Date: 29/6/2024 Statement of Annual Rental Income for the year ending December 31st 9/12/2016

Client: Ms Vicky Lunt 32 The Kittiwake Barnageeragh Cove Skerries Co Dublin

Property at: apt 17 Vernon Court

 
Date
xxx
Transaction Type
FUNDS in
xxx
FUNDS out
xxx
A/C Balance
bbbbb
Notes
September
12/09/2016
 
Letting dep rec
1,550.00
 
0.00
 
1,550.00
 
12/09/2016
 
Rent Managed fees
0.00
 
1,429.88
 
120.12
  Letting Fee - first let
12/09/2016
 
Rent Expenses
0.00
 
90.00
 
30.12
  PRTB Registration
12/09/2016
 
0.00
 
0.00
 
30.12
 
12/09/2016
 
Rent received for Client
1,550.00
 
0.00
 
1,580.12
 

October
11/10/2016
 
Letting dep rec
1,550.00
 
0.00
 
3,130.12
  Security Deposit transferred over from Rent Account for safe keeping
11/10/2016
 
Rent received for Client
1,550.00
 
0.00
 
4,680.12
  Rent Received for October
11/10/2016
 
Deposit transfer/Refund
0.00
 
1,550.00
 
3,130.12
  Security Deposit transferred to Clients Deposit For Safe Keeping
11/10/2016
 
Rent transfer to Client
0.00
 
30.12
 
3,100.00
  Balance of Septembers rent to client
13/10/2016
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
  October rent transferred to Client
13/10/2016
 
Rent Managed fees
0.00
 
159.90
 
1,580.75
  Fees

November
09/11/2016
 
Rent received for Client
1,550.00
 
0.00
 
3,130.75
 
11/11/2016
 
Rent transfer to Client
0.00
 
1,359.35
 
1,771.40
 
11/11/2016
 
Rent Managed fees
0.00
 
190.65
 
1,580.75
 
21/11/2016
 
Rent Managed fees
0.00
 
30.75
 
1,550.00
  Managed Fee on 11th November should have been €190.65 not €159.90 Balance of €30.75 deducted

December
09/12/2016
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/12/2016
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
13/12/2016
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 
10/01/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
11/01/2017
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
11/01/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

February
09/02/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
15/02/2017
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
15/02/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

March
09/03/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/03/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/03/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

April
11/04/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
18/04/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
18/04/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

May
09/05/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
12/05/2017
 
Rent transfer to Client
0.00
 
1,344.35
 
1,755.65
 
12/05/2017
 
Rent Expenses
0.00
 
15.00
 
1,740.65
  Management Company charges for keys to bike shed
12/05/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

June
09/06/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/06/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/06/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

July
11/07/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/07/2017
 
Rent Expenses
0.00
 
120.00
 
2,980.00
  Outdoors Indoors Plumbing repairs to Taps
13/07/2017
 
Rent transfer to Client
0.00
 
1,239.35
 
1,740.65
 
13/07/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

August
09/08/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
11/08/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
11/08/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

September
11/09/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/09/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/09/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

October
10/10/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/10/2017
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
13/10/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

November
09/11/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/11/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/11/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

December
11/12/2017
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/12/2017
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/12/2017
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 
09/01/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
12/01/2018
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
12/01/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

February
09/02/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/02/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/02/2018
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

March
09/03/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
12/03/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
12/03/2018
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

April
10/04/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/04/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/04/2018
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

May
09/05/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
11/05/2018
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
11/05/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

June
11/06/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/06/2018
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
13/06/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

July
10/07/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/07/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/07/2018
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

August
09/08/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/08/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/08/2018
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

September
11/09/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
14/09/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
14/09/2018
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

October
09/10/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
11/10/2018
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
11/10/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

November
09/11/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
14/11/2018
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
14/11/2018
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

December
11/12/2018
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
14/12/2018
 
Rent Expenses
0.00
 
140.00
 
2,960.00
  Chimney Sweep and grate replaced.
14/12/2018
 
Rent Managed fees
0.00
 
190.65
 
2,769.35
 
14/12/2018
 
Rent transfer to Client
0.00
 
1,219.35
 
1,550.00
 
09/01/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
11/01/2019
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
14/01/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

February
11/02/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
15/02/2019
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
15/02/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

March
11/03/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
12/03/2019
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
12/03/2019
 
Rent Expenses
0.00
 
152.90
 
2,756.45
  Replace Hoover Power City
13/03/2019
 
Rent transfer to Client
0.00
 
1,206.45
 
1,550.00
 

April
09/04/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
12/04/2019
 
Rent Expenses
0.00
 
60.00
 
3,040.00
  Repairs Outdoors Indoors
12/04/2019
 
Rent transfer to Client
0.00
 
1,299.35
 
1,740.65
 
12/04/2019
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

May
09/05/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/05/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/05/2019
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

June
11/06/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/06/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/06/2019
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

July
09/07/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
12/07/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
12/07/2019
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

August
09/08/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
14/08/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
14/08/2019
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

September
10/09/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
12/09/2019
 
Rent Managed fees
0.00
 
190.65
 
2,909.35
 
12/09/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,550.00
 

October
09/10/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
11/10/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
11/10/2019
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

November
11/11/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/11/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/11/2019
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 

