If you’re looking to create a property management business plan, you’ve come to the right place!
Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful property management businesses. Our property management business plan example below is sure to help you!
Property Management Business Plan Example
Below is our property management business plan template and sample plan created using our free ai business plan generator:
I. Executive Summary
Company Overview
Properties Management is an innovative property management firm based in Elkhart, IN, dedicated to filling the significant gap in high-quality local property management services. Our comprehensive array of services includes Tenant Screening, Rent Collection and Financial Management, Maintenance and Repair, Property Marketing and Leasing, and ensuring Legal and Regulatory Compliance. Our strategic location in the heart of Elkhart, combined with our commitment to excellence and deep understanding of local market dynamics, positions us as the premier choice for property management services in the area. Our mission is to redefine real estate service standards and expectations within the community, leveraging our founder’s extensive experience and our innovative approach to deliver superior service and value to our clients.
Success Factors
Our path to becoming the leading property management service in Elkhart is paved with the vast experience of our founder and our focus on innovative, comprehensive management solutions that enhance the operation and profitability of our clients’ properties. Since launching on January 5, 2024, we’ve achieved notable milestones, including the development of our distinctive logo, the creation of a resonating company name, and securing a prime location for our operations. These accomplishments underscore our commitment to excellence and are indicative of our potential for sustained success and growth in the property management sector.
Industry Analysis
The Property Management industry in the United States, currently valued at $88 billion, is experiencing robust growth, with projections indicating a rise to $116 billion by 2025. This growth is driven by the increasing demand for rental properties and a growing number of real estate investors seeking professional management services. Trends towards technology adoption and a focus on customer service are reshaping the industry, providing new entrants like Properties Management with the opportunity to leverage these developments to gain a competitive edge. Our innovative solutions and emphasis on customer satisfaction align well with these industry trends, positioning us to capitalize on the market’s growth and establish a strong presence in the sector.
Customer Analysis
Our target customers include local residents owning rental properties, small real estate investors, out-of-state investors with local properties, new homeowners looking to rent out their properties, and commercial property owners in Elkhart, IN. We offer tailored management solutions catering to the diverse needs of single-family homes, multi-unit apartment buildings, office spaces, retail units, and industrial properties. Our comprehensive service portfolio is designed to provide a seamless and stress-free property management experience, maximizing investment returns and achieving rental goals for our diverse clientele.
Competitive Analysis
Properties Management faces competition from Jawad Property Management, VPM & Pyramid Realty, and HomeWorks Property Management, each offering a range of property management services in Elkhart, IN. Our competitive advantage lies in our more comprehensive and efficient management solutions, advanced technology integration, and deep local market understanding. Our experienced team delivers personalized service, focusing on operational excellence and financial optimization to ensure client satisfaction and long-term success, setting us apart in the competitive landscape.
Marketing Plan
Our marketing plan encompasses a broad range of services priced to meet varying client needs, from tenant screening and rent collection to maintenance and legal compliance. Promotional efforts will leverage online marketing, social media, email marketing, PPC advertising, community involvement, and traditional marketing methods to attract and retain customers. By building a strong online presence, engaging with the community, and utilizing targeted advertising, we aim to establish Properties Management as the go-to property management firm in Elkhart, IN.
Operations Plan
Our operations plan focuses on key daily activities such as property maintenance, tenant communication, rent collection, lease management, financial management, marketing, vendor coordination, and legal compliance. We have outlined milestones including obtaining necessary permits, launching our services, establishing vendor relationships, acquiring an initial client base, implementing property management software, hiring key staff, achieving a revenue target of $15,000/month, implementing customer feedback processes, ensuring regulatory compliance, and developing a risk management plan. These milestones are crucial for our success and will guide our operational strategies.
Management Team
Under the leadership of Aaliyah Peterson, our President with a successful track record in the property management industry, our management team is equipped with the experience and expertise necessary to execute our business plan effectively. Aaliyah’s strategic vision and operational excellence are instrumental in driving Properties Management towards sustainable growth and establishing us as the leading property management service in Elkhart, IN.
Financial Plan
To achieve our growth goals, Properties Management requires $192,000 in funding. This funding will be allocated towards capital investments such as location buildout, furniture, equipment, and IT infrastructure, as well as non-capital investments including working capital, initial rent, staff salaries, marketing, supplies, and insurance. This financial plan outlines our strategic approach to establishing a solid foundation for our business and ensuring long-term success.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,446,887 | $1,566,733 | $1,696,505 | $1,837,027 | $1,989,189 |
Direct Expenses | $550,209 | $578,240 | $607,698 | $638,658 | $671,194 |
Gross Profit | $896,677 | $988,492 | $1,088,806 | $1,198,369 | $1,317,994 |
Gross Profit (%) | 62% | 63.1% | 64.2% | 65.2% | 66.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 |
II. Company Overview
Properties Management is a fresh face in the property management sector based right here in Elkhart, IN. As the newest local property management firm, we’re here to fill a significant gap in our community. Recognizing the lack of high-quality local property management options, we’ve set out to redefine the standards and expectations for real estate services in our area.
