| Indicator |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Year 6 |
| Total Revenue |
$5,092,741 |
$6,111,289 |
$7,304,305 |
$8,313,391 |
$8,812,194 |
$9,340,925 |
| Total Expenses |
$1,572,000 |
$1,732,836 |
$1,876,825 |
$2,001,844 |
$2,126,864 |
$2,166,275 |
| Net Operating Income |
$3,394,059 |
$4,226,025 |
$5,196,768 |
$6,050,420 |
$6,431,503 |
$7,130,851 |
| Rental Cash Flow |
$1,068,000 |
$1,121,400 |
$1,177,470 |
$1,236,344 |
$1,298,161 |
$795,123 |
| Total Cash Flow |
$4,462,059 |
$5,347,425 |
$6,374,238 |
$7,286,764 |
$7,729,664 |
$7,925,975 |
| Accumulated Flow |
$4,462,059 |
$9,809,484 |
$16,183,722 |
$23,470,486 |
$31,200,150 |
$39,126,125 |
| ROI (%) |
11.4% |
13.7% |
16.3% |
18.7% |
19.8% |
20.3% |
The figures shown are reference projections subject to change based on market and operating conditions.
