Property Address

Purchase Price

$

Rent $.... per week x 48 weeks

$

Less Expenses

Real Estate Agent Commission (eg 5%)

$                     

Mortgage Interest (eg $376,878 x 7.19%

$

Rates

$

Body Corporate

$

Repairs & Maintenance

$

Travel

$

Sundries - Insurance

$

Depreciation

$

Total Expenses

$

Net Income/Loss

$

Tax Relief @ eg 31.5%

$

Rent

$

Total Incoming

Actual Cash Expenses

Net Yearly Cash Outlay

Net Monthly Cash Outlay