75894426933699,"after_housing_index":121.55262297038053,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.521210914674814},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.741693392145336,"after_housing_index":116.93461925766191,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.820620969403606},{"id":"owners","income_real":307.18675245315876,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":295.18675245315876,"after_housing_index":81.54330178264054,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.906418458533564}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.2451883305072,"after_housing_index":125.68107869585333,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.9624605140917},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.245188330507204,"after_housing_index":125.68107869585336,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.962460514091696},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.75913117264669,"after_housing_index":120.56832561659532,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.224274133887416},{"id":"owners","income_real":294.2793621832957,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":282.2793621832957,"after_housing_index":77.97772436002643,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":4.077757920559052}]}]}},{"tenure":"owner_free","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.56403675629827,"after_housing_index":120.79138425282234,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":3.8049380656814726},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.6080854581642,"after_housing_index":94.80018577861782,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.798077955194752},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.72574086406024,"after_housing_index":88.7519496422638,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":6.117999535896151},{"id":"owners","income_real":436.9376966034678,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":434.7398944056656,"after_housing_index":116.8655630122757,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":0.503001277959489}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":64.09084609516405,"after_housing_index":139.3279262938349,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.541250842387},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":29.36005679625551,"after_housing_index":63.82621042664241,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":7.419485153986928},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.086207318531493,"after_housing_index":50.226861364556555,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":10.97497494837124},{"id":"owners","income_real":479.7413426308295,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":477.3884014543589,"after_housing_index":128.33021544472012,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.490460372576483}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":67.33019244908103,"after_housing_index":146.36998358495876,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.3766293994674847},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.215089577517727,"after_housing_index":65.68497734242985,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":7.2246958811976825},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.763857039496692,"after_housing_index":52.01015010393866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":10.638706170280454},{"id":"owners","income_real":455.5332356511834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":453.18029447471287,"after_housing_index":121.82265980503034,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.516524589716723}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":69.93394003192388,"after_housing_index":152.03030441722584,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.2550044173123736},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.798845679168537,"after_housing_index":66.95401234601856,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":7.097479199889198},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":20.255456384373588,"after_housing_index":53.30383259045681,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":10.407377038281044},{"id":"owners","income_real":436.2316471247557,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":433.8787059482851,"after_housing_index":116.6340607387863,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.539378835070552}]}],"mode":"external","matched_control":{"tenure":"owner_free","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.64975736219514,"after_housing_index":107.93425513520683,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.872235034861738},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.649757362195146,"after_housing_index":107.93425513520683,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8722350348617374},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.275724304738354,"after_housing_index":105.98874817036409,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":4.73084739029731},{"id":"owners","income_real":342.52621679770056,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":340.52621679770056,"after_housing_index":91.53930559077972,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":0.5838969112198557}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.940242398767914,"after_housing_index":112.91357043210417,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.7078068452389514},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.94024239876792,"after_housing_index":112.91357043210418,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.707806845238951},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.60091383281931,"after_housing_index":109.47608903373502,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.587059820967694},{"id":"owners","income_real":322.87714697703734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":320.87714697703734,"after_housing_index":86.2572975744724,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.6194306468343013}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.75894426933698,"after_housing_index":116.86727015073257,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.586868485779137},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.75894426933699,"after_housing_index":116.86727015073258,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.586868485779136},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.741693392145336,"after_housing_index":112.47814050564561,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.470103494900601},{"id":"owners","income_real":307.18675245315876,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":305.18675245315876,"after_housing_index":82.03944958418246,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.6510697430889274}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.2451883305072,"after_housing_index":120.09823550110261,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.493743419015283},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.245188330507204,"after_housing_index":120.09823550110262,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4937434190152827},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.75913117264669,"after_housing_index":115.15560834907025,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.370712355647903},{"id":"owners","income_real":294.2793621832957,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":292.2793621832957,"after_housing_index":78.56972101701497,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.6796263200931754}]}]}},{"tenure":"mortgage_fixed","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.01261431897059,"after_housing_index":123.6671247914247,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":22.072054605568987},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":33.05666302083652,"after_housing_index":90.81948544506032,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":27.833157018777342},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":23.174318426732565,"after_housing_index":81.60486887029046,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":35.489886432345955},{"id":"owners","income_real":436.9376966034678,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":424.188471968338,"after_housing_index":117.05037868139206,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.9178587094306314}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":52.79461736814265,"after_housing_index":145.0473080304954,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":20.542432127915323},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":18.06382806923411,"after_housing_index":49.62834782754077,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":43.039670721861704},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":7.789978591510091,"after_housing_index":27.43123529058113,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":63.664701546677094},{"id":"owners","income_real":479.7413426308295,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":466.0921727273375,"after_housing_index":128.61326727012,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.8451102063962197}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":56.03396372205962,"after_housing_index":153.94704993292612,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":19.587480059144582},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":18.918860850496323,"after_housing_index":51.97745478924304,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":41.90971817299854},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":8.467628312475288,"after_housing_index":29.81747662899147,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":61.71404093038178},{"id":"owners","income_real":455.5332356511834,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":441.8840657476914,"after_housing_index":121.93329297478193,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.9963060508593946}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":58.63771130490248,"after_housing_index":161.10055528080574,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":18.88194603961826},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":19.50261695214713,"after_housing_index":53.581259406300816,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":41.17174728145994},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":8.959227657352178,"after_housing_index":31.54856961462693,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":60.3721244142097},{"id":"owners","income_real":436.2316471247557,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":422.5824772212637,"after_housing_index":116.60722120369569,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":3.1288811789458593}]}],"mode":"external","matched_control":{"tenure":"mortgage_fixed","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422695,"after_housing_index":110.02730025789201,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259877},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422696,"after_housing_index":110.02730025789202,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259873},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.673929886770168,"after_housing_index":108.01362007949633,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.443159422505342},{"id":"owners","income_real":342.52621679770056,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":330.9244223797324,"after_housing_index":91.31513823261052,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.3871259626296935}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998756},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998753},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.99911941485112,"after_housing_index":112.68007523368901,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.609062512894578},{"id":"owners","income_real":322.87714697703734,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":311.2753525590692,"after_housing_index":85.89318262742044,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":3.5932535103803107}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.157149851368786,"after_housing_index":121.31683181977306,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.80705538814921},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.1571498513688,"after_housing_index":121.31683181977311,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.807055388149205},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":33.13989897417714,"after_housing_index":116.69715848224406,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.930610887438956},{"id":"owners","income_real":307.18675245315876,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":295.58495803519054,"after_housing_index":81.56358212659042,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":3.776788655538552}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.643393912539,"after_housing_index":125.40012119463142,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272318},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.64339391253901,"after_housing_index":125.40012119463148,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272315},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.1573367546785,"after_housing_index":120.27991225012687,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":25.354053105150236},{"id":"owners","income_real":294.2793621832957,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":282.67756776532747,"after_housing_index":78.00192258439344,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":3.9424424233806343}]}]}},{"tenure":"mortgage_reset","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":42.81763739789039,"after_housing_index":117.63667113036902,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":25.872101419910223},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":30.86168609975631,"after_housing_index":84.78903178400465,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":32.62506704040162},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":20.979341505652354,"after_housing_index":73.87558852988394,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":41.60002127428048},{"id":"owners","income_real":436.9376966034678,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":421.99349504725774,"after_housing_index":116.44469772401675,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":3.4202133787903244}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":48.32155074796696,"after_housing_index":132.75805764397674,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":27.274538776034237},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":13.590761449058405,"after_housing_index":37.339097441022105,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":57.14450755886666},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":3.316911971334388,"after_housing_index":11.680005491026776,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":84.52871403867728},{"id":"owners","income_real":479.7413426308295,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":461.61910610716177,"after_housing_index":127.37897125229294,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":3.7775015228598123}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":51.56089710188391,"after_housing_index":141.65779954640743,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":26.006632567715904},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":14.44579423032062,"after_housing_index":39.68820440272438,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":55.64425021751868},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":3.9945616922995844,"after_housing_index":14.066246829437118,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":81.93878854754075},{"id":"owners","income_real":455.5332356511834,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":437.4109991275157,"after_housing_index":120.69899695695487,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":3.9782468336831696}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":54.164644684726774,"after_housing_index":148.81130489428705,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":25.06988297285015},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":15.029550331971425,"after_housing_index":41.29200901978214,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":54.664433632436634},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":4.486161037176474,"after_housing_index":15.797339815072576,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":80.15710301845486},{"id":"owners","income_real":436.2316471247557,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":418.109410601088,"after_housing_index":115.37292518586862,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":4.15426910062878}]}],"mode":"external","matched_control":{"tenure":"mortgage_reset","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.05053394604396,"after_housing_index":104.53958742633134,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":26.329694679466357},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.05053394604397,"after_housing_index":104.53958742633137,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":26.329694679466353},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":28.676500888587178,"after_housing_index":100.97997496972643,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":32.16792530418443},{"id":"owners","income_real":342.52621679770056,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":328.9269933815494,"after_housing_index":90.76396856139897,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":3.970272273839703}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":38.53634135365038,"after_housing_index":105.87428895855807,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":28.557344869235123},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":38.536341353650386,"after_housing_index":105.8742889585581,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":28.55734486923512},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":28.197012787701773,"after_housing_index":99.29152990406781,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":35.329307785110466},{"id":"owners","income_real":322.87714697703734,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":307.4732459319198,"after_housing_index":84.84403101226744,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":4.770824194074363}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":40.355043224219436,"after_housing_index":110.87096899123219,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":27.625883608396208},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":40.35504322421945,"after_housing_index":110.87096899123222,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":27.6258836083962},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":29.337792347027793,"after_housing_index":103.30861315262284,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":34.42851594844147},{"id":"owners","income_real":307.18675245315876,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":291.7828514080412,"after_housing_index":80.51443051143744,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":5.014506948005969}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":41.841287285389654,"after_housing_index":114.95425836609057,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":26.90863895177103},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":41.84128728538966,"after_housing_index":114.9542583660906,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":26.908638951771028},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":30.355230127529147,"after_housing_index":106.89136692050567,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":33.66301031153645},{"id":"owners","income_real":294.2793621832957,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":278.87546113817814,"after_housing_index":76.95277096924046,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":5.234448291186328}]}]}},{"tenure":"renter","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.55304774530926,"after_housing_index":129.31402151474794,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.40518413497551},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":34.59709644717518,"after_housing_index":96.10304568659772,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.470197571493234},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":24.71475185307123,"after_housing_index":88.26697090382582,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":31.201797633070363},{"id":"owners","income_real":436.9376966034678,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":425.7289053946766,"after_housing_index":117.60466999852946,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.5653065175933936}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.56143433045818,"after_housing_index":157.11509536238384,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.873253538025399},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":21.83064503154963,"after_housing_index":60.64068064319341,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":31.161837646745095},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":11.55679555382561,"after_housing_index":41.27426983509147,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":46.094894783159205},{"id":"owners","income_real":479.7413426308295,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":469.8589896896531,"after_housing_index":129.79530101924118,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.0599335648212285}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.80078068437514,"after_housing_index":166.11327967881982,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.181843477763435},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":22.685677812811846,"after_housing_index":63.01577170225513,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":30.34372270103026},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":12.234445274790811,"after_housing_index":43.69444740996719,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":44.682565915177896},{"id":"owners","income_real":455.5332356511834,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":445.650882710007,"after_housing_index":123.1079786491732,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.1694032768102365}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":62.404528267218005,"after_housing_index":173.34591185338334,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.671018552711967},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":23.269433914462656,"after_housing_index":64.63731642906293,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.80941263953463},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":12.726044619667706,"after_housing_index":45.45015935595609,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":43.71098356078038},{"id":"owners","income_real":436.2316471247557,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":426.3492941835792,"after_housing_index":117.77604811701083,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.265391107296318}]}],"mode":"external","matched_control":{"tenure":"renter","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.44975736219514,"after_housing_index":115.1382148949865,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.74839867779486},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.44975736219514,"after_housing_index":115.1382148949865,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.74839867779486},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.07572430473836,"after_housing_index":114.55615823120843,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.12732169051628},{"id":"owners","income_real":342.52621679770056,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":332.32621679770057,"after_housing_index":91.80282231980678,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.977874247221264}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.540242398767916,"after_housing_index":126.50067332991087,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.572788750003594},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.54024239876792,"after_housing_index":126.5006733299109,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.572788750003593},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.20091383281931,"after_housing_index":125.71754940292611,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.265651248064312},{"id":"owners","income_real":322.87714697703734,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":314.47714697703736,"after_housing_index":86.87214004890535,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.601608716704065}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.35894426933698,"after_housing_index":131.5526229703805,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.064847640272372},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.358944269336995,"after_housing_index":131.55262297038055,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.064847640272369},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.34169339214534,"after_housing_index":129.79176211480478,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.774434678582523},{"id":"owners","income_real":307.18675245315876,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":298.7867524531588,"after_housing_index":82.53777692076208,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7344929209734947}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.8451883305072,"after_housing_index":135.68107869585333,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.673722359864186},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.845188330507206,"after_housing_index":135.68107869585336,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.673722359864184},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.35913117264669,"after_housing_index":133.42546847373816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.35699189372119},{"id":"owners","income_real":294.2793621832957,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":285.8793621832957,"after_housing_index":78.97219949814799,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.8544305443913363}]}]}},{"tenure":"owner_free","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.56403675629827,"after_housing_index":120.79138425282234,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":3.8049380656814726},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.6080854581642,"after_housing_index":94.80018577861782,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.798077955194752},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.72574086406024,"after_housing_index":88.7519496422638,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":6.117999535896151},{"id":"owners","income_real":436.9376966034678,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":434.7398944056656,"after_housing_index":116.8655630122757,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":0.503001277959489}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":64.09084609516405,"after_housing_index":139.3279262938349,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.541250842387},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":29.36005679625551,"after_housing_index":63.82621042664241,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":7.419485153986928},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.086207318531493,"after_housing_index":50.226861364556555,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":10.97497494837124},{"id":"owners","income_real":479.7413426308295,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":477.3884014543589,"after_housing_index":128.33021544472012,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.490460372576483}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":67.33019244908103,"after_housing_index":146.36998358495876,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.3766293994674847},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.215089577517727,"after_housing_index":65.68497734242985,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":7.2246958811976825},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":19.763857039496692,"after_housing_index":52.01015010393866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":10.638706170280454},{"id":"owners","income_real":455.5332356511834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":453.18029447471287,"after_housing_index":121.82265980503034,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.516524589716723}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":69.93394003192388,"after_housing_index":152.03030441722584,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.2550044173123736},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.798845679168537,"after_housing_index":66.95401234601856,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":7.097479199889198},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":20.255456384373588,"after_housing_index":53.30383259045681,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":10.407377038281044},{"id":"owners","income_real":436.2316471247557,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":433.8787059482851,"after_housing_index":116.6340607387863,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.539378835070552}]}],"mode":"external","matched_control":{"tenure":"owner_free","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.64975736219514,"after_housing_index":107.93425513520683,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.872235034861738},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.649757362195146,"after_housing_index":107.93425513520683,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8722350348617374},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.275724304738354,"after_housing_index":105.98874817036409,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.73084739029731},{"id":"owners","income_real":342.52621679770056,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":340.52621679770056,"after_housing_index":91.53930559077972,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5838969112198557}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.940242398767914,"after_housing_index":112.91357043210417,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.7078068452389514},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.94024239876792,"after_housing_index":112.91357043210418,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.707806845238951},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.60091383281931,"after_housing_index":109.47608903373502,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.587059820967694},{"id":"owners","income_real":322.87714697703734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":320.87714697703734,"after_housing_index":86.2572975744724,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.6194306468343013}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.75894426933698,"after_housing_index":116.86727015073257,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.586868485779137},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.75894426933699,"after_housing_index":116.86727015073258,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.586868485779136},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.741693392145336,"after_housing_index":112.47814050564561,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.470103494900601},{"id":"owners","income_real":307.18675245315876,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":305.18675245315876,"after_housing_index":82.03944958418246,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.6510697430889274}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.2451883305072,"after_housing_index":120.09823550110261,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.493743419015283},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.245188330507204,"after_housing_index":120.09823550110262,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4937434190152827},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.75913117264669,"after_housing_index":115.15560834907025,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.370712355647903},{"id":"owners","income_real":294.2793621832957,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":292.2793621832957,"after_housing_index":78.56972101701497,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.6796263200931754}]}]}},{"tenure":"mortgage_fixed","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.01261431897059,"after_housing_index":123.6671247914247,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":22.072054605568987},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":33.05666302083652,"after_housing_index":90.81948544506032,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":27.833157018777342},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":23.174318426732565,"after_housing_index":81.60486887029046,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":35.489886432345955},{"id":"owners","income_real":436.9376966034678,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":424.188471968338,"after_housing_index":117.05037868139206,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.9178587094306314}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":52.79461736814265,"after_housing_index":145.0473080304954,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":20.542432127915323},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":18.06382806923411,"after_housing_index":49.62834782754077,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":43.039670721861704},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":7.789978591510091,"after_housing_index":27.43123529058113,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":63.664701546677094},{"id":"owners","income_real":479.7413426308295,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":466.0921727273375,"after_housing_index":128.61326727012,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.8451102063962197}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":56.03396372205962,"after_housing_index":153.94704993292612,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":19.587480059144582},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":18.918860850496323,"after_housing_index":51.97745478924304,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":41.90971817299854},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":8.467628312475288,"after_housing_index":29.81747662899147,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":61.71404093038178},{"id":"owners","income_real":455.5332356511834,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":441.8840657476914,"after_housing_index":121.93329297478193,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.9963060508593946}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":58.63771130490248,"after_housing_index":161.10055528080574,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":18.88194603961826},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":19.50261695214713,"after_housing_index":53.581259406300816,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":41.17174728145994},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":8.959227657352178,"after_housing_index":31.54856961462693,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":60.3721244142097},{"id":"owners","income_real":436.2316471247557,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":422.5824772212637,"after_housing_index":116.60722120369569,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":3.1288811789458593}]}],"mode":"external","matched_control":{"tenure":"mortgage_fixed","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422695,"after_housing_index":110.02730025789201,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259877},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422696,"after_housing_index":110.02730025789202,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259873},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.673929886770168,"after_housing_index":108.01362007949633,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.443159422505342},{"id":"owners","income_real":342.52621679770056,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":330.9244223797324,"after_housing_index":91.31513823261052,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.3871259626296935}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998756},