| 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 |