GAS ACHIEVE THE IMPOSSIBLE
Financial Guide
Tax · Loans · Property · Super · Business FY 2025–26

💼 Your Income

$
$

Reduces taxable income. Concessional cap $30,000/yr incl. employer SG.

$

Vehicle, home office, uniforms, tools, professional development.

$

Donations, income protection insurance, investment interest, etc.

No cover + income >$93k → Medicare Levy Surcharge applies.


🧮 Tax Summary

Taxable Income
Income Tax
Medicare Levy
Take-Home (Annual)
Effective Rate
Marginal Rate
Fortnightly Pay
⚠️ Medicare Levy Surcharge applies. Private hospital cover may cost less than this surcharge.
📚 HECS repayment this year:

📊 Breakdown

ItemAnnualMonthlyFortnightly

💡 Deduction Impact

Tax Saved by Deductions
Salary Sacrifice Saving
Net Cost of Deductions
Every dollar deducted saves c in tax (marginal rate + Medicare levy).

🏠 Loan Details

$
$

LVR: 80%

$
%
yrs
$
$

🔄 Refinancing Calculator

%
%
$
yrs
$
Monthly Saving
Break-Even (months)
Total Interest Saved
Net Saving (after costs)

⚠️ IO → P&I Switch Analysis

Enter Interest Only loan details above to see the payment shock when IO period ends.

📊 Repayment Summary

Monthly Repayment
Weekly Repayment
Total Interest
Total Repaid

💧 Offset Impact

Annual Interest Saved
Time Saved

📅 Equity Milestones


Serviceability (Buffer Rate +3%)

🏛️ Purchase Costs

FHB concessions vary by state. Verify with your state revenue office — thresholds change regularly.

🏢 Property & Loan

$
$
%
yrs

🏘️ Rental Income

$/wk
%

Typical 2–5%.

🧾 Deductible Expenses (Annual)

% rent
$
$
$
$

Quantity surveyor schedule — often $3k–$15k/yr on newer properties.

$

📊 Cash Flow

ItemAnnualWeekly

🎯 Returns

Gross Yield
Net Yield
ATO Refund/Year
After-Tax Cash Flow
Net Weekly Cost/Income
Cash-on-Cash Return

📈 10-Year Capital Growth

50% CGT discount if held 12+ months. Capital gain added to income in year of sale.

🦘 Super Details

yrs
$
yrs

Preservation age 60. Age Pension eligibility 67.

% p.a.

Balanced ~7%, High Growth ~8–9%, Conservative ~4–5%.

%

Legislated minimum: 12% from 1 July 2025.

$

Concessional cap $30,000/yr incl. SG. Taxed at 15% in fund.

$

Non-concessional cap $120,000/yr.

📊 Contributions

Employer SG
Total Concessional
Total Into Super/Yr
Concessional Cap Used
⚠️ Over $30,000 concessional cap — excess taxed at marginal rate.

🎯 Projected Balance

💡 Salary Sacrifice Advantage

Super Tax Rate
15%
Your Marginal Rate
Annual Tax Saving
Saving per $1,000

🏡 Rent vs Buy Inputs

Buying Scenario (pulls from Home Loan tab)
$
$
%
%
%/yr

Renting Scenario
$/wk
%
%

If renting, deposit + repayment difference is invested here.


years

📊 Year-by-Year Comparison

Buy Net Worth (Year 10)
Rent Net Worth (Year 10)
Difference
Break-Even Year

📋 Buy vs Rent Breakdown

YearBuy Net WorthRent Net WorthAdvantage

💡 Key Assumptions

Buying: Net worth = property value − remaining loan. Includes stamp duty as an upfront cost. Ongoing costs (maintenance, rates, insurance) reduce the buyer's advantage.

Renting: Deposit + monthly savings (difference between rent and loan repayment) are invested at your chosen rate. Gains taxed at marginal rate annually (simplified).

Note: PPOR capital gains are tax-free. This gives buying a significant advantage not fully reflected in pure cash-flow models. Emotional and lifestyle factors matter too.

💳 Your Income & Household

$
$
$

Banks typically use 80% of rental income.

💸 Existing Debts & Expenses

$

Leave $0 to use HEM (bank benchmark). Banks use the higher of HEM vs declared.

$

Car loans, personal loans, existing mortgage repayments.

$

Banks assume 3.8% of card limit as a monthly commitment.

%

Banks add ~3% buffer to actual rate. E.g. if loan rate is 6.25%, assessment rate is ~9.25%.

yrs

📊 Borrowing Estimate

Estimated Max Loan
Monthly Repayment
Total Income (monthly)
HEM Benchmark
Total Commitments
Surplus for Repayments

🏠 With Your Deposit

$
Max Property Price
LVR

📋 Borrowing Capacity Breakdown

ComponentMonthlyAnnual

⚠️ This is an estimate. Actual borrowing capacity varies by lender, credit history, spending patterns and policy. Get a formal pre-approval before making offers.

📈 Asset Details

$
$
$

Renovations, extensions — not repairs. Increases cost base.

$
$
$

Used to calculate CGT at your marginal rate. Links to Income tab if left here.

📊 CGT Calculation

ItemAmount

💡 CGT Strategies

📅 Timing Scenarios

Consider selling in a lower-income year (e.g. after redundancy, parental leave) to reduce the marginal rate applied to the gain.

🏦 Your Situation

$
$
$

🦘 FHSS Scheme Calculator

First Home Super Saver — salary sacrifice into super for your deposit, then withdraw. Taxed at 15% going in, vs your marginal rate minus 30% on withdrawal.

$

Max $15,000/yr, $50,000 total.

yrs
%
Total Contributed
Available to Withdraw
vs Normal Saving
Tax Saving

🎁 Stamp Duty & Grants

🛡️ First Home Guarantee (5% Deposit)

📋 FHB Total Savings Summary

🏗️ Property Development Feasibility

Model townhouse / unit developments — sell, rent, or mix — and see if the numbers stack up.

🏘️ Project Overview

🏦 Land & Acquisition

$
$auto

Auto-calculated from state, or enter manually to override.

$
$
$

🔨 Construction

$

Townhouses typically $2,000–$3,500/m². Include fit-out, landscaping, driveways.

%

Industry standard 10–15% on construction costs.

months
%

Owner-builder reduces this. Developer-managed adds overhead.

💰 Finance & Holding Costs

$

Your cash in the deal. Rest funded by construction loan.

%

Construction loans are typically 1–2% above standard rates. Interest-only, drawn progressively.

$

📤 Exit Strategy

$
%
$

📊 Feasibility Summary

📋 Full Cost & Return Breakdown

ItemAmount

💡 GST & Tax Considerations

✅ Developer Tips & Risks

📊 Financial Snapshot

🏠 Home Loan

🏢 Investment Property

🦘 Super & Long-Term Wealth

✅ Recommendations

    ⚠️ For educational purposes only — not financial advice. Tax rates are FY 2025–26 ATO published rates. Stamp duty estimates may not reflect all concessions. Consult a registered financial adviser (AFS licence) and accountant before making decisions.

    🏢 Business Structure

    $

    Revenue minus all deductible business expenses.

    Base rate applies if aggregated turnover < $50m and <80% passive income.

    $

    Existing company profits already taxed at company rate. Used for franked dividend modelling.

    $

    Salary, investment income etc. outside the company.

    📊 Tax Comparison

    ScenarioTax PaidCash in HandEff. Rate

    💡 Leave in Entity vs Distribute?

    🎟️ Franking Credit Analysis

    📌 Key Considerations