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998753},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.99911941485112,"after_housing_index":112.68007523368901,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.609062512894578},{"id":"owners","income_real":322.87714697703734,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":311.2753525590692,"after_housing_index":85.89318262742044,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":3.5932535103803107}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.157149851368786,"after_housing_index":121.31683181977306,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.80705538814921},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.1571498513688,"after_housing_index":121.31683181977311,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.807055388149205},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":33.13989897417714,"after_housing_index":116.69715848224406,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.930610887438956},{"id":"owners","income_real":307.18675245315876,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":295.58495803519054,"after_housing_index":81.56358212659042,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":3.776788655538552}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.643393912539,"after_housing_index":125.40012119463142,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272318},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.64339391253901,"after_housing_index":125.40012119463148,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272315},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.1573367546785,"after_housing_index":120.27991225012687,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":25.354053105150236},{"id":"owners","income_real":294.2793621832957,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":282.67756776532747,"after_housing_index":78.00192258439344,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":3.9424424233806343}]}]}},{"tenure":"mortgage_reset","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.76183895410047,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.01261431897059,"after_housing_index":123.6671247914247,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":22.072054605568987},{"id":"displaced_free","income_real":45.805887655966394,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":33.05666302083652,"after_housing_index":90.81948544506032,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":27.833157018777342},{"id":"displaced_debt","income_real":35.92354306186244,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":23.174318426732565,"after_housing_index":81.60486887029046,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":35.489886432345955},{"id":"owners","income_real":436.9376966034678,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":424.188471968338,"after_housing_index":117.05037868139206,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.9178587094306314}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":66.44378727163465,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":52.79461736814265,"after_housing_index":145.0473080304954,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":20.542432127915323},{"id":"displaced_free","income_real":31.712997972726097,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":18.06382806923411,"after_housing_index":49.62834782754077,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":43.039670721861704},{"id":"displaced_debt","income_real":21.43914849500208,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":7.789978591510091,"after_housing_index":27.43123529058113,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":63.664701546677094},{"id":"owners","income_real":479.7413426308295,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":466.0921727273375,"after_housing_index":128.61326727012,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.8451102063962197}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":69.6831336255516,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":56.03396372205962,"after_housing_index":153.94704993292612,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":19.587480059144582},{"id":"displaced_free","income_real":32.56803075398832,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":18.918860850496323,"after_housing_index":51.97745478924304,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":41.90971817299854},{"id":"displaced_debt","income_real":22.11679821596728,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":8.467628312475288,"after_housing_index":29.81747662899147,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":61.71404093038178},{"id":"owners","income_real":455.5332356511834,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":441.8840657476914,"after_housing_index":121.93329297478193,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.9963060508593946}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":72.28688120839448,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":58.63771130490248,"after_housing_index":161.10055528080574,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":18.88194603961826},{"id":"displaced_free","income_real":33.15178685563912,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":19.50261695214713,"after_housing_index":53.581259406300816,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":41.17174728145994},{"id":"displaced_debt","income_real":22.608397560844175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":8.959227657352178,"after_housing_index":31.54856961462693,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":60.3721244142097},{"id":"owners","income_real":436.2316471247557,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":422.5824772212637,"after_housing_index":116.60722120369569,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":3.1288811789458593}]}],"mode":"external","matched_control":{"tenure":"mortgage_reset","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":51.64975736219514,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422695,"after_housing_index":110.02730025789201,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259877},{"id":"displaced_free","income_real":51.649757362195146,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.04796294422696,"after_housing_index":110.02730025789202,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.462437406259873},{"id":"displaced_debt","income_real":42.275724304738354,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.673929886770168,"after_housing_index":108.01362007949633,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.443159422505342},{"id":"owners","income_real":342.52621679770056,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":330.9244223797324,"after_housing_index":91.31513823261052,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.3871259626296935}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":53.940242398767914,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998756},{"id":"displaced_free","income_real":53.94024239876792,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.33844798079973,"after_housing_index":116.32015178709895,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.508606379998753},{"id":"displaced_debt","income_real":43.60091383281931,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.99911941485112,"after_housing_index":112.68007523368901,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.609062512894578},{"id":"owners","income_real":322.87714697703734,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":311.2753525590692,"after_housing_index":85.89318262742044,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":3.5932535103803107}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.75894426933698,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.157149851368786,"after_housing_index":121.31683181977306,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.80705538814921},{"id":"displaced_free","income_real":55.75894426933699,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.1571498513688,"after_housing_index":121.31683181977311,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.807055388149205},{"id":"displaced_debt","income_real":44.741693392145336,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":33.13989897417714,"after_housing_index":116.69715848224406,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.930610887438956},{"id":"owners","income_real":307.18675245315876,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":295.58495803519054,"after_housing_index":81.56358212659042,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":3.776788655538552}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":57.2451883305072,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.643393912539,"after_housing_index":125.40012119463142,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272318},{"id":"displaced_free","income_real":57.245188330507204,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.64339391253901,"after_housing_index":125.40012119463148,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.266846448272315},{"id":"displaced_debt","income_real":45.75913117264669,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.1573367546785,"after_housing_index":120.27991225012687,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":25.354053105150236},{"id":"owners","income_real":294.2793621832957,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":282.67756776532747,"after_housing_index":78.00192258439344,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":3.9424424233806343}]}]}},{"tenure":"renter","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.10651965344083,"after_housing_index":125.29588792622452,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.62147752462548},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.88059406777943,"after_housing_index":110.77942796605396,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.849175546770205},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.323131589185653,"after_housing_index":108.29689853280591,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":30.30758428837942},{"id":"owners","income_real":474.78059216970854,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":461.59377898289534,"after_housing_index":127.51209364168379,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7774541344561974}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.4154054479887,"after_housing_index":151.15390402219083,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.599763971435866},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":565.5885000148717,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":551.4708529560481,"after_housing_index":152.34001462874258,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.496098675707218}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.558342521319695,"after_housing_index":165.43984033699914,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.161801747456195},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.882352941176478,"after_housing_index":92.436974789916,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.29411764705882},{"id":"owners","income_real":585.5059262520367,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":571.3882791932132,"after_housing_index":157.84206607547324,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.4111877311292065}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.87011456940306,"after_housing_index":177.4169849150085,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.10238781582602},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":614.7511461387653,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":600.6334990799418,"after_housing_index":165.92085609943143,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.296481616585195}]}],"mode":"capital_only","matched_control":{"tenure":"renter","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.060889411631365,"after_housing_index":111.28024836564268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.04993275301013},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.060889411631365,"after_housing_index":111.28024836564268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.04993275301013},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.4714679399169,"after_housing_index":108.82667121398892,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.254262407355537},{"id":"owners","income_real":374.9502059362796,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":362.9502059362796,"after_housing_index":100.26248782770155,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.200424965772475}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.303106341723506,"after_housing_index":120.28640650478752,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.69860030257755},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.30310634172352,"after_housing_index":120.28640650478756,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.698600302577542},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.203070689885834,"after_housing_index":115.01096674959227,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.14743526346403},{"id":"owners","income_real":393.60913052653245,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":381.60913052653245,"after_housing_index":105.41688688578245,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.0487097654334274}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.22678093785646,"after_housing_index":128.40772482737904,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.609073362319666},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.22678093785646,"after_housing_index":128.40772482737904,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.609073362319666},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.7913111225481,"after_housing_index":120.68325400910035,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.205844964528826},{"id":"owners","income_real":415.7030929690879,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":403.7030929690879,"after_housing_index":111.52019142792483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.8866756593731506}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.93756940146403,"after_housing_index":135.93769278184453,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.69228526484632},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.93756940146404,"after_housing_index":135.93769278184456,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.692285264846316},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29129069794734,"after_housing_index":126.0403239212405,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.37465106766658},{"id":"owners","income_real":441.1757583663922,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":429.1757583663922,"after_housing_index":118.55683932773265,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.720004391092159}]}]}},{"tenure":"owner_free","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.09553064245181,"after_housing_index":121.94680574446046,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":3.7702462541042467},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.86960505679042,"after_housing_index":110.5860979495444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.1415292577950344},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.31214257819664,"after_housing_index":108.71616467946485,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":5.051264048063237},{"id":"owners","income_real":474.78059216970854,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":472.5827899719063,"after_housing_index":127.03838440105008,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":0.4629090224093662}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.18011133034165,"after_housing_index":143.86980723987313,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.433293995239311},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":565.5885000148717,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":563.2355588384011,"after_housing_index":151.40740828989274,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.416016445951203}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.32304840367264,"after_housing_index":155.05010522537532,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.193633624576033},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352942,"after_housing_index":99.07120743034058,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176469},{"id":"owners","income_real":585.5059262520367,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":583.1529850755661,"after_housing_index":156.76155512784035,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.40186462185486777}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":75.634820451756,"after_housing_index":164.42352272120868,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.0170646359710034},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":614.7511461387653,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":612.3982049622947,"after_housing_index":164.62317337696095,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.38274693609753246}]}],"mode":"capital_only","matched_control":{"tenure":"owner_free","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.4714679399169,"after_housing_index":106.5038629997813,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.709043734559256},{"id":"owners","income_real":374.9502059362796,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9502059362796,"after_housing_index":100.25543170330097,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5334041609620791}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.303106341723506,"after_housing_index":115.87631813418153,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.616433383762925},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.30310634172352,"after_housing_index":115.87631813418157,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.616433383762924},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.203070689885834,"after_housing_index":111.06071234180483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.524572543910672},{"id":"owners","income_real":393.60913052653245,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":391.60913052653245,"after_housing_index":105.27127164691733,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5081182942389045}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7913111225481,"after_housing_index":115.24029242775816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.367640827421471},{"id":"owners","income_real":415.7030929690879,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":413.7030929690879,"after_housing_index":111.21050886265803,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.4811126098955251}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146403,"after_housing_index":128.1251508727479,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.282047544141053},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146404,"after_housing_index":128.12515087274792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.2820475441410526},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.29129069794734,"after_housing_index":119.18760709986142,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.229108511277763},{"id":"owners","income_real":441.1757583663922,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":439.1757583663922,"after_housing_index":118.05799956085811,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.45333406518202646}]}]}},{"tenure":"mortgage_fixed","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.54410820512414,"after_housing_index":125.12734481506213,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.870810972616056},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.31818261946274,"after_housing_index":110.7696986012026,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":24.024585512469177},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.760720140868965,"after_housing_index":108.31923887589562,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":29.301863518251718},{"id":"owners","income_real":474.78059216970854,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":462.0313675345787,"after_housing_index":127.49273048759456,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.685287656108047}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.883882603320245,"after_housing_index":150.78733065460236,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.916185554605573},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":565.5885000148717,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":551.9393301113797,"after_housing_index":152.3018937759182,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.4132686402098162}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.026819676651236,"after_housing_index":164.91697521012912,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.525940379320875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.350830096508016,"after_housing_index":92.7904758643651,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":34.12292475872998},{"id":"owners","income_real":585.5059262520367,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":571.8567563485446,"after_housing_index":157.79789953156933,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.331175363307352}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.3385917247346,"after_housing_index":176.76308679484936,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":17.501681826128817},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":614.7511461387653,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":601.1019762352732,"after_housing_index":165.86781252679486,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":2.2202756333553912}]}],"mode":"capital_only","matched_control":{"tenure":"mortgage_fixed","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"mortgage_reset","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.54410820512414,"after_housing_index":125.12734481506213,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.870810972616056},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.31818261946274,"after_housing_index":110.7696986012026,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":24.024585512469177},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.760720140868965,"after_housing_index":108.31923887589562,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":29.301863518251718},{"id":"owners","income_real":474.78059216970854,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":462.0313675345787,"after_housing_index":127.49273048759456,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.685287656108047}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.883882603320245,"after_housing_index":150.78733065460236,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.916185554605573},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":565.5885000148717,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":551.9393301113797,"after_housing_index":152.3018937759182,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.4132686402098162}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.026819676651236,"after_housing_index":164.91697521012912,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.525940379320875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.350830096508016,"after_housing_index":92.7904758643651,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":34.12292475872998},{"id":"owners","income_real":585.5059262520367,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":571.8567563485446,"after_housing_index":157.79789953156933,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.331175363307352}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.3385917247346,"after_housing_index":176.76308679484936,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":17.501681826128817},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":614.7511461387653,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":601.1019762352732,"after_housing_index":165.86781252679486,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":2.2202756333553912}]}],"mode":"capital_only","matched_control":{"tenure":"mortgage_reset","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"renter","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.76586031278149,"after_housing_index":127.12738975772635,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.490403648394203},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.53993472712009,"after_housing_index":112.6109297975558,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.606716769431692},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.982472248526314,"after_housing_index":110.65168660187969,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.792205073960442},{"id":"owners","income_real":474.78059216970854,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":462.253119642236,"after_housing_index":127.69423194536905,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.6385814277333868}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.827170153871045,"after_housing_index":155.0754726496418,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.53978757429228},{"id":"displaced_free","income_real":48.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29411764705882,"after_housing_index":98.0392156862745,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.47058823529412},{"id":"displaced_debt","income_real":40.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":27.294117647058822,"after_housing_index":97.47899159663866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":31.764705882352942},{"id":"owners","income_real":565.5885000148717,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":552.8826176619305,"after_housing_index":152.7300048789863,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.246488808136496}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":60.97010722720204,"after_housing_index":169.3614089644501,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.245621572710576},{"id":"displaced_free","income_real":48.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29411764705882,"after_housing_index":98.0392156862745,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.47058823529412},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":27.294117647058833,"after_housing_index":97.47899159663869,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":31.764705882352935},{"id":"owners","income_real":585.5059262520367,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":572.8000438990955,"after_housing_index":158.23205632571697,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.170068958016286}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":65.28187927528542,"after_housing_index":181.3385535424595,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":16.29214903424342},{"id":"displaced_free","income_real":48.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29411764705882,"after_housing_index":98.0392156862745,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.47058823529412},{"id":"displaced_debt","income_real":40.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":27.294117647058822,"after_housing_index":97.47899159663866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":31.764705882352942},{"id":"owners","income_real":614.7511461387653,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":602.0452637858241,"after_housing_index":166.31084634967516,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.0668334549266754}]}],"mode":"capital_only","matched_control":{"tenure":"renter","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.660889411631366,"after_housing_index":112.94691503230935,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.897436115359618},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.660889411631366,"after_housing_index":112.94691503230935,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.897436115359618},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.0714679399169,"after_housing_index":110.96952835684608,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.841549286987757},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":363.5502059362796,"after_housing_index":100.42823368405514,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.0404037174838505}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.50310634172351,"after_housing_index":123.61973983812085,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.528740272319794},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.50310634172352,"after_housing_index":123.61973983812089,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.528740272319787},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.40307068988584,"after_housing_index":119.29668103530655,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.432691737117626},{"id":"owners","income_real":393.60913052653245,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":382.80913052653244,"after_housing_index":105.74837859848964,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7438387888900846}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.42678093785646,"after_housing_index":131.7410581607124,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.5481660260877},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.42678093785646,"after_housing_index":131.7410581607124,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.5481660260877},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":34.9913111225481,"after_housing_index":124.96896829481463,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.585260468075944},{"id":"owners","income_real":415.7030929690879,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":404.9030929690879,"after_housing_index":111.851683140632,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.5980080934358356}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.137569401464035,"after_housing_index":139.27102611517788,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.723056738361684},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.137569401464035,"after_housing_index":139.27102611517788,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.723056738361684},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.491290697947335,"after_housing_index":130.32603820695476,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.83718596089992},{"id":"owners","income_real":441.1757583663922,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":430.3757583663922,"after_housing_index":118.88833104043982,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.448003951982943}]}]}},{"tenure":"owner_free","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.09553064245181,"after_housing_index":121.94680574446046,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":3.7702462541042467},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.86960505679042,"after_housing_index":110.5860979495444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.1415292577950344},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.31214257819664,"after_housing_index":108.71616467946485,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":5.051264048063237},{"id":"owners","income_real":474.78059216970854,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":472.5827899719063,"after_housing_index":127.03838440105008,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":0.4629090224093662}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.18011133034165,"after_housing_index":143.86980723987313,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.433293995239311},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":565.5885000148717,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":563.2355588384011,"after_housing_index":151.40740828989274,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.416016445951203}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.32304840367264,"after_housing_index":155.05010522537532,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.193633624576033},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352942,"after_housing_index":99.07120743034058,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176469},{"id":"owners","income_real":585.5059262520367,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":583.1529850755661,"after_housing_index":156.76155512784035,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.40186462185486777}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":75.634820451756,"after_housing_index":164.42352272120868,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.0170646359710034},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":614.7511461387653,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":612.3982049622947,"after_housing_index":164.62317337696095,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.38274693609753246}]}],"mode":"capital_only","matched_control":{"tenure":"owner_free","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.4714679399169,"after_housing_index":106.5038629997813,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":4.709043734559256},{"id":"owners","income_real":374.9502059362796,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9502059362796,"after_housing_index":100.25543170330097,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":0.5334041609620791}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.303106341723506,"after_housing_index":115.87631813418153,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.616433383762925},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.30310634172352,"after_housing_index":115.87631813418157,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.616433383762924},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.203070689885834,"after_housing_index":111.06071234180483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.524572543910672},{"id":"owners","income_real":393.60913052653245,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":391.60913052653245,"after_housing_index":105.27127164691733,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.5081182942389045}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7913111225481,"after_housing_index":115.24029242775816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.367640827421471},{"id":"owners","income_real":415.7030929690879,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":413.7030929690879,"after_housing_index":111.21050886265803,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.4811126098955251}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146403,"after_housing_index":128.1251508727479,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.282047544141053},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146404,"after_housing_index":128.12515087274792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.2820475441410526},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.29129069794734,"after_housing_index":119.18760709986142,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.229108511277763},{"id":"owners","income_real":441.1757583663922,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":439.1757583663922,"after_housing_index":118.05799956085811,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.45333406518202646}]}]}},{"tenure":"mortgage_fixed","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.54410820512414,"after_housing_index":125.12734481506213,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.870810972616056},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.31818261946274,"after_housing_index":110.7696986012026,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":24.024585512469177},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.760720140868965,"after_housing_index":108.31923887589562,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":29.301863518251718},{"id":"owners","income_real":474.78059216970854,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":462.0313675345787,"after_housing_index":127.49273048759456,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.685287656108047}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.883882603320245,"after_housing_index":150.78733065460236,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.916185554605573},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":565.5885000148717,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":551.9393301113797,"after_housing_index":152.3018937759182,