ENTER DETAILS HERE    
        
Your Gross Income $ Stamp Duty Payable $
    Legal Fees $
Purchase Price $ Finance Costs $
Deposit Paid $ Mortgage Insurance $
Balance $ Valuation Fee $
    Other Expenses $
Consumer Price Index    %    
Assumed Weekly Rental $ Loan  Required $
Rental Growth Rate    %    
Assumed Capital Growth    % Loan Interest Rate    %
        
RESULT      
        
INCOME Year 1 Year 2 Year 3 Year 4 Year 5
Rental Income
EXPENSES          
Rates
Fees And Levies
Interest On Loan
Total Expenses
TAX DEDUCTION          
Cash Shortfall
Depreciation (Est)
Finance Amortisation
Other Expenses
Total Tax Deduction
           
TAX SAVED
AFTER TAX POSITION
           
CAPITAL GROWTH