The information below is to help you see at a glance how investing in a “Buy to Let” property can not only cover your expenses but make you money both in rental income and capital growth. This information is based on an average type of apartment, rented for only 26 weeks of the year and at a low weekly rent in a Bulgarian resort. Working on these figures you should be able to achieve rental targets and financial rewards.

Purchase Price	45,000 euros
Purchase Costs	2,000 euros
Furniture Pack	4,000 euros
Total Outlay	51,000 euros

Year	1st	2nd	3rd	4th	5th	6th	7th	8th	9th	10th
Rental Income with 7% increase PA	9100	9737	10418	11147	11928	12763	13566	14612	15635	16730
Maintainance with 10% increase PA	350	385	423	465	512	564	620	682	750	825
Management Service at 10%	910	973	1041	1114	1192	1276	1356	1461	1563	1673
Water + Electric	900	900	900	900	900	900	900	900	900	900
New Furniture Pack				5000				6000
Balance At Year End	6940	7479	8054	3668	9324	10023	10690	5569	12422	13332
Total Banked	6940	14419	22473	26141	35465	45488	56178	61747	74169	87501
Capital Growth Based on 14% PA	51300	58482	66669	76003	86643	98773	112602	128366	146337	166824

Mortgage Term:	10 Years
Interest rate:	6.750%
Loan amount:	31,500.00 euros
Total Outlay	361.70 euros a month

Year	1st	2nd	3rd	4th	5th	6th	7th	8th	9th	10th
Rental Income with 7% increase PA	9100	9737	10418	11147	11928	12763	13566	14612	15635	16730
Maintainance with 10% increase PA	350	385	423	465	512	564	620	682	750	825
Management Service at 10%	910	973	1041	1114	1192	1276	1356	1461	1563	1673
Water + Electric	900	900	900	900	900	900	900	900	900	900
New Furniture Pack				5000				6000
Mortgage Repayments	4340	4340	4340	4340	4340	4340	4340	4340	4340	4340
Balance At Year End	2600	3139	3714	-672	4984	5683	6350	1229	8082	8992
Total Banked	2600	5739	9453	8781	13729	19412	25762	26991	35073	44065
Capital Growth Based on 14% PA	51300	58482	66669	76003	86643	98773	112602	128366	146337	166824