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.4132686402098162}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.026819676651236,"after_housing_index":164.91697521012912,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.525940379320875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.350830096508016,"after_housing_index":92.7904758643651,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":34.12292475872998},{"id":"owners","income_real":585.5059262520367,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":571.8567563485446,"after_housing_index":157.79789953156933,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.331175363307352}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.3385917247346,"after_housing_index":176.76308679484936,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":17.501681826128817},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":614.7511461387653,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":601.1019762352732,"after_housing_index":165.86781252679486,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":2.2202756333553912}]}],"mode":"capital_only","matched_control":{"tenure":"mortgage_fixed","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"mortgage_reset","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.54410820512414,"after_housing_index":125.12734481506213,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.870810972616056},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.31818261946274,"after_housing_index":110.7696986012026,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":24.024585512469177},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.760720140868965,"after_housing_index":108.31923887589562,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":29.301863518251718},{"id":"owners","income_real":474.78059216970854,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":462.0313675345787,"after_housing_index":127.49273048759456,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.685287656108047}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.883882603320245,"after_housing_index":150.78733065460236,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.916185554605573},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":565.5885000148717,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":551.9393301113797,"after_housing_index":152.3018937759182,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.4132686402098162}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.026819676651236,"after_housing_index":164.91697521012912,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.525940379320875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.350830096508016,"after_housing_index":92.7904758643651,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":34.12292475872998},{"id":"owners","income_real":585.5059262520367,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":571.8567563485446,"after_housing_index":157.79789953156933,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.331175363307352}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.3385917247346,"after_housing_index":176.76308679484936,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":17.501681826128817},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":614.7511461387653,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":601.1019762352732,"after_housing_index":165.86781252679486,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":2.2202756333553912}]}],"mode":"capital_only","matched_control":{"tenure":"mortgage_reset","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"renter","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.10651965344083,"after_housing_index":125.29588792622452,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.62147752462548},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.88059406777943,"after_housing_index":110.77942796605396,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.849175546770205},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.323131589185653,"after_housing_index":108.29689853280591,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":30.30758428837942},{"id":"owners","income_real":474.78059216970854,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":461.59377898289534,"after_housing_index":127.51209364168379,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7774541344561974}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.4154054479887,"after_housing_index":151.15390402219083,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.599763971435866},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":565.5885000148717,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":551.4708529560481,"after_housing_index":152.34001462874258,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.496098675707218}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.558342521319695,"after_housing_index":165.43984033699914,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.161801747456195},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.882352941176478,"after_housing_index":92.436974789916,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.29411764705882},{"id":"owners","income_real":585.5059262520367,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":571.3882791932132,"after_housing_index":157.84206607547324,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.4111877311292065}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.87011456940306,"after_housing_index":177.4169849150085,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.10238781582602},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":614.7511461387653,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":600.6334990799418,"after_housing_index":165.92085609943143,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.296481616585195}]}],"mode":"capital_only","matched_control":{"tenure":"renter","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.060889411631365,"after_housing_index":111.28024836564268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.04993275301013},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.060889411631365,"after_housing_index":111.28024836564268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.04993275301013},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.4714679399169,"after_housing_index":108.82667121398892,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.254262407355537},{"id":"owners","income_real":374.9502059362796,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":362.9502059362796,"after_housing_index":100.26248782770155,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.200424965772475}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.303106341723506,"after_housing_index":120.28640650478752,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.69860030257755},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.30310634172352,"after_housing_index":120.28640650478756,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.698600302577542},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.203070689885834,"after_housing_index":115.01096674959227,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.14743526346403},{"id":"owners","income_real":393.60913052653245,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":381.60913052653245,"after_housing_index":105.41688688578245,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.0487097654334274}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.22678093785646,"after_housing_index":128.40772482737904,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.609073362319666},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.22678093785646,"after_housing_index":128.40772482737904,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.609073362319666},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.7913111225481,"after_housing_index":120.68325400910035,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.205844964528826},{"id":"owners","income_real":415.7030929690879,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":403.7030929690879,"after_housing_index":111.52019142792483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.8866756593731506}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.93756940146403,"after_housing_index":135.93769278184453,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.69228526484632},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.93756940146404,"after_housing_index":135.93769278184456,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.692285264846316},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29129069794734,"after_housing_index":126.0403239212405,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.37465106766658},{"id":"owners","income_real":441.1757583663922,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":429.1757583663922,"after_housing_index":118.55683932773265,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.720004391092159}]}]}},{"tenure":"owner_free","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.09553064245181,"after_housing_index":121.94680574446046,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":3.7702462541042467},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.86960505679042,"after_housing_index":110.5860979495444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.1415292577950344},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.31214257819664,"after_housing_index":108.71616467946485,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":5.051264048063237},{"id":"owners","income_real":474.78059216970854,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":472.5827899719063,"after_housing_index":127.03838440105008,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":0.4629090224093662}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.18011133034165,"after_housing_index":143.86980723987313,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.433293995239311},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":565.5885000148717,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":563.2355588384011,"after_housing_index":151.40740828989274,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.416016445951203}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.32304840367264,"after_housing_index":155.05010522537532,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.193633624576033},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352942,"after_housing_index":99.07120743034058,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176469},{"id":"owners","income_real":585.5059262520367,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":583.1529850755661,"after_housing_index":156.76155512784035,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.40186462185486777}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":75.634820451756,"after_housing_index":164.42352272120868,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.0170646359710034},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":614.7511461387653,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":612.3982049622947,"after_housing_index":164.62317337696095,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.38274693609753246}]}],"mode":"capital_only","matched_control":{"tenure":"owner_free","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.4714679399169,"after_housing_index":106.5038629997813,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":4.709043734559256},{"id":"owners","income_real":374.9502059362796,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9502059362796,"after_housing_index":100.25543170330097,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":0.5334041609620791}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.303106341723506,"after_housing_index":115.87631813418153,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.616433383762925},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.30310634172352,"after_housing_index":115.87631813418157,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.616433383762924},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.203070689885834,"after_housing_index":111.06071234180483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.524572543910672},{"id":"owners","income_real":393.60913052653245,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":391.60913052653245,"after_housing_index":105.27127164691733,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.5081182942389045}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7913111225481,"after_housing_index":115.24029242775816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.367640827421471},{"id":"owners","income_real":415.7030929690879,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":413.7030929690879,"after_housing_index":111.21050886265803,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.4811126098955251}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146403,"after_housing_index":128.1251508727479,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.282047544141053},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146404,"after_housing_index":128.12515087274792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.2820475441410526},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.29129069794734,"after_housing_index":119.18760709986142,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.229108511277763},{"id":"owners","income_real":441.1757583663922,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":439.1757583663922,"after_housing_index":118.05799956085811,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.45333406518202646}]}]}},{"tenure":"mortgage_fixed","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.54410820512414,"after_housing_index":125.12734481506213,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.870810972616056},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.31818261946274,"after_housing_index":110.7696986012026,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":24.024585512469177},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.760720140868965,"after_housing_index":108.31923887589562,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":29.301863518251718},{"id":"owners","income_real":474.78059216970854,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":462.0313675345787,"after_housing_index":127.49273048759456,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.685287656108047}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.883882603320245,"after_housing_index":150.78733065460236,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.916185554605573},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":565.5885000148717,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":551.9393301113797,"after_housing_index":152.3018937759182,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.4132686402098162}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.026819676651236,"after_housing_index":164.91697521012912,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.525940379320875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.350830096508016,"after_housing_index":92.7904758643651,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":34.12292475872998},{"id":"owners","income_real":585.5059262520367,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":571.8567563485446,"after_housing_index":157.79789953156933,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.331175363307352}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.3385917247346,"after_housing_index":176.76308679484936,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":17.501681826128817},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":614.7511461387653,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":601.1019762352732,"after_housing_index":165.86781252679486,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":2.2202756333553912}]}],"mode":"capital_only","matched_control":{"tenure":"mortgage_fixed","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"mortgage_reset","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":43.34913128404393,"after_housing_index":119.09689115400644,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":25.636210571735365},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.123205698382534,"after_housing_index":104.73924494014693,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":28.160790830640718},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":28.565743219788757,"after_housing_index":100.58995853548912,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":34.346634161792075},{"id":"owners","income_real":474.78059216970854,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":459.83639061349845,"after_housing_index":126.88704953021923,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":3.1476016085485514}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":50.41081598314454,"after_housing_index":138.4980802680837,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":26.443060480731294},{"id":"displaced_free","income_real":48.0,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":29.87776347633231,"after_housing_index":82.08581439267886,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":37.7546594243077},{"id":"displaced_debt","income_real":40.0,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":21.877763476332312,"after_housing_index":77.03924606481075,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":45.30559130916923},{"id":"owners","income_real":565.5885000148717,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":547.4662634912039,"after_housing_index":151.0675977580911,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":3.2041380832869097}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":55.55375305647553,"after_housing_index":152.62772482361044,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":24.597208163664636},{"id":"displaced_free","income_real":48.0,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":29.8777634763323,"after_housing_index":82.08581439267884,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":37.754659424307704},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":21.877763476332312,"after_housing_index":77.03924606481075,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":45.30559130916923},{"id":"owners","income_real":585.5059262520367,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":567.383689728369,"after_housing_index":156.56360351374227,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":3.0951414342929815}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":59.86552510455889,"after_housing_index":164.47383640833067,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":23.237282549610462},{"id":"displaced_free","income_real":48.0,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":29.8777634763323,"after_housing_index":82.08581439267884,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":37.75465942430771},{"id":"displaced_debt","income_real":40.0,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":21.8777634763323,"after_housing_index":77.03924606481073,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":45.30559130916925},{"id":"owners","income_real":614.7511461387653,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":596.6289096150975,"after_housing_index":164.63351650896783,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":2.9478979644841594}]}],"mode":"capital_only","matched_control":{"tenure":"mortgage_reset","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.46166599548019,"after_housing_index":105.66912676175173,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":26.121765436287106},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.46166599548019,"after_housing_index":105.66912676175173,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":26.121765436287106},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":28.872244523765723,"after_housing_index":101.66925667315347,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":32.019668911349115},{"id":"owners","income_real":374.9502059362796,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":361.3509825201284,"after_housing_index":99.71102973310214,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":3.626941178013989}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":39.89920529660597,"after_housing_index":109.61860525427232,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":27.853590989871837},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":39.899205296605984,"after_housing_index":109.61860525427237,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":27.85359098987183},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":28.7991696447683,"after_housing_index":101.41193450261584,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":34.84803386892786},{"id":"owners","income_real":393.60913052653245,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":378.2052294814149,"after_housing_index":104.36178315894145,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":3.913501961835001}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":42.82287989273892,"after_housing_index":117.65107429877995,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":26.45501055872833},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":42.82287989273892,"after_housing_index":117.65107429877995,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":26.45501055872833},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":30.38741007743056,"after_housing_index":107.00468376303805,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":33.63935355310782},{"id":"owners","income_real":415.7030929690879,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":400.29919192397034,"after_housing_index":110.45838134906529,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":3.7055055171944535}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":45.53366835634649,"after_housing_index":125.09866249786899,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":25.27816779765992},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":45.533668356346496,"after_housing_index":125.09866249786901,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":25.278167797659915},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":31.887389652829796,"after_housing_index":112.28663571970783,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":32.57238450839352},{"id":"owners","income_real":441.1757583663922,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":425.77185732127464,"after_housing_index":117.48729733290516,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":3.4915565402224016}]}]}},{"tenure":"renter","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.08454163146281,"after_housing_index":130.79039342073006,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.228255895931657},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.858616045801405,"after_housing_index":116.27393346055948,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.121799214754674},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.30115356720763,"after_housing_index":115.36126274002724,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.761446645122504},{"id":"owners","income_real":474.78059216970854,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":463.5718009609173,"after_housing_index":128.0585085527396,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.3608360142877673}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.65069956563576,"after_housing_index":162.91860990454379,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.419834780005104},{"id":"displaced_free","income_real":48.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.11764705882353,"after_housing_index":105.88235294117646,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.588235294117645},{"id":"displaced_debt","income_real":40.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.117647058823533,"after_housing_index":107.56302521008404,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.705882352941174},{"id":"owners","income_real":565.5885000148717,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":555.7061470736952,"after_housing_index":153.50998537947382,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.7472690729950524}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.79363663896676,"after_housing_index":177.20454621935212,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.413261223219335},{"id":"displaced_free","income_real":48.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.11764705882353,"after_housing_index":105.88235294117646,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.588235294117645},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.11764705882354,"after_housing_index":107.56302521008408,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.705882352941167},{"id":"owners","income_real":585.5059262520367,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":575.6235733108603,"after_housing_index":159.01203682620448,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.6878314117904445}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":68.10540868705012,"after_housing_index":189.18169079736143,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":12.671671471078211},{"id":"displaced_free","income_real":48.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.11764705882353,"after_housing_index":105.88235294117646,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.588235294117645},{"id":"displaced_debt","income_real":40.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.117647058823533,"after_housing_index":107.56302521008404,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.705882352941174},{"id":"owners","income_real":614.7511461387653,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":604.8687931975888,"after_housing_index":167.09082685016267,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.607537131609636}]}],"mode":"capital_only","matched_control":{"tenure":"renter","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.86088941163136,"after_housing_index":116.28024836564266,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.592442840058606},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.86088941163136,"after_housing_index":116.28024836564266,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.592442840058606},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.2714679399169,"after_housing_index":115.25524264256036,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.016123046252204},{"id":"owners","income_real":374.9502059362796,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":364.7502059362796,"after_housing_index":100.75972539676232,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7203612209066033}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.90310634172351,"after_housing_index":130.28640650478752,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.189020211804282},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.90310634172352,"after_housing_index":130.28640650478758,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.189020211804278},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.803070689885836,"after_housing_index":127.86810960673513,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.00320468442482},{"id":"owners","income_real":393.60913052653245,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":385.2091305265325,"after_housing_index":106.41136202390399,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.134096835803399}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.82678093785646,"after_housing_index":138.40772482737907,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.426351353623764},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.82678093785646,"after_housing_index":138.40772482737907,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.426351353623764},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.3913111225481,"after_housing_index":133.54039686624324,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.344091475170174},{"id":"owners","income_real":415.7030929690879,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":407.3030929690879,"after_housing_index":112.51466656604637,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.020672961561205}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.53756940146403,"after_housing_index":145.93769278184453,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.78459968539242},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.53756940146404,"after_housing_index":145.93769278184456,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.784599685392418},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.89129069794734,"after_housing_index":138.89746677838338,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.762255747366602},{"id":"owners","income_real":441.1757583663922,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":432.7757583663922,"after_housing_index":119.55131446585419,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.904003073764511}]}]}},{"tenure":"owner_free","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.09553064245181,"after_housing_index":121.94680574446046,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":3.7702462541042467},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.86960505679042,"after_housing_index":110.5860979495444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.1415292577950344},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.31214257819664,"after_housing_index":108.71616467946485,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":5.051264048063237},{"id":"owners","income_real":474.78059216970854,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":472.5827899719063,"after_housing_index":127.03838440105008,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":0.4629090224093662}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.18011133034165,"after_housing_index":143.86980723987313,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.433293995239311},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":565.5885000148717,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":563.2355588384011,"after_housing_index":151.40740828989274,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.416016445951203}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.32304840367264,"after_housing_index":155.05010522537532,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.193633624576033},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352942,"after_housing_index":99.07120743034058,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176469},{"id":"owners","income_real":585.5059262520367,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":583.1529850755661,"after_housing_index":156.76155512784035,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.40186462185486777}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":75.634820451756,"after_housing_index":164.42352272120868,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.0170646359710034},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":614.7511461387653,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":612.3982049622947,"after_housing_index":164.62317337696095,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.38274693609753246}]}],"mode":"capital_only","matched_control":{"tenure":"owner_free","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.4714679399169,"after_housing_index":106.5038629997813,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.709043734559256},{"id":"owners","income_real":374.9502059362796,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9502059362796,"after_housing_index":100.25543170330097,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5334041609620791}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.303106341723506,"after_housing_index":115.87631813418153,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.616433383762925},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.30310634172352,"after_housing_index":115.87631813418157,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.616433383762924},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.203070689885834,"after_housing_index":111.06071234180483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.524572543910672},{"id":"owners","income_real":393.60913052653245,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":391.60913052653245,"after_housing_index":105.27127164691733,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5081182942389045}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7913111225481,"after_housing_index":115.24029242775816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.367640827421471},{"id":"owners","income_real":415.7030929690879,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":413.7030929690879,"after_housing_index":111.21050886265803,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.4811126098955251}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146403,"after_housing_index":128.1251508727479,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.282047544141053},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146404,"after_housing_index":128.12515087274792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.2820475441410526},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.29129069794734,"after_housing_index":119.18760709986142,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.229108511277763},{"id":"owners","income_real":441.1757583663922,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":439.1757583663922,"after_housing_index":118.05799956085811,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.45333406518202646}]}]}},{"tenure":"mortgage_fixed","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.54410820512414,"after_housing_index":125.12734481506213,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.870810972616056},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.31818261946274,"after_housing_index":110.7696986012026,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":24.024585512469177},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.760720140868965,"after_housing_index":108.31923887589562,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":29.301863518251718},{"id":"owners","income_real":474.78059216970854,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":462.0313675345787,"after_housing_index":127.49273048759456,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.685287656108047}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.883882603320245,"after_housing_index":150.78733065460236,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.916185554605573},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":565.5885000148717,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":551.9393301113797,"after_housing_index":152.3018937759182,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.4132686402098162}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.026819676651236,"after_housing_index":164.91697521012912,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.525940379320875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.350830096508016,"after_housing_index":92.7904758643651,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":34.12292475872998},{"id":"owners","income_real":585.5059262520367,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":571.8567563485446,"after_housing_index":157.79789953156933,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.331175363307352}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.3385917247346,"after_housing_index":176.76308679484936,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":17.501681826128817},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":614.7511461387653,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":601.1019762352732,"after_housing_index":165.86781252679486,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":2.2202756333553912}]}],"mode":"capital_only","matched_control":{"tenure":"mortgage_fixed","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"mortgage_reset","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.29333284025402,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.54410820512414,"after_housing_index":125.12734481506213,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.870810972616056},{"id":"displaced_free","income_real":53.06740725459262,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.31818261946274,"after_housing_index":110.7696986012026,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":24.024585512469177},{"id":"displaced_debt","income_real":43.50994477599884,