Asha House Financials 4800pa (PDF)
File information
Author: Stan
This PDF 1.5 document has been generated by Microsoft® Excel® 2013, and has been sent on pdf-archive.com on 03/08/2017 at 10:57, from IP address 88.98.x.x.
The current document download page has been viewed 254 times.
File size: 191.91 KB (1 page).
Privacy: public file
File preview
Capital Value
48,000
49,440
50,923
52,451
54,024
55,645
Rent
Year 1
4,800
10%
Year 2
4,944
10%
Year 3
5,092
10%
Year 4
5,245
10%
Year 5
5,402
10%
Year 6
5,565
1,190
1,226
1,262
1,300
1,339
6,318
3,610
7.52%
3,718
7.52%
3,830
7.52%
3,945
7.52%
4,063
7.52%
19,166
600
150
100
100
100
-
618
155
103
103
103
-
637
159
106
106
106
-
656
164
109
109
109
-
675
169
113
113
113
-
3,185
796
531
531
531
-
Management Charge
1,050
1,082
1,114
1,147
1,182
5,575
Total Costs
2,240
2,307
2,376
2,448
2,521
11,892
2,560
5.33%
2,637
5.33%
2,716
5.33%
2,797
5.33%
2,881
5.33%
13,591
Gross Return
Costs
Service Charge
Net Rental Income
Net Rental Return
Management Charge
Letting Fee (12.5%)
Rent Collection
Accounting
Room Inspections
Yr End Deep Clean
Ground Rent
Net Rental Profit
Net Rental Return
Return Summary
Proft on Sale
Rental Profit
Less
Costs of Sale
7,645
13,591
2,402
TOTALS
25,484
21,237
2,402
18,835
39.2% return in total
7.85% return annualised
Download Asha House Financials 4800pa
Asha House Financials 4800pa.pdf (PDF, 191.91 KB)
Download PDF
Share this file on social networks
Link to this page
Permanent link
Use the permanent link to the download page to share your document on Facebook, Twitter, LinkedIn, or directly with a contact by e-Mail, Messenger, Whatsapp, Line..
Short link
Use the short link to share your document on Twitter or by text message (SMS)
HTML Code
Copy the following HTML code to share your document on a Website or Blog
QR Code to this page
This file has been shared publicly by a user of PDF Archive.
Document ID: 0000633056.