| Non Pension (€ ‘000) | Pension (€ ‘000) |
Property Purchase Price | 400 | 400 |
Property Sale Price | 537 | 537 |
Assumed Capital Gain | 137 | 137 |
Less: Exemption | 1 | 0 |
Capital Gain after Exemption | 136 | 0 |
Less: Capital Gains Tax @ 33% | -45 | 0 |
Assumed Rental Income (over 10 years) | 250 | 250 |
Less: Income Tax @ 40% | -100 | 0 |
Less: PRSI & USC (assume 12%) | -30 | 0 |
Net Income | 612 | 787 |