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.760720140868965,"after_housing_index":108.31923887589562,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":29.301863518251718},{"id":"owners","income_real":474.78059216970854,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":462.0313675345787,"after_housing_index":127.49273048759456,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.685287656108047}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.53305250681223,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.883882603320245,"after_housing_index":150.78733065460236,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.916185554605573},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":565.5885000148717,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":551.9393301113797,"after_housing_index":152.3018937759182,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.4132686402098162}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.67598958014322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.026819676651236,"after_housing_index":164.91697521012912,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.525940379320875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.350830096508016,"after_housing_index":92.7904758643651,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":34.12292475872998},{"id":"owners","income_real":585.5059262520367,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":571.8567563485446,"after_housing_index":157.79789953156933,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.331175363307352}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.9877616282266,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.3385917247346,"after_housing_index":176.76308679484936,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":17.501681826128817},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":614.7511461387653,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":601.1019762352732,"after_housing_index":165.86781252679486,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":2.2202756333553912}]}],"mode":"capital_only","matched_control":{"tenure":"mortgage_reset","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"renter","stress":"stable","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.13466724619997,"after_housing_index":125.3740756838888,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.610559761011704},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.754716901410426,"after_housing_index":113.20754694836229,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.446494501074785},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.953140891319673,"after_housing_index":110.54693175471311,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.87500431801762},{"id":"owners","income_real":478.4379635781361,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":465.25115039132294,"after_housing_index":128.5224172351721,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.756222162679526}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.46138870875104,"after_housing_index":151.28163530208622,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.585951524122496},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.1837050354071,"after_housing_index":103.2880695427975,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.51905453269955},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.066833340383898,"after_housing_index":100.23869050137105,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":33.46644767275307},{"id":"owners","income_real":584.2681459048905,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":570.150498846067,"after_housing_index":157.50013780278093,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.416295866508125}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.43982344375277,"after_housing_index":165.11062067709105,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.192676097160067},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.292937475340906,"after_housing_index":111.9248263203914,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.946508716441105},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":29.987570685432143,"after_housing_index":107.09846673368622,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":32.00901793680008},{"id":"owners","income_real":627.1086677797555,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":612.991020720932,"after_housing_index":169.33453611075473,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.2512281816812227}]},{"year":19,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.03638242422747,"after_housing_index":175.10106228952074,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.298003556541218},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.396907376329146,"after_housing_index":120.54696493424763,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.54621651418876},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.882446667084558,"after_housing_index":113.86588095387343,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":30.690474551951215},{"id":"owners","income_real":673.6296856109279,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":659.5120385521044,"after_housing_index":182.18564600886862,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.095757856339119}]}],"mode":"complement","matched_control":{"tenure":"renter","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.060889411631365,"after_housing_index":111.28024836564268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.04993275301013},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.060889411631365,"after_housing_index":111.28024836564268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.04993275301013},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.4714679399169,"after_housing_index":108.82667121398892,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.254262407355537},{"id":"owners","income_real":374.9502059362796,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":362.9502059362796,"after_housing_index":100.26248782770155,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.200424965772475}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.303106341723506,"after_housing_index":120.28640650478752,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.69860030257755},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.30310634172352,"after_housing_index":120.28640650478756,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.698600302577542},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.203070689885834,"after_housing_index":115.01096674959227,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.14743526346403},{"id":"owners","income_real":393.60913052653245,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":381.60913052653245,"after_housing_index":105.41688688578245,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.0487097654334274}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.22678093785646,"after_housing_index":128.40772482737904,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.609073362319666},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.22678093785646,"after_housing_index":128.40772482737904,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.609073362319666},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.7913111225481,"after_housing_index":120.68325400910035,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.205844964528826},{"id":"owners","income_real":415.7030929690879,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":403.7030929690879,"after_housing_index":111.52019142792483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.8866756593731506}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.93756940146403,"after_housing_index":135.93769278184453,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.69228526484632},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.93756940146404,"after_housing_index":135.93769278184456,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.692285264846316},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29129069794734,"after_housing_index":126.0403239212405,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.37465106766658},{"id":"owners","income_real":441.1757583663922,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":429.1757583663922,"after_housing_index":118.55683932773265,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.720004391092159}]}]}},{"tenure":"owner_free","stress":"stable","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.12367823521096,"after_housing_index":122.0079961635021,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":3.768426626835284},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.74372789042142,"after_housing_index":112.48636497917698,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.0744157501791305},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.94215188033066,"after_housing_index":110.37408389560701,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.97916738633627},{"id":"owners","income_real":478.4379635781361,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":476.2401613803339,"after_housing_index":128.02154875815427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":0.4593703604465877}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.22609459110399,"after_housing_index":143.96977085022604,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.4309919206870827},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.94841091776004,"after_housing_index":106.40958895165228,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.5865090887832585},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.83153922273684,"after_housing_index":104.8198400598338,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.577741278792178},{"id":"owners","income_real":584.2681459048905,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":581.9152047284199,"after_housing_index":156.4288184753817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.40271597775135415}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.20452932610571,"after_housing_index":154.79245505675155,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.198779349526678},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.05764335769384,"after_housing_index":113.16878990803009,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.32441811940685},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.75227656778508,"after_housing_index":109.87441202048706,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.3348363228000135},{"id":"owners","income_real":627.1086677797555,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":624.755726603285,"after_housing_index":167.945087796582,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.3752046969468704}]},{"year":19,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":74.80108830658041,"after_housing_index":162.6110615360444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.049667259423536},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.16161325868209,"after_housing_index":119.91655056235237,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.091036085698127},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.6471525494375,"after_housing_index":114.86092776167762,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.11507909199187},{"id":"owners","income_real":673.6296856109279,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":671.2767444344573,"after_housing_index":180.4507377511982,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.3492929760565198}]}],"mode":"complement","matched_control":{"tenure":"owner_free","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.4714679399169,"after_housing_index":106.5038629997813,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.709043734559256},{"id":"owners","income_real":374.9502059362796,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9502059362796,"after_housing_index":100.25543170330097,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5334041609620791}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.303106341723506,"after_housing_index":115.87631813418153,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.616433383762925},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.30310634172352,"after_housing_index":115.87631813418157,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.616433383762924},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.203070689885834,"after_housing_index":111.06071234180483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.524572543910672},{"id":"owners","income_real":393.60913052653245,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":391.60913052653245,"after_housing_index":105.27127164691733,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5081182942389045}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7913111225481,"after_housing_index":115.24029242775816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.367640827421471},{"id":"owners","income_real":415.7030929690879,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":413.7030929690879,"after_housing_index":111.21050886265803,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.4811126098955251}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146403,"after_housing_index":128.1251508727479,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.282047544141053},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146404,"after_housing_index":128.12515087274792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.2820475441410526},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.29129069794734,"after_housing_index":119.18760709986142,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.229108511277763},{"id":"owners","income_real":441.1757583663922,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":439.1757583663922,"after_housing_index":118.05799956085811,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.45333406518202646}]}]}},{"tenure":"mortgage_fixed","stress":"stable","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.57225579788328,"after_housing_index":125.204677178867,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.860255501870135},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":41.19230545309374,"after_housing_index":113.17125334724896,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":23.63526695345495},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":31.390729443002986,"after_housing_index":110.53772166106373,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":28.883638194462687},{"id":"owners","income_real":478.4379635781361,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":465.68873894300623,"after_housing_index":128.50194393073332,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.6647602418046272}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.929865864082586,"after_housing_index":150.91366452196488,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.90283145676068},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":37.652182190738635,"after_housing_index":103.4451605200171,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":26.60586777210299},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":28.53531049571544,"after_housing_index":100.48279428532054,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":32.35590381658093},{"id":"owners","income_real":584.2681459048905,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":570.6189760013986,"after_housing_index":157.45634697195933,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.336113991351131}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":59.90830059908431,"after_housing_index":164.59135729663112,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.55579020082527},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":40.76141463067244,"after_housing_index":111.9874289923637,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":25.085504999347457},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":30.456047840763677,"after_housing_index":107.2463812996477,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":30.946837135317583},{"id":"owners","income_real":627.1086677797555,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":613.4594978762635,"after_housing_index":169.27774156359666,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.1765238793168247}]},{"year":19,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":63.504859579559,"after_housing_index":174.47250094908125,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":17.69080629352017},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":43.86538453166068,"after_housing_index":120.51523922738401,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":23.731679811379486},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":32.35092382241609,"after_housing_index":113.91890142131112,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":29.67204802846854},{"id":"owners","income_real":673.6296856109279,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":659.9805157074359,"after_housing_index":182.11473057585098,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":2.0262126499240147}]}],"mode":"complement","matched_control":{"tenure":"mortgage_fixed","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"mortgage_reset","stress":"stable","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.57225579788328,"after_housing_index":125.204677178867,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.860255501870135},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":41.19230545309374,"after_housing_index":113.17125334724896,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":23.63526695345495},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":31.390729443002986,"after_housing_index":110.53772166106373,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":28.883638194462687},{"id":"owners","income_real":478.4379635781361,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":465.68873894300623,"after_housing_index":128.50194393073332,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.6647602418046272}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.929865864082586,"after_housing_index":150.91366452196488,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.90283145676068},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":37.652182190738635,"after_housing_index":103.4451605200171,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":26.60586777210299},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":28.53531049571544,"after_housing_index":100.48279428532054,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":32.35590381658093},{"id":"owners","income_real":584.2681459048905,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":570.6189760013986,"after_housing_index":157.45634697195933,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.336113991351131}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":59.90830059908431,"after_housing_index":164.59135729663112,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.55579020082527},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":40.76141463067244,"after_housing_index":111.9874289923637,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":25.085504999347457},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":30.456047840763677,"after_housing_index":107.2463812996477,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":30.946837135317583},{"id":"owners","income_real":627.1086677797555,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":613.4594978762635,"after_housing_index":169.27774156359666,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.1765238793168247}]},{"year":19,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":63.504859579559,"after_housing_index":174.47250094908125,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":17.69080629352017},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":43.86538453166068,"after_housing_index":120.51523922738401,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":23.731679811379486},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":32.35092382241609,"after_housing_index":113.91890142131112,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":29.67204802846854},{"id":"owners","income_real":673.6296856109279,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":659.9805157074359,"after_housing_index":182.11473057585098,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":2.0262126499240147}]}],"mode":"complement","matched_control":{"tenure":"mortgage_reset","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"renter","stress":"housing_down","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.79400790554063,"after_housing_index":127.20557751539064,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.480031772961112},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.41405756075109,"after_housing_index":115.03904877986413,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.22416977602104},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.612481550660334,"after_housing_index":112.9017198237869,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.381254102116735},{"id":"owners","income_real":478.4379635781361,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":465.9104910506636,"after_housing_index":128.70455553885736,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.6184110545455495}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.873153414633386,"after_housing_index":155.20320392953718,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.527356371710248},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.595469741289456,"after_housing_index":107.2096381702485,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.767149079429597},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":29.478598046266253,"after_housing_index":105.28070730809375,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":30.119802905477762},{"id":"owners","income_real":584.2681459048905,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":571.5622635519493,"after_housing_index":157.89012805302465,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.1746662798573126}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":60.851588149635134,"after_housing_index":169.03218930454204,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.273408487444062},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.704702181223254,"after_housing_index":115.84639494784238,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.351857844796992},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.399335391314494,"after_housing_index":112.14048354040891,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.808116143120074},{"id":"owners","income_real":627.1086677797555,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":614.4027854268144,"after_housing_index":169.72452636099845,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.0261053635131003}]},{"year":19,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":64.44814713010982,"after_housing_index":179.0226309169717,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":16.468203200887096},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.808672082211494,"after_housing_index":124.4685335616986,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.091594862769885},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.29421137296691,"after_housing_index":118.90789776059611,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.621427096756094},{"id":"owners","income_real":673.6296856109279,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":660.9238032579868,"after_housing_index":182.5756362591124,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.886182070705207}]}],"mode":"complement","matched_control":{"tenure":"renter","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.660889411631366,"after_housing_index":112.94691503230935,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.897436115359618},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.660889411631366,"after_housing_index":112.94691503230935,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.897436115359618},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.0714679399169,"after_housing_index":110.96952835684608,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.841549286987757},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":363.5502059362796,"after_housing_index":100.42823368405514,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.0404037174838505}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.50310634172351,"after_housing_index":123.61973983812085,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.528740272319794},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.50310634172352,"after_housing_index":123.61973983812089,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.528740272319787},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.40307068988584,"after_housing_index":119.29668103530655,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.432691737117626},{"id":"owners","income_real":393.60913052653245,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":382.80913052653244,"after_housing_index":105.74837859848964,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7438387888900846}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.42678093785646,"after_housing_index":131.7410581607124,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.5481660260877},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.42678093785646,"after_housing_index":131.7410581607124,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.5481660260877},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":34.9913111225481,"after_housing_index":124.96896829481463,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.585260468075944},{"id":"owners","income_real":415.7030929690879,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":404.9030929690879,"after_housing_index":111.851683140632,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.5980080934358356}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.137569401464035,"after_housing_index":139.27102611517788,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.723056738361684},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.137569401464035,"after_housing_index":139.27102611517788,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.723056738361684},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.491290697947335,"after_housing_index":130.32603820695476,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.83718596089992},{"id":"owners","income_real":441.1757583663922,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":430.3757583663922,"after_housing_index":118.88833104043982,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.448003951982943}]}]}},{"tenure":"owner_free","stress":"housing_down","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.12367823521096,"after_housing_index":122.0079961635021,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":3.768426626835284},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.74372789042142,"after_housing_index":112.48636497917698,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.0744157501791305},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.94215188033066,"after_housing_index":110.37408389560701,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.97916738633627},{"id":"owners","income_real":478.4379635781361,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":476.2401613803339,"after_housing_index":128.02154875815427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":0.4593703604465877}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.22609459110399,"after_housing_index":143.96977085022604,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.4309919206870827},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.94841091776004,"after_housing_index":106.40958895165228,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.5865090887832585},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.83153922273684,"after_housing_index":104.8198400598338,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.577741278792178},{"id":"owners","income_real":584.2681459048905,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":581.9152047284199,"after_housing_index":156.4288184753817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.40271597775135415}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.20452932610571,"after_housing_index":154.79245505675155,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.198779349526678},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.05764335769384,"after_housing_index":113.16878990803009,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.32441811940685},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.75227656778508,"after_housing_index":109.87441202048706,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.3348363228000135},{"id":"owners","income_real":627.1086677797555,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":624.755726603285,"after_housing_index":167.945087796582,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.3752046969468704}]},{"year":19,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":74.80108830658041,"after_housing_index":162.6110615360444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.049667259423536},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.16161325868209,"after_housing_index":119.91655056235237,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.091036085698127},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.6471525494375,"after_housing_index":114.86092776167762,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.11507909199187},{"id":"owners","income_real":673.6296856109279,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":671.2767444344573,"after_housing_index":180.4507377511982,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.3492929760565198}]}],"mode":"complement","matched_control":{"tenure":"owner_free","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.4714679399169,"after_housing_index":106.5038629997813,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":4.709043734559256},{"id":"owners","income_real":374.9502059362796,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9502059362796,"after_housing_index":100.25543170330097,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":0.5334041609620791}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.303106341723506,"after_housing_index":115.87631813418153,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.616433383762925},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.30310634172352,"after_housing_index":115.87631813418157,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.616433383762924},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.203070689885834,"after_housing_index":111.06071234180483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.524572543910672},{"id":"owners","income_real":393.60913052653245,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":391.60913052653245,"after_housing_index":105.27127164691733,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.5081182942389045}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7913111225481,"after_housing_index":115.24029242775816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.367640827421471},{"id":"owners","income_real":415.7030929690879,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":413.7030929690879,"after_housing_index":111.21050886265803,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.4811126098955251}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146403,"after_housing_index":128.1251508727479,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.282047544141053},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146404,"after_housing_index":128.12515087274792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.2820475441410526},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.29129069794734,"after_housing_index":119.18760709986142,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.229108511277763},{"id":"owners","income_real":441.1757583663922,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":439.1757583663922,"after_housing_index":118.05799956085811,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.45333406518202646}]}]}},{"tenure":"mortgage_fixed","stress":"housing_down","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.57225579788328,"after_housing_index":125.204677178867,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.860255501870135},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":41.19230545309374,"after_housing_index":113.17125334724896,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":23.63526695345495},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":31.390729443002986,"after_housing_index":110.53772166106373,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":28.883638194462687},{"id":"owners","income_real":478.4379635781361,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":465.68873894300623,"after_housing_index":128.50194393073332,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.6647602418046272}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.929865864082586,"after_housing_index":150.91366452196488,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.90283145676068},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":37.652182190738635,"after_housing_index":103.4451605200171,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":26.60586777210299},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":28.53531049571544,"after_housing_index":100.48279428532054,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":32.35590381658093},{"id":"owners","income_real":584.2681459048905,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":570.6189760013986,"after_housing_index":157.45634697195933,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.336113991351131}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":59.90830059908431,"after_housing_index":164.59135729663112,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.55579020082527},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":40.76141463067244,"after_housing_index":111.9874289923637,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":25.085504999347457},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":30.456047840763677,"after_housing_index":107.2463812996477,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":30.946837135317583},{"id":"owners","income_real":627.1086677797555,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":613.4594978762635,"after_housing_index":169.27774156359666,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.1765238793168247}]},{"year":19,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":63.504859579559,"after_housing_index":174.47250094908125,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":17.69080629352017},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":43.86538453166068,"after_housing_index":120.51523922738401,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":23.731679811379486},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":32.35092382241609,"after_housing_index":113.91890142131112,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":29.67204802846854},{"id":"owners","income_real":673.6296856109279,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":659.9805157074359,"after_housing_index":182.11473057585098,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":2.0262126499240147}]}],"mode":"complement","matched_control":{"tenure":"mortgage_fixed","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"mortgage_reset","stress":"housing_down","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.57225579788328,"after_housing_index":125.204677178867,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.860255501870135},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":41.19230545309374,"after_housing_index":113.17125334724896,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":23.63526695345495},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":31.390729443002986,"after_housing_index":110.53772166106373,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":28.883638194462687},{"id":"owners","income_real":478.4379635781361,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":465.68873894300623,"after_housing_index":128.50194393073332,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.6647602418046272}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.929865864082586,"after_housing_index":150.91366452196488,