At Properties Management, our array of services is designed to cover every aspect of property management, ensuring a comprehensive and hassle-free experience for our clients. Our offerings include Tenant Screening Services to ensure your property is occupied by reliable and responsible tenants, Rent Collection and Financial Management to streamline your revenue flow, Maintenance and Repair Services to keep your property in top condition, Property Marketing and Leasing to maximize occupancy, and ensuring Legal and Regulatory Compliance to keep you and your property on the right side of the law.
Located in the heart of Elkhart, IN, Properties Management is perfectly positioned to serve customers throughout the city. Our intimate understanding of the local market dynamics, combined with our commitment to excellence, makes us the go-to choice for property management services in Elkhart.
Why are we poised for success? The foundation of Properties Management lies in the vast experience of our founder, who has previously steered a property management firm towards success. This, coupled with our innovative approach to providing more comprehensive and efficient management solutions, sets us apart from the competition. Our emphasis on improving the operation and profitability of our clients’ properties is what makes us unique.
Since our inception on January 5, 2024, as an S Corporation, we’ve hit several key milestones that we’re proud of. Our achievements include the creation of our distinctive logo, the development of our company name that resonates with our mission and values, and securing a prime location that enables us to serve our customers effectively. These accomplishments are just the beginning of our journey towards becoming the leading property management service in Elkhart, IN.
III. Industry Analysis
The Property Management industry in the United States is currently thriving, with a market size of approximately $88 billion. This industry encompasses a wide range of services, including residential and commercial property management, real estate asset management, and property maintenance.
Market research indicates that the Property Management industry is expected to experience steady growth in the coming years. With the increasing demand for rental properties and the growing number of real estate investors seeking professional management services, the market is projected to reach $116 billion by 2025.
Recent trends in the Property Management industry, such as the adoption of technology for streamlined operations and the focus on customer service and satisfaction, bode well for new players like Properties Management in Elkhart, IN. By leveraging these trends and offering innovative solutions, Properties Management is poised to capitalize on the growing market and establish a strong presence in the industry.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who own rental properties and are seeking professional management services to maximize their investment returns. These customers will include individual property owners as well as small real estate investors who require efficient tenant management, maintenance services, and rent collection. Our services will cater to both single-family homes and multi-unit apartment buildings.
In addition to local property owners, we will also focus on attracting out-of-state investors who have properties in Elkhart, IN. These investors will require reliable local management to oversee their investments and ensure consistent rental income. We will tailor our offerings to provide comprehensive management solutions that address the unique needs of absentee landlords.
We will also engage with new homeowners who are looking to rent out their properties due to relocation or other reasons. These clients will benefit from our expertise in tenant screening, property marketing, and lease management. By providing a seamless and stress-free property management experience, we will help these homeowners achieve their rental goals.
Moreover, we will target commercial property owners who need professional management services for their office spaces, retail units, and industrial properties. Our comprehensive management solutions will include lease administration, maintenance coordination, and financial reporting. By serving a diverse clientele, we will establish ourselves as a versatile property management solution in Elkhart, IN.
Customer Needs
Customers expect high-quality services to efficiently manage their residential or commercial properties. This includes timely maintenance, ensuring that all facilities are operational and well-maintained, and addressing any issues that may arise promptly. Effective communication and transparency in operations are also crucial to build trust and reliability.
Property owners seek reliable tenant management services, including tenant screening, lease administration, and rent collection. They desire peace of mind knowing that their properties are occupied by responsible tenants and that rent payments are managed seamlessly. Additionally, they value accurate financial reporting and regular updates on the status of their properties.
Tenants, on the other hand, look for responsive customer service to address their concerns and maintenance requests swiftly. They expect a well-maintained living or working environment, with prompt attention to repairs and issues. Providing a user-friendly platform for rent payments and communication can greatly enhance tenant satisfaction.
Both property owners and tenants appreciate value-added services such as property inspections, market analysis, and recommendations for property improvements. These services help in maintaining the property’s value and ensuring competitive rental rates. Overall, the focus is on creating a seamless, efficient, and satisfying experience for both property owners and tenants.
V. Competitive Analysis
Direct Competitors
Properties Management’s competitors include the following companies:
Jawad Property Management
Jawad Property Management offers a comprehensive range of property management services including tenant placement, rent collection, maintenance, and property inspections. Their price points are generally mid-range, catering to both budget-conscious and premium clients. The company generates revenue primarily through management fees and service charges. They operate out of their main office in Elkhart, IN, and serve surrounding areas.
Their customer segments include residential property owners, small-scale investors, and commercial property landlords. Jawad Property Management’s key strengths include a strong local presence and high customer satisfaction. However, their primary weakness is limited technological integration in their service offerings.
