| Rent |
$0 |
$0 |
$0 |
$0 |
| @ Interest only repayments |
$0 |
$0 |
$0 |
$0 |
| Council Rates |
$400 |
$400 |
$33.33 |
$7.69 |
| Water Rates |
$400 |
$400 |
$33.33 |
$7.69 |
| Property Agent (incl. GST) @ |
$0 |
$0 |
$0 |
$0 |
| Strata / Body Corporate |
$0 |
$0 |
$0 |
$0 |
| Building / Landlords Insurance |
$1,120 |
$1,120 |
$93.33 |
$21.54 |
| Annual Borrowing Costs |
$0 |
$395 |
$32.92 |
$7.6 |
| Total Expenses |
$1,920 |
$2,315 |
$192.92 |
$44.52 |
|
Cash Flow pre non-cash deductions
|
$0 |
-$2,315 |
-$192.92 |
-$44.52 |
| Non-Cash Expenses |
$0 |
$0 |
$0 |
$0 |
| Depreciation (Estimate Only) |
$0 |
$0 |
$0 |
$0 |
|
LMI (Estimate only ; deductible over 5 years only)
|
$0 |
$0 |
$0 |
$0 |
| Net Taxable Gain / (Loss) |
$0 |
-$2,315 |
-$192.92 |
-$44.52 |
|
Tax Return ie Cash Back / (Tax Payable)
|
45.00% |
$1,041.75 |
$86.81 |
$20.03 |
| $0 |
Net Cash (Out ) / In Flow After Tax (Approx)
|
-$1,273.25 |
-$106.1 |
-$24.49 |