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.90283145676068},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":37.652182190738635,"after_housing_index":103.4451605200171,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":26.60586777210299},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":28.53531049571544,"after_housing_index":100.48279428532054,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":32.35590381658093},{"id":"owners","income_real":584.2681459048905,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":570.6189760013986,"after_housing_index":157.45634697195933,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.336113991351131}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":59.90830059908431,"after_housing_index":164.59135729663112,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.55579020082527},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":40.76141463067244,"after_housing_index":111.9874289923637,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":25.085504999347457},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":30.456047840763677,"after_housing_index":107.2463812996477,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":30.946837135317583},{"id":"owners","income_real":627.1086677797555,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":613.4594978762635,"after_housing_index":169.27774156359666,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.1765238793168247}]},{"year":19,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":63.504859579559,"after_housing_index":174.47250094908125,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":17.69080629352017},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":43.86538453166068,"after_housing_index":120.51523922738401,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":23.731679811379486},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":32.35092382241609,"after_housing_index":113.91890142131112,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":29.67204802846854},{"id":"owners","income_real":673.6296856109279,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":659.9805157074359,"after_housing_index":182.11473057585098,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":2.0262126499240147}]}],"mode":"complement","matched_control":{"tenure":"mortgage_reset","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"renter","stress":"rate_shock","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.13466724619997,"after_housing_index":125.3740756838888,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.610559761011704},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.754716901410426,"after_housing_index":113.20754694836229,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.446494501074785},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.953140891319673,"after_housing_index":110.54693175471311,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.87500431801762},{"id":"owners","income_real":478.4379635781361,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":465.25115039132294,"after_housing_index":128.5224172351721,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.756222162679526}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.46138870875104,"after_housing_index":151.28163530208622,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.585951524122496},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.1837050354071,"after_housing_index":103.2880695427975,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.51905453269955},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.066833340383898,"after_housing_index":100.23869050137105,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":33.46644767275307},{"id":"owners","income_real":584.2681459048905,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":570.150498846067,"after_housing_index":157.50013780278093,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.416295866508125}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.43982344375277,"after_housing_index":165.11062067709105,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.192676097160067},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.292937475340906,"after_housing_index":111.9248263203914,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.946508716441105},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":29.987570685432143,"after_housing_index":107.09846673368622,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":32.00901793680008},{"id":"owners","income_real":627.1086677797555,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":612.991020720932,"after_housing_index":169.33453611075473,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.2512281816812227}]},{"year":19,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.03638242422747,"after_housing_index":175.10106228952074,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.298003556541218},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.396907376329146,"after_housing_index":120.54696493424763,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.54621651418876},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.882446667084558,"after_housing_index":113.86588095387343,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":30.690474551951215},{"id":"owners","income_real":673.6296856109279,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":659.5120385521044,"after_housing_index":182.18564600886862,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.095757856339119}]}],"mode":"complement","matched_control":{"tenure":"renter","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.060889411631365,"after_housing_index":111.28024836564268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.04993275301013},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.060889411631365,"after_housing_index":111.28024836564268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.04993275301013},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.4714679399169,"after_housing_index":108.82667121398892,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.254262407355537},{"id":"owners","income_real":374.9502059362796,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":362.9502059362796,"after_housing_index":100.26248782770155,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.200424965772475}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.303106341723506,"after_housing_index":120.28640650478752,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.69860030257755},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.30310634172352,"after_housing_index":120.28640650478756,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.698600302577542},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.203070689885834,"after_housing_index":115.01096674959227,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.14743526346403},{"id":"owners","income_real":393.60913052653245,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":381.60913052653245,"after_housing_index":105.41688688578245,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.0487097654334274}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.22678093785646,"after_housing_index":128.40772482737904,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.609073362319666},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.22678093785646,"after_housing_index":128.40772482737904,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.609073362319666},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.7913111225481,"after_housing_index":120.68325400910035,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.205844964528826},{"id":"owners","income_real":415.7030929690879,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":403.7030929690879,"after_housing_index":111.52019142792483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.8866756593731506}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.93756940146403,"after_housing_index":135.93769278184453,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.69228526484632},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.93756940146404,"after_housing_index":135.93769278184456,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.692285264846316},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29129069794734,"after_housing_index":126.0403239212405,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.37465106766658},{"id":"owners","income_real":441.1757583663922,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":429.1757583663922,"after_housing_index":118.55683932773265,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.720004391092159}]}]}},{"tenure":"owner_free","stress":"rate_shock","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.12367823521096,"after_housing_index":122.0079961635021,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":3.768426626835284},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.74372789042142,"after_housing_index":112.48636497917698,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.0744157501791305},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.94215188033066,"after_housing_index":110.37408389560701,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.97916738633627},{"id":"owners","income_real":478.4379635781361,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":476.2401613803339,"after_housing_index":128.02154875815427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":0.4593703604465877}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.22609459110399,"after_housing_index":143.96977085022604,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.4309919206870827},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.94841091776004,"after_housing_index":106.40958895165228,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.5865090887832585},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.83153922273684,"after_housing_index":104.8198400598338,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.577741278792178},{"id":"owners","income_real":584.2681459048905,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":581.9152047284199,"after_housing_index":156.4288184753817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.40271597775135415}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.20452932610571,"after_housing_index":154.79245505675155,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.198779349526678},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.05764335769384,"after_housing_index":113.16878990803009,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.32441811940685},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.75227656778508,"after_housing_index":109.87441202048706,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.3348363228000135},{"id":"owners","income_real":627.1086677797555,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":624.755726603285,"after_housing_index":167.945087796582,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.3752046969468704}]},{"year":19,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":74.80108830658041,"after_housing_index":162.6110615360444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.049667259423536},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.16161325868209,"after_housing_index":119.91655056235237,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.091036085698127},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.6471525494375,"after_housing_index":114.86092776167762,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.11507909199187},{"id":"owners","income_real":673.6296856109279,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":671.2767444344573,"after_housing_index":180.4507377511982,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.3492929760565198}]}],"mode":"complement","matched_control":{"tenure":"owner_free","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.4714679399169,"after_housing_index":106.5038629997813,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":4.709043734559256},{"id":"owners","income_real":374.9502059362796,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9502059362796,"after_housing_index":100.25543170330097,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":0.5334041609620791}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.303106341723506,"after_housing_index":115.87631813418153,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.616433383762925},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.30310634172352,"after_housing_index":115.87631813418157,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.616433383762924},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.203070689885834,"after_housing_index":111.06071234180483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.524572543910672},{"id":"owners","income_real":393.60913052653245,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":391.60913052653245,"after_housing_index":105.27127164691733,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.5081182942389045}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7913111225481,"after_housing_index":115.24029242775816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.367640827421471},{"id":"owners","income_real":415.7030929690879,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":413.7030929690879,"after_housing_index":111.21050886265803,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.4811126098955251}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146403,"after_housing_index":128.1251508727479,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.282047544141053},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146404,"after_housing_index":128.12515087274792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.2820475441410526},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.29129069794734,"after_housing_index":119.18760709986142,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.229108511277763},{"id":"owners","income_real":441.1757583663922,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":439.1757583663922,"after_housing_index":118.05799956085811,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.45333406518202646}]}]}},{"tenure":"mortgage_fixed","stress":"rate_shock","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.57225579788328,"after_housing_index":125.204677178867,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.860255501870135},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":41.19230545309374,"after_housing_index":113.17125334724896,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":23.63526695345495},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":31.390729443002986,"after_housing_index":110.53772166106373,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":28.883638194462687},{"id":"owners","income_real":478.4379635781361,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":465.68873894300623,"after_housing_index":128.50194393073332,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.6647602418046272}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.929865864082586,"after_housing_index":150.91366452196488,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.90283145676068},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":37.652182190738635,"after_housing_index":103.4451605200171,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":26.60586777210299},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":28.53531049571544,"after_housing_index":100.48279428532054,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":32.35590381658093},{"id":"owners","income_real":584.2681459048905,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":570.6189760013986,"after_housing_index":157.45634697195933,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.336113991351131}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":59.90830059908431,"after_housing_index":164.59135729663112,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.55579020082527},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":40.76141463067244,"after_housing_index":111.9874289923637,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":25.085504999347457},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":30.456047840763677,"after_housing_index":107.2463812996477,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":30.946837135317583},{"id":"owners","income_real":627.1086677797555,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":613.4594978762635,"after_housing_index":169.27774156359666,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.1765238793168247}]},{"year":19,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":63.504859579559,"after_housing_index":174.47250094908125,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":17.69080629352017},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":43.86538453166068,"after_housing_index":120.51523922738401,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":23.731679811379486},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":32.35092382241609,"after_housing_index":113.91890142131112,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":29.67204802846854},{"id":"owners","income_real":673.6296856109279,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":659.9805157074359,"after_housing_index":182.11473057585098,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":105.48950540078529,"housing_cost_to_positive_income_pct":2.0262126499240147}]}],"mode":"complement","matched_control":{"tenure":"mortgage_fixed","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"mortgage_reset","stress":"rate_shock","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":43.377278876803075,"after_housing_index":119.17422351781133,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":25.62383781285299},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.99732853201353,"after_housing_index":107.1407996861933,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":27.7044450384856},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":29.195752521922778,"after_housing_index":102.80844132065721,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":33.85640485660023},{"id":"owners","income_real":478.4379635781361,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":463.49376202192605,"after_housing_index":127.896262973358,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":3.1235400812355207}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":50.45679924390688,"after_housing_index":138.62441413544622,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":26.425330016430795},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":33.17911557056294,"after_housing_index":91.15591013349847,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":35.325066073074765},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":24.06224387553974,"after_housing_index":84.73156448576619,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":42.95948735689104},{"id":"owners","income_real":584.2681459048905,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":566.1459093812229,"after_housing_index":156.2220509541323,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":3.101698535284808}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":55.435233978908606,"after_housing_index":152.30210691011246,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":24.636840282637202},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":36.28834801049673,"after_housing_index":99.69817860584503,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":33.30645439452821},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":25.982981220587973,"after_housing_index":91.49515150009334,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":41.08864540415507},{"id":"owners","income_real":627.1086677797555,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":608.9864312560878,"after_housing_index":168.0434455457696,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":2.889808011716454}]},{"year":19,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":15.403901045117545,"housing_interest":5.582853526247381,"scheduled_principal":7.821047518870164,"paid_principal":7.821047518870164,"after_housing_real":59.031792959383296,"after_housing_index":162.18325056256256,"payment_gap":0.0,"mortgage_balance":61.96462155922209,"interest_arrears":0.0,"housing_equity_real":91.80632757738579,"housing_cost_to_positive_income_pct":23.488386342347482},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":15.403901045117545,"housing_interest":5.582853526247381,"scheduled_principal":7.821047518870164,"paid_principal":7.821047518870164,"after_housing_real":39.39231791148497,"after_housing_index":108.22598884086534,"payment_gap":0.0,"mortgage_balance":61.96462155922209,"interest_arrears":0.0,"housing_equity_real":91.80632757738579,"housing_cost_to_positive_income_pct":31.508957518049485},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":15.403901045117545,"housing_interest":5.582853526247381,"scheduled_principal":7.821047518870164,"paid_principal":7.821047518870164,"after_housing_real":27.87785720224039,"after_housing_index":98.16767162175675,"payment_gap":0.0,"mortgage_balance":61.96462155922209,"interest_arrears":0.0,"housing_equity_real":91.80632757738579,"housing_cost_to_positive_income_pct":39.39608608549623},{"id":"owners","income_real":673.6296856109279,"housing_cost":15.403901045117545,"housing_interest":5.582853526247381,"scheduled_principal":7.821047518870164,"paid_principal":7.821047518870164,"after_housing_real":655.5074490872602,"after_housing_index":180.88043455802395,"payment_gap":0.0,"mortgage_balance":61.96462155922209,"interest_arrears":0.0,"housing_equity_real":91.80632757738579,"housing_cost_to_positive_income_pct":2.690237219464622}]}],"mode":"complement","matched_control":{"tenure":"mortgage_reset","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.46166599548019,"after_housing_index":105.66912676175173,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":26.121765436287106},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.46166599548019,"after_housing_index":105.66912676175173,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":26.121765436287106},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":28.872244523765723,"after_housing_index":101.66925667315347,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":32.019668911349115},{"id":"owners","income_real":374.9502059362796,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":361.3509825201284,"after_housing_index":99.71102973310214,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":3.626941178013989}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":39.89920529660597,"after_housing_index":109.61860525427232,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":27.853590989871837},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":39.899205296605984,"after_housing_index":109.61860525427237,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":27.85359098987183},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":28.7991696447683,"after_housing_index":101.41193450261584,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":34.84803386892786},{"id":"owners","income_real":393.60913052653245,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":378.2052294814149,"after_housing_index":104.36178315894145,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":3.913501961835001}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":42.82287989273892,"after_housing_index":117.65107429877995,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":26.45501055872833},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":42.82287989273892,"after_housing_index":117.65107429877995,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":26.45501055872833},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":30.38741007743056,"after_housing_index":107.00468376303805,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":33.63935355310782},{"id":"owners","income_real":415.7030929690879,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":400.29919192397034,"after_housing_index":110.45838134906529,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":3.7055055171944535}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":45.53366835634649,"after_housing_index":125.09866249786899,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":25.27816779765992},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":45.533668356346496,"after_housing_index":125.09866249786901,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":25.278167797659915},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":31.887389652829796,"after_housing_index":112.28663571970783,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":32.57238450839352},{"id":"owners","income_real":441.1757583663922,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":425.77185732127464,"after_housing_index":117.48729733290516,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":3.4915565402224016}]}]}},{"tenure":"renter","stress":"rent_down","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.112689224221945,"after_housing_index":130.8685811783943,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.218975796859944},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.73273887943241,"after_housing_index":118.7020524428678,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.779520325913566},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.931162869341655,"after_housing_index":117.61129596193449,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.393753670314975},{"id":"owners","income_real":478.4379635781361,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":467.2291723693449,"after_housing_index":129.06883214622786,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.3427888382775968}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.6966828263981,"after_housing_index":163.04634118443917,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.410166066885747},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.41899915305416,"after_housing_index":115.05277542515043,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.263338172889682},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.30212745803096,"after_housing_index":115.36474092153914,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.426513370927147},{"id":"owners","income_real":584.2681459048905,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":574.385792963714,"after_housing_index":158.67010855351216,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.6914071065556873}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.67511756139984,"after_housing_index":176.875326559444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.434873268012046},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.528231592987964,"after_housing_index":123.68953220274436,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.16255610150877},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":34.222864803079204,"after_housing_index":122.22451715385431,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.406312555760053},{"id":"owners","income_real":627.1086677797555,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":617.2263148385791,"after_housing_index":170.50450686148594,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.5758597271768555}]},{"year":19,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":67.27167654187453,"after_housing_index":186.8657681718737,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":12.808602489578849},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.632201493976204,"after_housing_index":132.31167081660058,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.18235155993213},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.117740784731616,"after_housing_index":128.99193137404149,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.48333218636585},{"id":"owners","income_real":673.6296856109279,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":663.7473326697515,"after_housing_index":183.35561675959985,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.467030499437383}]}],"mode":"complement","matched_control":{"tenure":"renter","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.86088941163136,"after_housing_index":116.28024836564266,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.592442840058606},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.86088941163136,"after_housing_index":116.28024836564266,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.592442840058606},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.2714679399169,"after_housing_index":115.25524264256036,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.016123046252204},{"id":"owners","income_real":374.9502059362796,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":364.7502059362796,"after_housing_index":100.75972539676232,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7203612209066033}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.90310634172351,"after_housing_index":130.28640650478752,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.189020211804282},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.90310634172352,"after_housing_index":130.28640650478758,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.189020211804278},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.803070689885836,"after_housing_index":127.86810960673513,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.00320468442482},{"id":"owners","income_real":393.60913052653245,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":385.2091305265325,"after_housing_index":106.41136202390399,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.134096835803399}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.82678093785646,"after_housing_index":138.40772482737907,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.426351353623764},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.82678093785646,"after_housing_index":138.40772482737907,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.426351353623764},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.3913111225481,"after_housing_index":133.54039686624324,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.344091475170174},{"id":"owners","income_real":415.7030929690879,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":407.3030929690879,"after_housing_index":112.51466656604637,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.020672961561205}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.53756940146403,"after_housing_index":145.93769278184453,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.78459968539242},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.53756940146404,"after_housing_index":145.93769278184456,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.784599685392418},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.89129069794734,"after_housing_index":138.89746677838338,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.762255747366602},{"id":"owners","income_real":441.1757583663922,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":432.7757583663922,"after_housing_index":119.55131446585419,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.904003073764511}]}]}},{"tenure":"owner_free","stress":"rent_down","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.12367823521096,"after_housing_index":122.0079961635021,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":3.768426626835284},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":51.74372789042142,"after_housing_index":112.48636497917698,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.0744157501791305},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.94215188033066,"after_housing_index":110.37408389560701,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.97916738633627},{"id":"owners","income_real":478.4379635781361,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":476.2401613803339,"after_housing_index":128.02154875815427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":0.4593703604465877}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.22609459110399,"after_housing_index":143.96977085022604,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.4309919206870827},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.94841091776004,"after_housing_index":106.40958895165228,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.5865090887832585},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.83153922273684,"after_housing_index":104.8198400598338,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.577741278792178},{"id":"owners","income_real":584.2681459048905,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":581.9152047284199,"after_housing_index":156.4288184753817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.40271597775135415}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.20452932610571,"after_housing_index":154.79245505675155,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.198779349526678},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.05764335769384,"after_housing_index":113.16878990803009,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.32441811940685},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.75227656778508,"after_housing_index":109.87441202048706,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.3348363228000135},{"id":"owners","income_real":627.1086677797555,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":624.755726603285,"after_housing_index":167.945087796582,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.3752046969468704}]},{"year":19,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":74.80108830658041,"after_housing_index":162.6110615360444,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.049667259423536},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.16161325868209,"after_housing_index":119.91655056235237,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.091036085698127},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.6471525494375,"after_housing_index":114.86092776167762,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.11507909199187},{"id":"owners","income_real":673.6296856109279,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":671.2767444344573,"after_housing_index":180.4507377511982,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.3492929760565198}]}],"mode":"complement","matched_control":{"tenure":"owner_free","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.060889411631365,"after_housing_index":108.82802046006817,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8416554588350214},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.4714679399169,"after_housing_index":106.5038629997813,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.709043734559256},{"id":"owners","income_real":374.9502059362796,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9502059362796,"after_housing_index":100.25543170330097,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5334041609620791}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.303106341723506,"after_housing_index":115.87631813418153,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.616433383762925},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.30310634172352,"after_housing_index":115.87631813418157,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.616433383762924},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.203070689885834,"after_housing_index":111.06071234180483,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.524572543910672},{"id":"owners","income_real":393.60913052653245,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":391.60913052653245,"after_housing_index":105.27127164691733,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5081182942389045}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.22678093785646,"after_housing_index":122.232132473601,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4348455603866106},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7913111225481,"after_housing_index":115.24029242775816,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.367640827421471},{"id":"owners","income_real":415.7030929690879,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":413.7030929690879,"after_housing_index":111.21050886265803,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.4811126098955251}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146403,"after_housing_index":128.1251508727479,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.282047544141053},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.93756940146404,"after_housing_index":128.12515087274792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.2820475441410526},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.29129069794734,"after_housing_index":119.18760709986142,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.229108511277763},{"id":"owners","income_real":441.1757583663922,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":439.1757583663922,"after_housing_index":118.05799956085811,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.45333406518202646}]}]}},{"tenure":"mortgage_fixed","stress":"rent_down","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.57225579788328,"after_housing_index":125.204677178867,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.860255501870135},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":41.19230545309374,"after_housing_index":113.17125334724896,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":23.63526695345495},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":31.390729443002986,"after_housing_index":110.53772166106373,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":28.883638194462687},{"id":"owners","income_real":478.4379635781361,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":465.68873894300623,"after_housing_index":128.50194393073332,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.6647602418046272}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.929865864082586,"after_housing_index":150.91366452196488,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.90283145676068},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":37.652182190738635,"after_housing_index":103.4451605200171,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":26.60586777210299},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":28.53531049571544,"after_housing_index":100.48279428532054,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":32.35590381658093},{"id":"owners","income_real":584.2681459048905,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":570.6189760013986,"after_housing_index":157.45634697195933,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.336113991351131}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":59.90830059908431,"after_housing_index":164.59135729663112,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.55579020082527},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":40.76141463067244,"after_housing_index":111.9874289923637,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":25.085504999347457},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":30.456047840763677,"after_housing_index":107.2463812996477,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":30.946837135317583},{"id":"owners","income_real":627.1086677797555,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":613.4594978762635,"after_housing_index":169.27774156359666,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.1765238793168247}]},{"year":19,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":63.504859579559,"after_housing_index":174.47250094908125,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":17.69080629352017},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":43.86538453166068,"after_housing_index":120.51523922738401,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":23.731679811379486},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":32.35092382241609,"after_housing_index":113.91890142131112,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":29.67204802846854},{"id":"owners","income_real":673.6296856109279,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":659.9805157074359,"after_housing_index":182.11473057585098,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":2.0262126499240147}]}],"mode":"complement","matched_control":{"tenure":"mortgage_fixed","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"mortgage_reset","stress":"rent_down","completed":false,"source_failure":{"year":20,"reason":"Corporate