Scribd
Upload
19 views2 pages

Rental Property Profit Analysis

Uploaded by

knsouli123
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
19 views2 pages

Rental Property Profit Analysis

Uploaded by

knsouli123
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

rent 3200 total council tax

council tax 95 income per room


utility 100 management and booking

toiletry Occupency
laundry Rate income Management profit
cleaners cost 100% 12000 10260 6865
95% 11400 9747 6352
total 3395 90% 10800 9234 5839
85% 10200 8721 5326
sourcing fee 3600 80% 9600 8208 4813
deposit 3200 75% 9000 7695 4300
furniture 70% 8400 7182 3787
65% 7800 6669 3274
upfront 10000 60% 7200 6156 2761
55% 6600 5643 2248
50% 6000 5130 1735
45% 5400 4617 1222
40% 4800 4104 709
35% 4200 3591 196
30% 3600 3078 -317
25% 3000 2565 -830
20% 2400 2052 -1343
15% 1800 1539 -1856
10% 1200 1026 -2369
total council tax 1140
income per room 100 Annual
management and booking 14.50% Rate ROI
100% 823.80%
95% 762.24%
90% 700.68%
85% 639.12%
80% 577.56%
75% 516.00%
70% 454.44%
65% 392.88%
60% 331.32%
55% 269.76%
50% 208.20%
45% 146.64%
40% 85.08%
35% 23.52%
30% -38.04%
25% -99.60%
20% -161.16%
15% -222.72%
10% -284.28%

You might also like