

|
Occupancy
Level in %
|
Pod - Std Single @ £49.95
Per Night
|
|
Annual Income
|
Annual Return %
|
|
90
|
£7,547
|
15.11
|
|
85
|
£7,128
|
14.27
|
|
80
|
£6,709
|
13.43
|
|
75
|
£6,289
|
12.59
|
|
70
|
£5,870
|
11.75
|
|
65
|
£5,451
|
10.91
|
|
60
|
£5,032
|
10.07
|
|
55
|
£4,612
|
9.23
|
|
50
|
£4,193
|
8.39
|
|
Occupancy
Level in %
|
Pod - Std Double @ £53.95
Per Night
|
|
Annual Income
|
Annual Return %
|
|
90
|
£8,861
|
14.78
|
|
85
|
£8,369
|
13.96
|
|
80
|
£7,877
|
13.14
|
|
75
|
£7,384
|
12.32
|
|
70
|
£6,892
|
11.50
|
|
65
|
£6,400
|
10.68
|
|
60
|
£5,908
|
9.85
|
|
55
|
£5,415
|
9.03
|
|
50
|
£4,923
|
8.21
|
This shows the gross money you will receive
prior to the following deductions - annual service charge
- as detailed in the lease and management agreement and
VAT
|