liquidity, real capital or equity-redemption capacity exhausted","firm_cash":-7.042303307543369,"real_capital":532.2431271483612},"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32148043301316,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.57225579788328,"after_housing_index":125.204677178867,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.860255501870135},{"id":"displaced_free","income_real":53.941530088223615,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":41.19230545309374,"after_housing_index":113.17125334724896,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":23.63526695345495},{"id":"displaced_debt","income_real":44.13995407813286,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":31.390729443002986,"after_housing_index":110.53772166106373,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":28.883638194462687},{"id":"owners","income_real":478.4379635781361,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":465.68873894300623,"after_housing_index":128.50194393073332,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.6647602418046272}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.57903576757457,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.929865864082586,"after_housing_index":150.91366452196488,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.90283145676068},{"id":"displaced_free","income_real":51.30135209423063,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":37.652182190738635,"after_housing_index":103.4451605200171,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":26.60586777210299},{"id":"displaced_debt","income_real":42.18448039920743,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":28.53531049571544,"after_housing_index":100.48279428532054,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":32.35590381658093},{"id":"owners","income_real":584.2681459048905,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":570.6189760013986,"after_housing_index":157.45634697195933,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.336113991351131}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.55747050257631,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":59.90830059908431,"after_housing_index":164.59135729663112,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.55579020082527},{"id":"displaced_free","income_real":54.410584534164435,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":40.76141463067244,"after_housing_index":111.9874289923637,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":25.085504999347457},{"id":"displaced_debt","income_real":44.10521774425567,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":30.456047840763677,"after_housing_index":107.2463812996477,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":30.946837135317583},{"id":"owners","income_real":627.1086677797555,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":613.4594978762635,"after_housing_index":169.27774156359666,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.1765238793168247}]},{"year":19,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":77.15402948305099,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":63.504859579559,"after_housing_index":174.47250094908125,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":17.69080629352017},{"id":"displaced_free","income_real":57.514554435152675,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":43.86538453166068,"after_housing_index":120.51523922738401,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":23.731679811379486},{"id":"displaced_debt","income_real":46.00009372590809,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":32.35092382241609,"after_housing_index":113.91890142131112,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":29.67204802846854},{"id":"owners","income_real":673.6296856109279,"housing_cost":11.601794417968192,"housing_interest":2.3052198010500264,"scheduled_principal":7.296574616918165,"paid_principal":7.296574616918165,"after_housing_real":659.9805157074359,"after_housing_index":182.11473057585098,"payment_gap":0.0,"mortgage_balance":50.3339204093325,"interest_arrears":0.0,"housing_equity_real":176.07774069490293,"housing_cost_to_positive_income_pct":2.0262126499240147}]}],"mode":"complement","matched_control":{"tenure":"mortgage_reset","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_free","income_real":52.060889411631365,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.45909499366318,"after_housing_index":111.15683959331238,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.28504842903458},{"id":"displaced_debt","income_real":42.4714679399169,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.869673521948712,"after_housing_index":108.70290178292339,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.31667865678882},{"id":"owners","income_real":374.9502059362796,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":363.3484115183114,"after_housing_index":100.26219940431369,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.0942227085854266}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.303106341723506,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375531,"after_housing_index":120.06446808281318,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.978558322347258},{"id":"displaced_free","income_real":55.30310634172352,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.70131192375533,"after_housing_index":120.06446808281322,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.97855832234725},{"id":"displaced_debt","income_real":44.203070689885834,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":32.60127627191764,"after_housing_index":114.80047983223702,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.246580241817483},{"id":"owners","income_real":393.60913052653245,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":382.0073361085643,"after_housing_index":105.41093477409444,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":2.9475419948842205}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_free","income_real":58.22678093785646,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.62498651988827,"after_housing_index":128.0969371273208,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.925186024538107},{"id":"displaced_debt","income_real":45.7913111225481,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.18951670457991,"after_housing_index":120.39322909265925,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":25.336235485634205},{"id":"owners","income_real":415.7030929690879,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":404.1012985511197,"after_housing_index":111.50753296421829,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.7908847959500065}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":60.93756940146403,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_free","income_real":60.93756940146404,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.33577498349584,"after_housing_index":135.54452532640985,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":19.038820438560947},{"id":"displaced_debt","income_real":47.29129069794734,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":35.68949627997914,"after_housing_index":125.67518104932901,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":24.53262375956207},{"id":"owners","income_real":441.1757583663922,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":429.57396394842397,"after_housing_index":118.53644894805815,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.6297443134518326}]}]}},{"tenure":"renter","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.06770010017607,"after_housing_index":125.18805583382242,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.63655199014146},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":34.627369529082294,"after_housing_index":96.18713758078415,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.5792922471711},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":24.973986993966477,"after_housing_index":89.19281069273742,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":34.55591372388189},{"id":"owners","income_real":472.02485231217827,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":458.83803912536507,"after_housing_index":126.75083953739367,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.793669257501713}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.43145540230078,"after_housing_index":151.1984872286133,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.59494078252878},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":564.5734891087319,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":550.4558420499084,"after_housing_index":152.0596248756653,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.5005862533698595}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.62975213742252,"after_housing_index":165.63820038172923,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.143247372365856},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":583.9557415729444,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":569.8380945141208,"after_housing_index":157.4138382635693,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.4175885351852533}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.99215455162553,"after_housing_index":177.7559848656265,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.07410436046346},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":612.3080125654561,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":598.1903655066326,"after_housing_index":165.2459573222742,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.3056446705103903}]}],"mode":"substitute","matched_control":{"tenure":"renter","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.04933273017019,"after_housing_index":111.24814647269497,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.05505060402868},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.745532432897484,"after_housing_index":110.40425675804858,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.19040782034922},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.280651893035973,"after_housing_index":108.14518533227134,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.381776209028875},{"id":"owners","income_real":372.45930620342534,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":360.45930620342534,"after_housing_index":99.57439397884679,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.2218284790140226}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.29962868800137,"after_housing_index":120.27674635555935,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.69996487264606},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.11135405492705,"after_housing_index":116.97598348590847,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.176491809499183},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.52007505082387,"after_housing_index":112.57169661008525,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.57348186092531},{"id":"owners","income_real":383.7038240543246,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.7038240543246,"after_housing_index":102.6806143796477,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.1274121464843794}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.32197397252322,"after_housing_index":128.67214992367562,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.57543526502287},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7857762411566,"after_housing_index":121.627156225435,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.51085959282012},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.411144337407364,"after_housing_index":115.75408691931202,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.020244983627766},{"id":"owners","income_real":394.4900176048686,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":382.4900176048686,"after_housing_index":105.66022585769852,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.0419020670934973}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.08201734579175,"after_housing_index":136.33893707164373,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.645716565100876},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.83913341025368,"after_housing_index":124.55314836181577,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.112214912543372},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.99517054679306,"after_housing_index":117.83989480997522,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.669528872038637},{"id":"owners","income_real":405.43091198759674,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":393.43091198759674,"after_housing_index":108.6825723722643,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.95981377965751}]}]}},{"tenure":"owner_free","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.056711089187054,"after_housing_index":121.8624154112762,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":3.7727586650235763},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.61638051809329,"after_housing_index":99.16604460455062,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.596548707861849},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.96299798297747,"after_housing_index":94.63946837625649,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":5.759318953980316},{"id":"owners","income_real":472.02485231217827,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":469.82705011437605,"after_housing_index":126.29759411676775,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":0.4656115429169521}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.19616128465373,"after_housing_index":143.9046984448994,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.4324901304214634},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":564.5734891087319,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":562.2205479322613,"after_housing_index":151.13455589576918,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.41676437556164325}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.39445801977546,"after_housing_index":155.205343521251,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.1905412287276427},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":583.9557415729444,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":581.6028003964738,"after_housing_index":156.34483881625638,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.40293142253087555}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":75.75686043397847,"after_housing_index":164.68882703038798,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.0123507267439096},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":612.3080125654561,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":609.9550713889855,"after_housing_index":163.96641704004986,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.38427411175173176}]}],"mode":"substitute","matched_control":{"tenure":"owner_free","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.04933273017019,"after_housing_index":108.80289723950041,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8425084340047797},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.745532432897484,"after_housing_index":108.1424618106467,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8650679700582034},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.28065189303597,"after_housing_index":106.0017155079894,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.730296034838146},{"id":"owners","income_real":372.45930620342534,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":370.45930620342534,"after_housing_index":99.5858350009208,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5369714131690038}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.29962868800137,"after_housing_index":115.86875801739427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.6166608121076766},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.11135405492705,"after_housing_index":113.28555229331968,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.6960819682498633},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.52007505082387,"after_housing_index":109.26335539690493,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.595580310154218},{"id":"owners","income_real":383.7038240543246,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":381.7038240543246,"after_housing_index":102.60855485331308,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5212353577473966}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.32197397252322,"after_housing_index":122.43907385331134,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4292392108371446},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.7857762411566,"after_housing_index":116.92560052425348,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.5851432654700197},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.411144337407364,"after_housing_index":111.60827457212466,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.503374163937961},{"id":"owners","income_real":394.4900176048686,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":392.4900176048686,"after_housing_index":105.5080692486206,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5069836778489162}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.08201734579175,"after_housing_index":128.43916814302554,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.2742860941834793},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.83913341025368,"after_housing_index":119.21550741359496,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.5187024854238955},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.99517054679306,"after_housing_index":113.14518564945543,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.4449214786731055},{"id":"owners","income_real":405.43091198759674,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":403.43091198759674,"after_housing_index":108.44916988913891,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.493302296609585}]}]}},{"tenure":"mortgage_fixed","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.50528865185938,"after_housing_index":125.02069243304493,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.885385210105817},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":35.06495808076561,"after_housing_index":96.33705156628827,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":26.664106570395244},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":25.41157554564979,"after_housing_index":89.48303255374793,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":33.4092172457936},{"id":"owners","income_real":472.02485231217827,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":459.2756276770484,"after_housing_index":126.73231285442652,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.7009646997777246}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.89993255763232,"after_housing_index":150.8314261094618,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.911522417427317},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":564.5734891087319,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":550.92431920524,"after_housing_index":152.0218121169846,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.4176073029995355}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.098229292754056,"after_housing_index":165.11316514576174,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.508001708874875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.35083009650801,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":34.12292475872999},{"id":"owners","income_real":583.9557415729444,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":570.3065716694524,"after_housing_index":157.37014225926094,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.337363764371348}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.46063170695707,"after_housing_index":177.0983780002013,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":17.474336923249965},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":612.3080125654561,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":598.6588426619641,"after_housing_index":165.19365533294638,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":2.2291346223454642}]}],"mode":"substitute","matched_control":{"tenure":"mortgage_fixed","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.447538312202006,"after_housing_index":111.12508890319903,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.289996450316163},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.1437380149293,"after_housing_index":110.29043155563276,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.420862000044444},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.678857475067787,"after_housing_index":108.03097183886504,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.43996106616112},{"id":"owners","income_real":372.45930620342534,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":360.8575117854572,"after_housing_index":99.57486163760105,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.114915971956318}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.697834270033184,"after_housing_index":120.05491361806273,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.979877610797573},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.509559636958855,"after_housing_index":116.79026192968136,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.440591573797075},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.91828063285568,"after_housing_index":112.39541364913246,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.658488994835864},{"id":"owners","income_real":383.7038240543246,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":372.10202963635646,"after_housing_index":102.67766890256527,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":3.023632731980699}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.720179554555024,"after_housing_index":128.3584693461337,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.89266416708402},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.183981823188404,"after_housing_index":121.39054966215171,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.797047562473168},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":32.80934991943917,"after_housing_index":115.53317981541197,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":26.12361061859881},{"id":"owners","income_real":394.4900176048686,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":382.8882231869004,"after_housing_index":105.65400636351399,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.9409602018342706}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.48022292782355,"after_housing_index":135.94137990211732,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":18.99379706516439},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.23733899228549,"after_housing_index":124.28453070394536,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.411631426940886},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":33.39337612882487,"after_housing_index":117.5897400713009,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":25.784532599788292},{"id":"owners","income_real":405.43091198759674,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":393.8291175696285,"after_housing_index":108.67303190343254,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.8615959155879875}]}]}},{"tenure":"mortgage_reset","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.50528865185938,"after_housing_index":125.02069243304493,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.885385210105817},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":35.06495808076561,"after_housing_index":96.33705156628827,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":26.664106570395244},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":25.41157554564979,"after_housing_index":89.48303255374793,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":33.4092172457936},{"id":"owners","income_real":472.02485231217827,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":459.2756276770484,"after_housing_index":126.73231285442652,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.7009646997777246}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.89993255763232,"after_housing_index":150.8314261094618,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.911522417427317},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":564.5734891087319,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":550.92431920524,"after_housing_index":152.0218121169846,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.4176073029995355}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.098229292754056,"after_housing_index":165.11316514576174,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.508001708874875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.35083009650801,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":34.12292475872999},{"id":"owners","income_real":583.9557415729444,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":570.3065716694524,"after_housing_index":157.37014225926094,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.337363764371348}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.46063170695707,"after_housing_index":177.0983780002013,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":17.474336923249965},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":612.3080125654561,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":598.6588426619641,"after_housing_index":165.19365533294638,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":2.2291346223454642}]}],"mode":"substitute","matched_control":{"tenure":"mortgage_reset","stress":"stable","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.447538312202006,"after_housing_index":111.12508890319903,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.289996450316163},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.1437380149293,"after_housing_index":110.29043155563276,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.420862000044444},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.678857475067787,"after_housing_index":108.03097183886504,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.43996106616112},{"id":"owners","income_real":372.45930620342534,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":360.8575117854572,"after_housing_index":99.57486163760105,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.114915971956318}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.697834270033184,"after_housing_index":120.05491361806273,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.979877610797573},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.509559636958855,"after_housing_index":116.79026192968136,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.440591573797075},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.91828063285568,"after_housing_index":112.39541364913246,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.658488994835864},{"id":"owners","income_real":383.7038240543246,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":372.10202963635646,"after_housing_index":102.67766890256527,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":3.023632731980699}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.720179554555024,"after_housing_index":128.3584693461337,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.89266416708402},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.183981823188404,"after_housing_index":121.39054966215171,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.797047562473168},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":32.80934991943917,"after_housing_index":115.53317981541197,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":26.12361061859881},{"id":"owners","income_real":394.4900176048686,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":382.8882231869004,"after_housing_index":105.65400636351399,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.9409602018342706}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.48022292782355,"after_housing_index":135.94137990211732,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":18.99379706516439},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.23733899228549,"after_housing_index":124.28453070394536,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.411631426940886},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":33.39337612882487,"after_housing_index":117.5897400713009,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":25.784532599788292},{"id":"owners","income_real":405.43091198759674,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":393.8291175696285,"after_housing_index":108.67303190343254,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.8615959155879875}]}]}},{"tenure":"renter","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.727040759516726,"after_housing_index":127.01955766532423,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.504724390634383},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.28671018842296,"after_housing_index":98.01863941228599,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.20032763481254},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.63332765330714,"after_housing_index":91.54759876181122,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":32.828118037687794},{"id":"owners","income_real":472.02485231217827,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":459.4973797847058,"after_housing_index":126.93297784107894,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.6539857946266263}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":55.84322010818314,"after_housing_index":155.12005585606428,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.535446704275902},{"id":"displaced_free","income_real":48.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29411764705882,"after_housing_index":98.0392156862745,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.47058823529412},{"id":"displaced_debt","income_real":40.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":27.294117647058822,"after_housing_index":97.47899159663866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":31.764705882352942},{"id":"owners","income_real":564.5734891087319,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":551.8676067557907,"after_housing_index":152.44961512590902,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.2505276280328737}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":61.04151684330487,"after_housing_index":169.5597690091802,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.22892263512927},{"id":"displaced_free","income_real":48.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29411764705882,"after_housing_index":98.0392156862745,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.47058823529412},{"id":"displaced_debt","income_real":40.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":27.294117647058822,"after_housing_index":97.47899159663866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":31.764705882352942},{"id":"owners","income_real":583.9557415729444,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":571.2498592200031,"after_housing_index":157.80382851381302,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.175829681666728}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":65.4039192575079,"after_housing_index":181.67755349307748,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":16.266693924417112},{"id":"displaced_free","income_real":48.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.29411764705882,"after_housing_index":98.0392156862745,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.47058823529412},{"id":"displaced_debt","income_real":40.0,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":27.294117647058822,"after_housing_index":97.47899159663866,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":31.764705882352942},{"id":"owners","income_real":612.3080125654561,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":599.6021302125149,"after_housing_index":165.63594757251792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.0750802034593514}]}],"mode":"substitute","matched_control":{"tenure":"renter","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.649332730170194,"after_housing_index":112.91481313936166,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.90229807382724},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.345532432897485,"after_housing_index":112.07092342471523,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.030887429331756},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.880651893035974,"after_housing_index":110.28804247512848,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.962687398577426},{"id":"owners","income_real":372.45930620342534,"housing_cost":11.