December
10/12/2019
 
Rent received for Client
1,550.00
 
0.00
 
3,100.00
 
13/12/2019
 
Rent transfer to Client
0.00
 
1,359.35
 
1,740.65
 
13/12/2019
 
Rent Managed fees
0.00
 
190.65
 
1,550.00
 
13/01/2020
 
Deposit Refund
0.00
 
1,550.00
 
0.00
  Refund of Security Deposit to Conor Maher
27/01/2020
 
Letting dep rec
1,650.00
 
0.00
 
1,650.00
  Michael O Neill and Christine Kelly - Security Deposit
31/01/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
  New tenancy - 1st months rent

February
04/02/2020
 
Rent Letting Fees
0.00
 
1,522.12
 
1,777.88
  Craddock Estates Letting Fees
04/02/2020
 
Rent transfer to Client
0.00
 
37.88
 
1,740.00
  Balance of 1st months rent after fees and expenses
05/02/2020
 
Rent Expenses
0.00
 
90.00
 
1,650.00
  RTB Registration - new tenancy

March
03/03/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
05/03/2020
 
Rent transfer to Client
0.00
 
1,339.36
 
1,960.64
 
05/03/2020
 
Rent Managed fees
0.00
 
190.65
 
1,769.99
 
06/03/2020
 
Rent transfer to Client
0.00
 
100.00
 
1,669.99
  balance of March rent to client - error in calculation
06/03/2020
 
Rent Expenses
0.00
 
19.99
 
1,650.00
  New lagging jacket purchased for tank.

April
02/04/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
06/04/2020
 
Rent Expenses
0.00
 
1.24
 
3,298.76
  Final Gas Bill
06/04/2020
 
Rent transfer to Client
0.00
 
1,445.81
 
1,852.95
 
06/04/2020
 
Rent Managed fees
0.00
 
202.95
 
1,650.00
 

May
05/05/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
08/05/2020
 
Rent Managed fees
0.00
 
202.95
 
3,097.05
 
08/05/2020
 
Rent transfer to Client
0.00
 
1,447.05
 
1,650.00
 

June
03/06/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
08/06/2020
 
Rent transfer to Client
0.00
 
1,447.05
 
1,852.95
 
08/06/2020
 
Rent Managed fees
0.00
 
202.95
 
1,650.00
 

July
02/07/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
06/07/2020
 
Rent transfer to Client
0.00
 
1,447.05
 
1,852.95
 
06/07/2020
 
Rent Managed fees
0.00
 
202.95
 
1,650.00
 

August
05/08/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
06/08/2020
 
Rent Managed fees
0.00
 
202.95
 
3,097.05
 
06/08/2020
 
Rent transfer to Client
0.00
 
1,447.05
 
1,650.00
 

September
14/09/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
14/09/2020
 
Rent transfer to Client
0.00
 
1,376.69
 
1,923.31
 
14/09/2020
 
Rent Expenses
0.00
 
73.66
 
1,849.65
  Finall Gas Nill re tenancy paid
14/09/2020
 
Rent Managed fees
0.00
 
199.65
 
1,650.00
 

October
02/10/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
05/10/2020
 
Rent Managed fees
0.00
 
199.65
 
3,100.35
 
05/10/2020
 
Rent transfer to Client
0.00
 
1,450.35
 
1,650.00
 

November
03/11/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
04/11/2020
 
Rent Managed fees
0.00
 
199.65
 
3,100.35
 
04/11/2020
 
Rent transfer to Client
0.00
 
1,450.35
 
1,650.00
 

December
02/12/2020
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
02/12/2020
 
Rent transfer to Client
0.00
 
1,450.35
 
1,849.65
 
02/12/2020
 
Rent Managed fees
0.00
 
199.65
 
1,650.00
 
05/01/2021
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
07/01/2021
 
Rent transfer to Client
0.00
 
1,450.35
 
1,849.65
 
07/01/2021
 
Rent Managed fees
0.00
 
199.65
 
1,650.00
 

February
02/02/2021
 
Rent received for Client
1,650.00
 
0.00
 
3,300.00
 
10/02/2021
 
Rent transfer to Client
0.00
 
1,450.35
 
1,849.65
 
10/02/2021
 
Rent Managed fees
0.00
 
199.65
 
1,650.00
 

March
03/03/2021
 
Deposit Refund
0.00
 
1,650.00
 
0.00
  Refund of Security Deposit to tenants at end of tenancy. Property being put on market

SUMMARY Client: Ms Vicky Lunt 32 The Kittiwake Barnageeragh Cove Skerries Co Dublin Print Date: 29/6/2024

Date: 29/6/2024 Statement of Annual Rental Income for the year ending December 31st 2015

Property at: apt 17 Vernon Court
Total Out
Total In
 
     
€ 3,200.00
Deposit Held
     
€ 0.00
Opening Balance
   
€ 83,450.00
Gross rental Income
  Service charges
€ 0.00
 
  Management Charges (includes VAT at 23%)
€ 11,268.53
 
  Letting Expenses and repairs
€ 762.79
 

   
 
Costs Summary
€ 12,031.32
 
  Tax paid on behalf of Client
€ 0.00
   
  Rent to Client
€ 69,896.56
  Net rental income
 

   
€ 4,722.12
<- Balance

 

353 1 8330517