Property Projection on a £75'000 Purchase

Costs:	Solicitors Fees	0.87%	£650
	Valuation Fee	0.39%	£295
	Mortgage Lenders Fee	0.5%	£375
	MRI Fee	3.0%	£2'250	£3'570
Total Property Cost				£78'570
Property Purchase Funding
	Purchasers Funds (YOUR CASH INVESTMENT)			£14'820
	Buy To Let (BTL) Mortgage (85% of purchase price)			£63'750
Annual Profit/Loss			Per Month	Per Year
	Rental Income		£375	£4'500
Less:	BTL Mortgage Payments	5.0%	£266	£3'188
	Management Fee	10.0%	£38	£450
	Insurance & Other Expenses			£450
Annual Estimated First Year Profit				£413