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.05930620342536,"after_housing_index":99.74013983520038,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.060737055063321}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.499628688001366,"after_housing_index":123.61007968889268,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.52996838538145},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.31135405492705,"after_housing_index":120.30931681924181,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.958842628549263},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.720075050823866,"after_housing_index":116.85741089579952,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.816133674832777},{"id":"owners","income_real":383.7038240543246,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":372.9038240543246,"after_housing_index":103.01210609235487,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.8146709318359413}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.52197397252321,"after_housing_index":132.0054832570089,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.517891738520582},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.9857762411566,"after_housing_index":124.96048955876833,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.359773633538104},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.61114433740737,"after_housing_index":120.03980120502631,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.31822048526499},{"id":"owners","income_real":394.4900176048686,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":383.6900176048686,"after_housing_index":105.9917175704057,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.7377118603841475}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.28201734579174,"after_housing_index":139.67227040497707,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":17.681144908590788},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.03913341025368,"after_housing_index":127.88648169514912,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.000993421289035},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":34.195170546793065,"after_housing_index":122.12560909568951,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.00257598483477},{"id":"owners","income_real":405.43091198759674,"housing_cost":10.8,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":394.63091198759673,"after_housing_index":109.01406408497147,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.663832401691759}]}]}},{"tenure":"owner_free","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.056711089187054,"after_housing_index":121.8624154112762,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":3.7727586650235763},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.61638051809329,"after_housing_index":99.16604460455062,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.596548707861849},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.96299798297747,"after_housing_index":94.63946837625649,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":5.759318953980316},{"id":"owners","income_real":472.02485231217827,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":469.82705011437605,"after_housing_index":126.29759411676775,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":0.4656115429169521}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.19616128465373,"after_housing_index":143.9046984448994,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.4324901304214634},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":564.5734891087319,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":562.2205479322613,"after_housing_index":151.13455589576918,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.41676437556164325}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.39445801977546,"after_housing_index":155.205343521251,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.1905412287276427},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":583.9557415729444,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":581.6028003964738,"after_housing_index":156.34483881625638,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.40293142253087555}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":75.75686043397847,"after_housing_index":164.68882703038798,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.0123507267439096},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":612.3080125654561,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":609.9550713889855,"after_housing_index":163.96641704004986,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.38427411175173176}]}],"mode":"substitute","matched_control":{"tenure":"owner_free","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.04933273017019,"after_housing_index":108.80289723950041,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8425084340047797},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.745532432897484,"after_housing_index":108.1424618106467,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8650679700582034},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.28065189303597,"after_housing_index":106.0017155079894,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":4.730296034838146},{"id":"owners","income_real":372.45930620342534,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":370.45930620342534,"after_housing_index":99.5858350009208,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":0.5369714131690038}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.29962868800137,"after_housing_index":115.86875801739427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.6166608121076766},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.11135405492705,"after_housing_index":113.28555229331968,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.6960819682498633},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.52007505082387,"after_housing_index":109.26335539690493,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.595580310154218},{"id":"owners","income_real":383.7038240543246,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":381.7038240543246,"after_housing_index":102.60855485331308,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.5212353577473966}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.32197397252322,"after_housing_index":122.43907385331134,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4292392108371446},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.7857762411566,"after_housing_index":116.92560052425348,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.5851432654700197},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.411144337407364,"after_housing_index":111.60827457212466,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.503374163937961},{"id":"owners","income_real":394.4900176048686,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":392.4900176048686,"after_housing_index":105.5080692486206,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.5069836778489162}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.08201734579175,"after_housing_index":128.43916814302554,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.2742860941834793},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.83913341025368,"after_housing_index":119.21550741359496,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.5187024854238955},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.99517054679306,"after_housing_index":113.14518564945543,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.4449214786731055},{"id":"owners","income_real":405.43091198759674,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":403.43091198759674,"after_housing_index":108.44916988913891,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.493302296609585}]}]}},{"tenure":"mortgage_fixed","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.50528865185938,"after_housing_index":125.02069243304493,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.885385210105817},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":35.06495808076561,"after_housing_index":96.33705156628827,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":26.664106570395244},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":25.41157554564979,"after_housing_index":89.48303255374793,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":33.4092172457936},{"id":"owners","income_real":472.02485231217827,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":459.2756276770484,"after_housing_index":126.73231285442652,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.7009646997777246}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.89993255763232,"after_housing_index":150.8314261094618,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.911522417427317},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":564.5734891087319,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":550.92431920524,"after_housing_index":152.0218121169846,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.4176073029995355}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.098229292754056,"after_housing_index":165.11316514576174,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.508001708874875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.35083009650801,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":34.12292475872999},{"id":"owners","income_real":583.9557415729444,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":570.3065716694524,"after_housing_index":157.37014225926094,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.337363764371348}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.46063170695707,"after_housing_index":177.0983780002013,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":17.474336923249965},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":612.3080125654561,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":598.6588426619641,"after_housing_index":165.19365533294638,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":2.2291346223454642}]}],"mode":"substitute","matched_control":{"tenure":"mortgage_fixed","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.447538312202006,"after_housing_index":111.12508890319903,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.289996450316163},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.1437380149293,"after_housing_index":110.29043155563276,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.420862000044444},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.678857475067787,"after_housing_index":108.03097183886504,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.43996106616112},{"id":"owners","income_real":372.45930620342534,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":360.8575117854572,"after_housing_index":99.57486163760105,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.114915971956318}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.697834270033184,"after_housing_index":120.05491361806273,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.979877610797573},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.509559636958855,"after_housing_index":116.79026192968136,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.440591573797075},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.91828063285568,"after_housing_index":112.39541364913246,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.658488994835864},{"id":"owners","income_real":383.7038240543246,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":372.10202963635646,"after_housing_index":102.67766890256527,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":3.023632731980699}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.720179554555024,"after_housing_index":128.3584693461337,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.89266416708402},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.183981823188404,"after_housing_index":121.39054966215171,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.797047562473168},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":32.80934991943917,"after_housing_index":115.53317981541197,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":26.12361061859881},{"id":"owners","income_real":394.4900176048686,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":382.8882231869004,"after_housing_index":105.65400636351399,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.9409602018342706}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.48022292782355,"after_housing_index":135.94137990211732,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":18.99379706516439},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.23733899228549,"after_housing_index":124.28453070394536,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.411631426940886},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":33.39337612882487,"after_housing_index":117.5897400713009,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":25.784532599788292},{"id":"owners","income_real":405.43091198759674,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":393.8291175696285,"after_housing_index":108.67303190343254,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.8615959155879875}]}]}},{"tenure":"mortgage_reset","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.50528865185938,"after_housing_index":125.02069243304493,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.885385210105817},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":35.06495808076561,"after_housing_index":96.33705156628827,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":26.664106570395244},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":25.41157554564979,"after_housing_index":89.48303255374793,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":33.4092172457936},{"id":"owners","income_real":472.02485231217827,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":459.2756276770484,"after_housing_index":126.73231285442652,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.7009646997777246}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.89993255763232,"after_housing_index":150.8314261094618,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.911522417427317},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":564.5734891087319,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":550.92431920524,"after_housing_index":152.0218121169846,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.4176073029995355}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.098229292754056,"after_housing_index":165.11316514576174,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.508001708874875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.35083009650801,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":34.12292475872999},{"id":"owners","income_real":583.9557415729444,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":570.3065716694524,"after_housing_index":157.37014225926094,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.337363764371348}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.46063170695707,"after_housing_index":177.0983780002013,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":17.474336923249965},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":612.3080125654561,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":598.6588426619641,"after_housing_index":165.19365533294638,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":2.2291346223454642}]}],"mode":"substitute","matched_control":{"tenure":"mortgage_reset","stress":"housing_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":11.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.447538312202006,"after_housing_index":111.12508890319903,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.289996450316163},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.1437380149293,"after_housing_index":110.29043155563276,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.420862000044444},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.678857475067787,"after_housing_index":108.03097183886504,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.43996106616112},{"id":"owners","income_real":372.45930620342534,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":360.8575117854572,"after_housing_index":99.57486163760105,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.114915971956318}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.697834270033184,"after_housing_index":120.05491361806273,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.979877610797573},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.509559636958855,"after_housing_index":116.79026192968136,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.440591573797075},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.91828063285568,"after_housing_index":112.39541364913246,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.658488994835864},{"id":"owners","income_real":383.7038240543246,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":372.10202963635646,"after_housing_index":102.67766890256527,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":3.023632731980699}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.720179554555024,"after_housing_index":128.3584693461337,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.89266416708402},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.183981823188404,"after_housing_index":121.39054966215171,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.797047562473168},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":32.80934991943917,"after_housing_index":115.53317981541197,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":26.12361061859881},{"id":"owners","income_real":394.4900176048686,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":382.8882231869004,"after_housing_index":105.65400636351399,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.9409602018342706}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":10.8,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.48022292782355,"after_housing_index":135.94137990211732,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":18.99379706516439},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.23733899228549,"after_housing_index":124.28453070394536,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.411631426940886},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":33.39337612882487,"after_housing_index":117.5897400713009,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":25.784532599788292},{"id":"owners","income_real":405.43091198759674,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":393.8291175696285,"after_housing_index":108.67303190343254,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.8615959155879875}]}]}},{"tenure":"renter","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.06770010017607,"after_housing_index":125.18805583382242,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.63655199014146},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":34.627369529082294,"after_housing_index":96.18713758078415,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.5792922471711},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":24.973986993966477,"after_housing_index":89.19281069273742,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":34.55591372388189},{"id":"owners","income_real":472.02485231217827,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":458.83803912536507,"after_housing_index":126.75083953739367,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.793669257501713}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.43145540230078,"after_housing_index":151.1984872286133,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.59494078252878},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":564.5734891087319,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":550.4558420499084,"after_housing_index":152.0596248756653,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.5005862533698595}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.62975213742252,"after_housing_index":165.63820038172923,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.143247372365856},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":583.9557415729444,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":569.8380945141208,"after_housing_index":157.4138382635693,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.4175885351852533}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.99215455162553,"after_housing_index":177.7559848656265,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.07410436046346},{"id":"displaced_free","income_real":48.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":33.88235294117647,"after_housing_index":94.11764705882354,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.411764705882355},{"id":"displaced_debt","income_real":40.0,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":25.88235294117647,"after_housing_index":92.43697478991598,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":35.294117647058826},{"id":"owners","income_real":612.3080125654561,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":598.1903655066326,"after_housing_index":165.2459573222742,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.3056446705103903}]}],"mode":"substitute","matched_control":{"tenure":"renter","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.04933273017019,"after_housing_index":111.24814647269497,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.05505060402868},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":39.745532432897484,"after_housing_index":110.40425675804858,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.19040782034922},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.280651893035973,"after_housing_index":108.14518533227134,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":28.381776209028875},{"id":"owners","income_real":372.45930620342534,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":360.45930620342534,"after_housing_index":99.57439397884679,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.2218284790140226}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.29962868800137,"after_housing_index":120.27674635555935,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.69996487264606},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.11135405492705,"after_housing_index":116.97598348590847,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":22.176491809499183},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":31.52007505082387,"after_housing_index":112.57169661008525,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.57348186092531},{"id":"owners","income_real":383.7038240543246,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.7038240543246,"after_housing_index":102.6806143796477,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.1274121464843794}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.32197397252322,"after_housing_index":128.67214992367562,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.57543526502287},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":43.7857762411566,"after_housing_index":121.627156225435,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.51085959282012},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.411144337407364,"after_housing_index":115.75408691931202,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":27.020244983627766},{"id":"owners","income_real":394.4900176048686,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":382.4900176048686,"after_housing_index":105.66022585769852,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.0419020670934973}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.08201734579175,"after_housing_index":136.33893707164373,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.645716565100876},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":44.83913341025368,"after_housing_index":124.55314836181577,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":21.112214912543372},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.99517054679306,"after_housing_index":117.83989480997522,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":26.669528872038637},{"id":"owners","income_real":405.43091198759674,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":393.43091198759674,"after_housing_index":108.6825723722643,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.95981377965751}]}]}},{"tenure":"owner_free","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.056711089187054,"after_housing_index":121.8624154112762,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":3.7727586650235763},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.61638051809329,"after_housing_index":99.16604460455062,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":4.596548707861849},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.96299798297747,"after_housing_index":94.63946837625649,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":5.759318953980316},{"id":"owners","income_real":472.02485231217827,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":469.82705011437605,"after_housing_index":126.29759411676775,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":186.8131868131868,"housing_cost_to_positive_income_pct":0.4656115429169521}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.19616128465373,"after_housing_index":143.9046984448994,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.4324901304214634},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":564.5734891087319,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":562.2205479322613,"after_housing_index":151.13455589576918,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.41676437556164325}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.39445801977546,"after_housing_index":155.205343521251,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.1905412287276427},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":583.9557415729444,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":581.6028003964738,"after_housing_index":156.34483881625638,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.40293142253087555}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":75.75686043397847,"after_housing_index":164.68882703038798,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":3.0123507267439096},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":612.3080125654561,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":609.9550713889855,"after_housing_index":163.96641704004986,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":164.7058823529412,"housing_cost_to_positive_income_pct":0.38427411175173176}]}],"mode":"substitute","matched_control":{"tenure":"owner_free","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.04933273017019,"after_housing_index":108.80289723950041,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8425084340047797},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.745532432897484,"after_housing_index":108.1424618106467,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":3.8650679700582034},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.28065189303597,"after_housing_index":106.0017155079894,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":4.730296034838146},{"id":"owners","income_real":372.45930620342534,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":370.45930620342534,"after_housing_index":99.5858350009208,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":170.0,"housing_cost_to_positive_income_pct":0.5369714131690038}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.29962868800137,"after_housing_index":115.86875801739427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.6166608121076766},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.11135405492705,"after_housing_index":113.28555229331968,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.6960819682498633},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.52007505082387,"after_housing_index":109.26335539690493,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.595580310154218},{"id":"owners","income_real":383.7038240543246,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":381.7038240543246,"after_housing_index":102.60855485331308,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.5212353577473966}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.32197397252322,"after_housing_index":122.43907385331134,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.4292392108371446},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.7857762411566,"after_housing_index":116.92560052425348,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.5851432654700197},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.411144337407364,"after_housing_index":111.60827457212466,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.503374163937961},{"id":"owners","income_real":394.4900176048686,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":392.4900176048686,"after_housing_index":105.5080692486206,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.5069836778489162}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.08201734579175,"after_housing_index":128.43916814302554,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.2742860941834793},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.83913341025368,"after_housing_index":119.21550741359496,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":3.5187024854238955},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.99517054679306,"after_housing_index":113.14518564945543,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":4.4449214786731055},{"id":"owners","income_real":405.43091198759674,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":403.43091198759674,"after_housing_index":108.44916988913891,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":140.0,"housing_cost_to_positive_income_pct":0.493302296609585}]}]}},{"tenure":"mortgage_fixed","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.50528865185938,"after_housing_index":125.02069243304493,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":21.885385210105817},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":35.06495808076561,"after_housing_index":96.33705156628827,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":26.664106570395244},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":25.41157554564979,"after_housing_index":89.48303255374793,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":33.4092172457936},{"id":"owners","income_real":472.02485231217827,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":459.2756276770484,"after_housing_index":126.73231285442652,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":43.41591248628919,"housing_cost_to_positive_income_pct":2.7009646997777246}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.89993255763232,"after_housing_index":150.8314261094618,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":19.911522417427317},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":564.5734891087319,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":550.92431920524,"after_housing_index":152.0218121169846,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":39.11003484352985,"housing_cost_to_positive_income_pct":2.4176073029995355}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.098229292754056,"after_housing_index":165.11316514576174,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":18.508001708874875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.35083009650801,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":34.12292475872999},{"id":"owners","income_real":583.9557415729444,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":570.3065716694524,"after_housing_index":157.37014225926094,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":73.0833484483142,"housing_cost_to_positive_income_pct":2.337363764371348}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.46063170695707,"after_housing_index":177.0983780002013,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":17.474336923249965},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":612.3080125654561,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":598.6588426619641,"after_housing_index":165.19365533294638,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":114.41707904972047,"housing_cost_to_positive_income_pct":2.2291346223454642}]}],"mode":"substitute","matched_control":{"tenure":"mortgage_fixed","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.447538312202006,"after_housing_index":111.12508890319903,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.289996450316163},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.1437380149293,"after_housing_index":110.29043155563276,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":22.420862000044444},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.678857475067787,"after_housing_index":108.03097183886504,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":27.43996106616112},{"id":"owners","income_real":372.45930620342534,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":360.8575117854572,"after_housing_index":99.57486163760105,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":39.50848036252316,"housing_cost_to_positive_income_pct":3.114915971956318}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.697834270033184,"after_housing_index":120.05491361806273,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":20.979877610797573},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.509559636958855,"after_housing_index":116.79026192968136,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":21.440591573797075},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.91828063285568,"after_housing_index":112.39541364913246,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":26.658488994835864},{"id":"owners","income_real":383.7038240543246,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":372.10202963635646,"after_housing_index":102.67766890256527,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":33.24352961700038,"housing_cost_to_positive_income_pct":3.023632731980699}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.720179554555024,"after_housing_index":128.3584693461337,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":19.89266416708402},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.183981823188404,"after_housing_index":121.39054966215171,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":20.797047562473168},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":32.80934991943917,"after_housing_index":115.53317981541197,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":26.12361061859881},{"id":"owners","income_real":394.4900176048686,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":382.8882231869004,"after_housing_index":105.65400636351399,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":62.120846181067066,"housing_cost_to_positive_income_pct":2.9409602018342706}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.48022292782355,"after_housing_index":135.94137990211732,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":18.99379706516439},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.23733899228549,"after_housing_index":124.28453070394536,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":20.411631426940886},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":33.39337612882487,"after_housing_index":117.5897400713009,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":25.784532599788292},{"id":"owners","income_real":405.43091198759674,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":393.8291175696285,"after_housing_index":108.67303190343254,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":97.2545171922624,"housing_cost_to_positive_income_pct":2.8615959155879875}]}]}},{"tenure":"mortgage_reset","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":43.31031173077917,"after_housing_index":118.99023877198923,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":25.653293990437938},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":32.8699811596854,"after_housing_index":90.30659790523262,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":31.25474641071715},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":23.21659862456958,"after_housing_index":81.75375221334143,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":39.1611325900262},{"id":"owners","income_real":472.02485231217827,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":457.0806507559682,"after_housing_index":126.1266318970512,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":40.61299035187756,"housing_cost_to_positive_income_pct":3.1659776986332466}]},{"year":10,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":50.42686593745662,"after_housing_index":138.54217572294314,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":26.436869153677407},{"id":"displaced_free","income_real":48.0,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":29.87776347633231,"after_housing_index":82.08581439267886,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":37.7546594243077},{"id":"displaced_debt","income_real":40.0,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":21.877763476332312,"after_housing_index":77.03924606481075,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":45.30559130916923},{"id":"owners","income_real":564.5734891087319,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":546.4512525850641,"after_housing_index":150.7875160991575,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":29.72893490499102,"housing_cost_to_positive_income_pct":3.2098986001408774}]},{"year":15,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":55.62516267257835,"after_housing_index":152.82391475924305,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":24.573390683844167},{"id":"displaced_free","income_real":48.0,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":29.8777634763323,"after_housing_index":82.08581439267884,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":37.754659424307704},{"id":"displaced_debt","income_real":40.0,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":21.8777634763323,"after_housing_index":77.03924606481073,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":45.30559130916924},{"id":"owners","income_real":583.9557415729444,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":565.8335050492767,"after_housing_index":156.13584624143388,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":58.89262696929997,"housing_cost_to_positive_income_pct":3.103357880317026}]},{"year":20,"price_index":85.