Gross Annual Income: 12 flats leased @ $ 175/week @ 50 weeks (after vacancies) = | 105 000 |
Outgoings and Expenditure: | |
Property taxes including land tax | (4 703) |
Water
& Sewerage |
(5,370) |
Insurance,
Fire, Public Risk,
loss
of Profits: |
(1,650) |
House Lights | (225) |
Repairs
and Maintenance say: |
(2,000) |
Cleaning
and Gardening |
(2,248) |
Postage
and Stationary |
(145) |
Management
Fees at 5% @ 105 000 |
(5,250) |
Total outgoings: (21 591) Per flat: (1 799) | ---------- |
Net Annual Return per flat: 6 951 | 83 409 |