Landlord & Tenant costs:
Tenant costs:
Top Flat 77 St.Dunstans Road
(1)Market rent
£1,163.69 pm £1,324 pm
All inclusive costs
(2)Council Tax £220 / 6 = £36.67 pm
£161 / 3 = £53.67
each pm.
(3)Electricity £250 / 6 = £41.67 pm
£250 / 3 = £83.33
(4)Gas £250 / 6 = £41.67 pm
£250 / 3 = £83.33
(5)Water £109.91 £83 / 6 = £13.83 pm
/ 3 = £36.64
(6)Broadband £38 / 6 = £6.33 pm
£38 / 3 = £12.67
(7)Weekly cleaning £200 / 6 = £33.33 pm
& supplies £200
/3 = £66.67
(8)TV = £0 £15 / 6 = £2.50 pm
TOTAL: £1,500 pm £1,500 pm
Landlord costs:
Top Flat 77 St. Dunstans Road
(1)Council Tax £220 pm
£161 pm
(2)Electricity £250 pm
£250 pm
(3)Gas £250 pm
£250 pm
(4)Water £83 pm
£109.91 pm
(5)Broadband £38 pm
£38 pm
(6)Weekly cleaning £200 pm
& supplies £200 pm
(7)Mortgage £3,697.66 pm
£2,641.75 pm
(8)Mortgage govt tax £3,697.66 pm
£2,641.75 pm
(9)Insurance £378.30 pm
£132.29 pm
(10)Repairs £600 pm
& maintenance
£600 pm
(11)Supply furniture £500 pm
£300 pm
(12)Local Authority
HMO taxes £50 pm £50 pm
(13)Home Office UK
government Border
Control £50 pm £50 pm
(14)Legal docs
preparations &
monitoring legislation
changes £100 pm £100 pm
(15)Viewings, marketing,
advertising & abortive
work £700 pm £700 pm
(16) Ulez car charges
local authority tax
£125 pm £125 pm
(17) Street parking £350 pm
local authority tax
£350 pm
(18) Net zero, £500 pm
Energy Performance
Certificates &
investments £250 pm
(19)Garden maintenance £200
£0
(20)Fire safety £200
investment, monitoring,
regulation & repairs
£100
(21)Voids when £2,000
tenants vacate,
landlord's risk
£1,000
Total: £10,049.70 pm £14,039.62 pm
divide by 3 rooms divide by 6 rooms
= £3,349.90 per = £2,339.93 per
month true rent cost! month true rent cost!
| Visitor Counter: | |||||||
 |  |  |  |  | | ||