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":59.987565086781366,"after_housing_index":164.80912761368265,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":23.20097625397555},{"id":"displaced_free","income_real":48.0,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":29.8777634763323,"after_housing_index":82.08581439267884,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":37.75465942430771},{"id":"displaced_debt","income_real":40.0,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":21.8777634763323,"after_housing_index":77.03924606481073,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":45.30559130916925},{"id":"owners","income_real":612.3080125654561,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":594.1857760417884,"after_housing_index":163.95935931511931,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":101.74365854253845,"housing_cost_to_positive_income_pct":2.9596601958120585}]}],"mode":"substitute","matched_control":{"tenure":"mortgage_reset","stress":"rate_shock","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":170.0,"rent":12.0,"mortgage_rate":0.06,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.450109314019016,"after_housing_index":105.63737607163837,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":26.127565336238096},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":38.14630901674631,"after_housing_index":104.8027187240721,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":26.280961421715705},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":28.681428476884797,"after_housing_index":100.99732672909512,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":32.164176301148984},{"id":"owners","income_real":372.45930620342534,"housing_cost":13.599223416151176,"housing_interest":8.18724918090241,"scheduled_principal":3.411974235248765,"paid_principal":3.411974235248765,"after_housing_real":358.86008278727417,"after_housing_index":99.02369196638949,"payment_gap":0.0,"mortgage_balance":133.0421787797914,"interest_arrears":0.0,"housing_equity_real":36.95782122020859,"housing_cost_to_positive_income_pct":3.651197107885852}]},{"year":10,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":39.895727642883834,"after_housing_index":109.60905078952187,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":27.855342631730544},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":38.70745300980951,"after_housing_index":106.34439910114051,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":28.467040446782082},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":28.116174005706334,"after_housing_index":99.00686831951126,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":35.39493217125307},{"id":"owners","income_real":383.7038240543246,"housing_cost":15.403901045117538,"housing_interest":9.491430101916679,"scheduled_principal":3.9124709432008586,"paid_principal":3.9124709432008586,"after_housing_real":368.2999230092071,"after_housing_index":101.62851728741227,"payment_gap":0.0,"mortgage_balance":114.73040533075763,"interest_arrears":0.0,"housing_equity_real":25.269594669242366,"housing_cost_to_positive_income_pct":4.014528935978668}]},{"year":15,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":42.918072927405674,"after_housing_index":117.9126065175928,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":26.41183073188617},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":40.381875196039054,"after_housing_index":110.94468683361083,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":27.612596046934875},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":29.00724329228982,"after_housing_index":102.14463448579075,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":34.684764995219645},{"id":"owners","income_real":394.4900176048686,"housing_cost":15.403901045117541,"housing_interest":7.655197638608339,"scheduled_principal":5.748703406509202,"paid_principal":5.748703406509202,"after_housing_real":379.0861165597511,"after_housing_index":104.604854748361,"payment_gap":0.0,"mortgage_balance":89.94126707609503,"interest_arrears":0.0,"housing_equity_real":50.05873292390497,"housing_cost_to_positive_income_pct":3.9047632025372274}]},{"year":20,"price_index":100.0,"house_price":140.0,"rent":12.0,"mortgage_rate":0.08,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":45.678116300674205,"after_housing_index":125.49551707357648,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":25.218389494103373},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":41.43523236513614,"after_housing_index":113.8386678754045,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":27.100872446339423},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":29.59126950167552,"after_housing_index":104.20119474167969,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":34.23456530539904},{"id":"owners","income_real":405.43091198759674,"housing_cost":15.403901045117545,"housing_interest":4.957169724737767,"scheduled_principal":8.446731320379778,"paid_principal":8.446731320379778,"after_housing_real":390.0270109424792,"after_housing_index":107.62388028827955,"payment_gap":0.0,"mortgage_balance":53.51789023884231,"interest_arrears":0.0,"housing_equity_real":86.48210976115769,"housing_cost_to_positive_income_pct":3.799389881151636}]}]}},{"tenure":"renter","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.04572207819805,"after_housing_index":130.68256132832792,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.241069191620237},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.60539150710427,"after_housing_index":101.68164307528964,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":23.442398410095432},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":26.95200897198846,"after_housing_index":96.25717489995877,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.372526665299606},{"id":"owners","income_real":472.02485231217827,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":460.8160611033871,"after_housing_index":127.29725444844948,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.3746188688764556}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":58.66674951994784,"after_housing_index":162.96319311096624,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.416458547770144},{"id":"displaced_free","income_real":48.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.11764705882353,"after_housing_index":105.88235294117646,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.588235294117645},{"id":"displaced_debt","income_real":40.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.117647058823533,"after_housing_index":107.56302521008404,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.705882352941174},{"id":"owners","income_real":564.5734891087319,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":554.6911361675554,"after_housing_index":153.22959562639653,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.7504103773589013}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":63.86504625506958,"after_housing_index":177.40290626408216,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.400273160656097},{"id":"displaced_free","income_real":48.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.11764705882353,"after_housing_index":105.88235294117646,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.588235294117645},{"id":"displaced_debt","income_real":40.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.117647058823533,"after_housing_index":107.56302521008404,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.705882352941174},{"id":"owners","income_real":583.9557415729444,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":574.0733886317679,"after_housing_index":158.58380901430053,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.692311974629677}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":68.22744866927259,"after_housing_index":189.52069074797942,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":12.651873052324419},{"id":"displaced_free","income_real":48.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.11764705882353,"after_housing_index":105.88235294117646,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":20.588235294117645},{"id":"displaced_debt","income_real":40.0,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":30.117647058823533,"after_housing_index":107.56302521008404,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.705882352941174},{"id":"owners","income_real":612.3080125654561,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":602.4256596242797,"after_housing_index":166.41592807300543,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":1.613951269357273}]}],"mode":"substitute","matched_control":{"tenure":"renter","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.99999999999999,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":25.000000000000004},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.999999999999996},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":28.000000000000007,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":29.999999999999996},{"id":"owners","income_real":373.9999999999999,"housing_cost":12.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":361.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":3.208556149732621}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.84933273017019,"after_housing_index":116.24814647269497,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.596793013424374},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.54553243289749,"after_housing_index":115.40425675804858,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.711846647296834},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":32.08065189303598,"after_housing_index":114.57375676084278,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":24.12450977767454},{"id":"owners","income_real":372.45930620342534,"housing_cost":10.2,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":362.25930620342535,"after_housing_index":100.07163154790756,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.738554207161919}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.89962868800137,"after_housing_index":130.27674635555937,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.18997541085224},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.71135405492705,"after_housing_index":126.97598348590847,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.523544266649425},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.12007505082387,"after_housing_index":125.42883946722812,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":19.301437302647713},{"id":"owners","income_real":383.7038240543246,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":375.30382405432465,"after_housing_index":103.67508951776924,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.189188502539065}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.92197397252322,"after_housing_index":138.67214992367562,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.402804685516005},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":47.3857762411566,"after_housing_index":131.627156225435,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":15.05760171497408},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.011144337407366,"after_housing_index":128.61122977645488,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.914171488539434},{"id":"owners","income_real":394.4900176048686,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":386.09001760486865,"after_housing_index":106.65470099582006,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.129331446965448}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.68201734579175,"after_housing_index":146.33893707164373,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":13.752001595570611},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":48.43913341025368,"after_housing_index":134.55314836181577,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":14.778550438780359},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":36.595170546793064,"after_housing_index":130.69703766711808,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":18.66867021042704},{"id":"owners","income_real":405.43091198759674,"housing_cost":8.399999999999999,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":397.03091198759677,"after_housing_index":109.67704751038585,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":null,"housing_cost_to_positive_income_pct":2.071869645760257}]}]}},{"tenure":"owner_free","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.056711089187054,"after_housing_index":121.8624154112762,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":3.7727586650235763},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.61638051809329,"after_housing_index":99.16604460455062,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":4.596548707861849},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":35.96299798297747,"after_housing_index":94.63946837625649,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":5.759318953980316},{"id":"owners","income_real":472.02485231217827,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":469.82705011437605,"after_housing_index":126.29759411676775,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":219.78021978021977,"housing_cost_to_positive_income_pct":0.4656115429169521}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":66.19616128465373,"after_housing_index":143.9046984448994,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.4324901304214634},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":564.5734891087319,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":562.2205479322613,"after_housing_index":151.13455589576918,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.41676437556164325}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":71.39445801977546,"after_housing_index":155.205343521251,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.1905412287276427},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":583.9557415729444,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":581.6028003964738,"after_housing_index":156.34483881625638,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.40293142253087555}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":75.75686043397847,"after_housing_index":164.68882703038798,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":3.0123507267439096},{"id":"displaced_free","income_real":48.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.64705882352941,"after_housing_index":99.23273657289003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":4.901960784313726},{"id":"displaced_debt","income_real":40.0,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":37.64705882352941,"after_housing_index":99.07120743034056,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":5.882352941176471},{"id":"owners","income_real":612.3080125654561,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":609.9550713889855,"after_housing_index":163.96641704004986,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":235.29411764705884,"housing_cost_to_positive_income_pct":0.38427411175173176}]}],"mode":"substitute","matched_control":{"tenure":"owner_free","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":45.99999999999999,"after_housing_index":99.99999999999999,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666667},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":46.00000000000001,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.166666666666666},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":38.00000000000001,"after_housing_index":100.00000000000003,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.999999999999999},{"id":"owners","income_real":373.9999999999999,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":371.9999999999999,"after_housing_index":99.99999999999996,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5347593582887702}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":50.04933273017019,"after_housing_index":108.80289723950041,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8425084340047797},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":49.745532432897484,"after_housing_index":108.1424618106467,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.8650679700582034},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":40.28065189303597,"after_housing_index":106.0017155079894,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.730296034838146},{"id":"owners","income_real":372.45930620342534,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":370.45930620342534,"after_housing_index":99.5858350009208,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5369714131690038}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.29962868800137,"after_housing_index":115.86875801739427,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.6166608121076766},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":52.11135405492705,"after_housing_index":113.28555229331968,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.6960819682498633},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":41.52007505082387,"after_housing_index":109.26335539690493,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.595580310154218},{"id":"owners","income_real":383.7038240543246,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":381.7038240543246,"after_housing_index":102.60855485331308,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5212353577473966}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":56.32197397252322,"after_housing_index":122.43907385331134,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.4292392108371446},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":53.7857762411566,"after_housing_index":116.92560052425348,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.5851432654700197},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.411144337407364,"after_housing_index":111.60827457212466,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.503374163937961},{"id":"owners","income_real":394.4900176048686,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":392.4900176048686,"after_housing_index":105.5080692486206,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.5069836778489162}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":59.08201734579175,"after_housing_index":128.43916814302554,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.2742860941834793},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":54.83913341025368,"after_housing_index":119.21550741359496,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":3.5187024854238955},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":42.99517054679306,"after_housing_index":113.14518564945543,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":4.4449214786731055},{"id":"owners","income_real":405.43091198759674,"housing_cost":2.0,"housing_interest":0.0,"scheduled_principal":0.0,"paid_principal":0.0,"after_housing_real":403.43091198759674,"after_housing_index":108.44916988913891,"payment_gap":0.0,"mortgage_balance":0.0,"interest_arrears":0.0,"housing_equity_real":200.0,"housing_cost_to_positive_income_pct":0.493302296609585}]}]}},{"tenure":"mortgage_fixed","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.50528865185938,"after_housing_index":125.02069243304493,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.885385210105817},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":35.06495808076561,"after_housing_index":96.33705156628827,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":26.664106570395244},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":25.41157554564979,"after_housing_index":89.48303255374793,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":33.4092172457936},{"id":"owners","income_real":472.02485231217827,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":459.2756276770484,"after_housing_index":126.73231285442652,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.7009646997777246}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.89993255763232,"after_housing_index":150.8314261094618,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.911522417427317},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":564.5734891087319,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":550.92431920524,"after_housing_index":152.0218121169846,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.4176073029995355}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.098229292754056,"after_housing_index":165.11316514576174,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.508001708874875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.35083009650801,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":34.12292475872999},{"id":"owners","income_real":583.9557415729444,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":570.3065716694524,"after_housing_index":157.37014225926094,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.337363764371348}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.46063170695707,"after_housing_index":177.0983780002013,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":17.474336923249965},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":612.3080125654561,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":598.6588426619641,"after_housing_index":165.19365533294638,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":2.2291346223454642}]}],"mode":"substitute","matched_control":{"tenure":"mortgage_fixed","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.447538312202006,"after_housing_index":111.12508890319903,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.289996450316163},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.1437380149293,"after_housing_index":110.29043155563276,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.420862000044444},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.678857475067787,"after_housing_index":108.03097183886504,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.43996106616112},{"id":"owners","income_real":372.45930620342534,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":360.8575117854572,"after_housing_index":99.57486163760105,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.114915971956318}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.697834270033184,"after_housing_index":120.05491361806273,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.979877610797573},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.509559636958855,"after_housing_index":116.79026192968136,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.440591573797075},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.91828063285568,"after_housing_index":112.39541364913246,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.658488994835864},{"id":"owners","income_real":383.7038240543246,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":372.10202963635646,"after_housing_index":102.67766890256527,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":3.023632731980699}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.720179554555024,"after_housing_index":128.3584693461337,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.89266416708402},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.183981823188404,"after_housing_index":121.39054966215171,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.797047562473168},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":32.80934991943917,"after_housing_index":115.53317981541197,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":26.12361061859881},{"id":"owners","income_real":394.4900176048686,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":382.8882231869004,"after_housing_index":105.65400636351399,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.9409602018342706}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.48022292782355,"after_housing_index":135.94137990211732,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":18.99379706516439},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.23733899228549,"after_housing_index":124.28453070394536,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.411631426940886},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":33.39337612882487,"after_housing_index":117.5897400713009,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":25.784532599788292},{"id":"owners","income_real":405.43091198759674,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":393.8291175696285,"after_housing_index":108.67303190343254,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.8615959155879875}]}]}},{"tenure":"mortgage_reset","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":91.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.25451328698925,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":45.50528865185938,"after_housing_index":125.02069243304493,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":21.885385210105817},{"id":"displaced_free","income_real":47.814182715895484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":35.06495808076561,"after_housing_index":96.33705156628827,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":26.664106570395244},{"id":"displaced_debt","income_real":38.16080018077967,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":25.41157554564979,"after_housing_index":89.48303255374793,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":33.4092172457936},{"id":"owners","income_real":472.02485231217827,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":459.2756276770484,"after_housing_index":126.73231285442652,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":76.38294545332215,"housing_cost_to_positive_income_pct":2.7009646997777246}]},{"year":10,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":68.5491024611243,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":54.89993255763232,"after_housing_index":150.8314261094618,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":19.911522417427317},{"id":"displaced_free","income_real":48.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":34.35083009650801,"after_housing_index":94.37506477919752,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":28.435770632274977},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":26.350830096508012,"after_housing_index":92.79047586436509,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":34.12292475872997},{"id":"owners","income_real":564.5734891087319,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":550.92431920524,"after_housing_index":152.0218121169846,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":109.6982701376475,"housing_cost_to_positive_income_pct":2.4176073029995355}]},{"year":15,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":73.74739919624605,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":60.098229292754056,"after_housing_index":165.11316514576174,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":18.508001708874875},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":34.350830096508005,"after_housing_index":94.3750647791975,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":28.435770632274988},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":26.35083009650801,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":34.12292475872999},{"id":"owners","income_real":583.9557415729444,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":570.3065716694524,"after_housing_index":157.37014225926094,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":143.67158374243184,"housing_cost_to_positive_income_pct":2.337363764371348}]},{"year":20,"price_index":85.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":78.10980161044907,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":64.46063170695707,"after_housing_index":177.0983780002013,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":17.474336923249965},{"id":"displaced_free","income_real":48.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":34.350830096508,"after_housing_index":94.37506477919749,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":28.435770632274995},{"id":"displaced_debt","income_real":40.0,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":26.350830096508005,"after_housing_index":92.79047586436508,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":34.122924758729994},{"id":"owners","income_real":612.3080125654561,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":598.6588426619641,"after_housing_index":165.19365533294638,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":185.0053143438381,"housing_cost_to_positive_income_pct":2.2291346223454642}]}],"mode":"substitute","matched_control":{"tenure":"mortgage_reset","stress":"rent_down","completed":true,"source_failure":null,"rows":[{"year":0,"price_index":100.0,"house_price":200.0,"rent":12.0,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":47.99999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203181,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.170405037433728},{"id":"displaced_free","income_real":48.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":36.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":24.17040503743372},{"id":"displaced_debt","income_real":40.00000000000001,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":28.39820558203182,"after_housing_index":100.00000000000001,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":29.004486044920466},{"id":"owners","income_real":373.9999999999999,"housing_cost":11.601794417968188,"housing_interest":6.0,"scheduled_principal":3.601794417968188,"paid_principal":0.0,"after_housing_real":362.3982055820317,"after_housing_index":99.99999999999997,"payment_gap":0.0,"mortgage_balance":150.0,"interest_arrears":0.0,"housing_equity_real":50.0,"housing_cost_to_positive_income_pct":3.102084068975452}]},{"year":5,"price_index":100.0,"house_price":200.0,"rent":10.2,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":52.04933273017019,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.447538312202006,"after_housing_index":111.12508890319903,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.289996450316163},{"id":"displaced_free","income_real":51.745532432897484,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":40.1437380149293,"after_housing_index":110.29043155563276,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":22.420862000044444},{"id":"displaced_debt","income_real":42.28065189303597,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":30.678857475067787,"after_housing_index":108.03097183886504,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":27.43996106616112},{"id":"owners","income_real":372.45930620342534,"housing_cost":11.601794417968186,"housing_interest":5.388204386747885,"scheduled_principal":4.213590031220301,"paid_principal":4.213590031220301,"after_housing_real":360.8575117854572,"after_housing_index":99.57486163760105,"payment_gap":0.0,"mortgage_balance":130.49151963747684,"interest_arrears":0.0,"housing_equity_real":69.50848036252316,"housing_cost_to_positive_income_pct":3.114915971956318}]},{"year":10,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":55.29962868800137,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":43.697834270033184,"after_housing_index":120.05491361806273,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":20.979877610797573},{"id":"displaced_free","income_real":54.11135405492705,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":42.509559636958855,"after_housing_index":116.79026192968136,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":21.440591573797075},{"id":"displaced_debt","income_real":43.52007505082387,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":31.91828063285568,"after_housing_index":112.39541364913246,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":26.658488994835864},{"id":"owners","income_real":383.7038240543246,"housing_cost":11.60179441796819,"housing_interest":4.4753178769603,"scheduled_principal":5.126476541007889,"paid_principal":5.126476541007889,"after_housing_real":372.10202963635646,"after_housing_index":102.67766890256527,"payment_gap":0.0,"mortgage_balance":106.75647038299962,"interest_arrears":0.0,"housing_equity_real":93.24352961700038,"housing_cost_to_positive_income_pct":3.023632731980699}]},{"year":15,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":58.32197397252322,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":46.720179554555024,"after_housing_index":128.3584693461337,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":19.89266416708402},{"id":"displaced_free","income_real":55.7857762411566,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":44.183981823188404,"after_housing_index":121.39054966215171,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":20.797047562473168},{"id":"displaced_debt","income_real":44.411144337407364,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":32.80934991943917,"after_housing_index":115.53317981541197,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":26.12361061859881},{"id":"owners","income_real":394.4900176048686,"housing_cost":11.601794417968193,"housing_interest":3.3646518552654285,"scheduled_principal":6.237142562702765,"paid_principal":6.237142562702765,"after_housing_real":382.8882231869004,"after_housing_index":105.65400636351399,"payment_gap":0.0,"mortgage_balance":77.87915381893293,"interest_arrears":0.0,"housing_equity_real":122.12084618106707,"housing_cost_to_positive_income_pct":2.9409602018342706}]},{"year":20,"price_index":100.0,"house_price":200.0,"rent":8.399999999999999,"mortgage_rate":0.04,"groups":[{"id":"workers","income_real":61.08201734579175,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":49.48022292782355,"after_housing_index":135.94137990211732,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":18.99379706516439},{"id":"displaced_free","income_real":56.83913341025368,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":45.23733899228549,"after_housing_index":124.28453070394536,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":20.411631426940886},{"id":"displaced_debt","income_real":44.99517054679306,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":33.39337612882487,"after_housing_index":117.5897400713009,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":25.784532599788292},{"id":"owners","income_real":405.43091198759674,"housing_cost":11.601794417968197,"housing_interest":2.0133568163733,"scheduled_principal":7.588437601594897,"paid_principal":7.588437601594897,"after_housing_real":393.8291175696285,"after_housing_index":108.67303190343254,"payment_gap":0.0,"mortgage_balance":42.7454828077376,"interest_arrears":0.0,"housing_equity_real":157.2545171922624,"housing_cost_to_positive_income_pct":2.8615959155879875}]}]}}]}