VPM & Pyramid Realty
VPM & Pyramid Realty specializes in both property management and real estate services. They provide tenant screening, lease management, maintenance, and real estate sales. Their pricing is slightly higher than average, reflecting their premium service level. Revenue streams include management fees, real estate commissions, and service fees. Their headquarters are located in Elkhart, IN, and they serve the broader Elkhart County area.
Target customer segments include high-net-worth individuals, real estate investors, and commercial property owners. Key strengths are their dual focus on property management and real estate, which offers a one-stop solution for clients. Weaknesses include higher pricing, which may not appeal to budget-conscious customers.
HomeWorks Property Management
HomeWorks Property Management provides a range of services such as tenant screening, rent collection, property maintenance, and financial reporting. Their pricing is competitive, aimed at attracting a wide array of clients. They generate revenue through management fees, maintenance service charges, and ancillary services. The company is based in Elkhart, IN, but also serves nearby towns and cities.
Their customer base includes residential property owners, absentee landlords, and small real estate investors. Key strengths include competitive pricing and a strong focus on customer service. However, their primary weakness is limited scalability, which could hinder rapid expansion.
Competitive Advantages
Our company provides more comprehensive and efficient management solutions, ensuring the smooth operation and profitability of our clients’ properties compared to our competition. By leveraging advanced technology and data analytics, we streamline property management tasks such as tenant screening, rent collection, and maintenance scheduling. This allows us to offer a higher level of service while reducing operational costs, ultimately benefiting both property owners and tenants. Additionally, our dedicated team of experienced professionals is committed to delivering personalized service tailored to the unique needs of each client, ensuring their satisfaction and long-term success.
Another key competitive advantage we possess is our deep understanding of the local market in Elkhart, IN. Our team has extensive knowledge of the area’s real estate trends, tenant preferences, and regulatory environment, enabling us to make informed decisions that maximize property value and rental income. Furthermore, our proactive approach to property maintenance and tenant relations helps to minimize vacancies and turnover rates, ensuring a steady stream of income for our clients. By focusing on both the operational and financial aspects of property management, we create a seamless and profitable experience for property owners.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Properties Management offers a range of services to cater to property owners and tenants alike. Tenant screening services are essential in ensuring the reliability and suitability of potential tenants. These services can include background checks, credit history evaluations, and employment verification, typically priced at around $50 to $75 per applicant.
Rent collection and financial management services provide property owners with peace of mind by handling rent payments, late fees, and financial reporting. This service is generally priced as a percentage of the monthly rent, commonly around 8% to 10% of the total collected rent.
Maintenance and repair services are crucial for maintaining the value and habitability of properties. These services include routine inspections, emergency repairs, and coordination with various contractors. The cost for these services varies depending on the extent of the work required, but a standard maintenance fee can range from $30 to $50 per hour, with additional costs for materials and specialized services.
Property marketing and leasing services aim to minimize vacancy periods and attract high-quality tenants. This can include professional photography, listing on multiple rental platforms, and conducting property showings. The pricing for these services often includes an initial fee of approximately $300 to $500, plus a leasing fee that is typically one month’s rent or a percentage of the annual lease value.
Legal and regulatory compliance services ensure that property owners adhere to local, state, and federal laws governing rental properties. These services can include lease drafting, eviction processing, and compliance audits. The cost for these services can vary widely based on the complexity and frequency of legal needs, with prices ranging from $100 to $300 per hour for legal consultations and services.
Promotions Plan
We at Properties Management understand the importance of effective promotion in attracting customers, and we will employ a variety of methods to achieve this goal. Our promotional strategy includes a strong focus on online marketing, which will be a cornerstone of our approach. We will develop a professional, user-friendly website that showcases our services, client testimonials, and available properties. This website will be optimized for search engines (SEO) to ensure that potential clients in Elkhart, IN, can easily find us when searching for property management services.
In addition to our website, we will actively engage in social media marketing. We will create and maintain profiles on popular social media platforms such as Facebook, Instagram, and LinkedIn. These profiles will be updated regularly with engaging content, including property listings, management tips, and success stories. By leveraging social media, we will reach a broader audience and build a community around our brand.
Email marketing will also be an integral part of our promotional strategy. We will build a comprehensive email list of potential and current clients and send out regular newsletters. These newsletters will include updates on available properties, industry news, and exclusive offers. Personalized email campaigns will help us maintain a strong relationship with our clients and keep them informed about our services.
We will also invest in pay-per-click (PPC) advertising to drive targeted traffic to our website. By utilizing platforms such as Google Ads and social media advertising, we will reach potential clients who are actively searching for property management services. Our PPC campaigns will be carefully monitored and optimized to ensure maximum return on investment.
Networking and community involvement will play a crucial role in our promotional efforts. We will participate in local events, sponsor community activities, and collaborate with local real estate agencies. By building strong relationships within the community, we will increase our visibility and establish ourselves as a trusted property management service.
Finally, we will employ traditional marketing methods, such as distributing flyers and brochures, placing advertisements in local newspapers and magazines, and using direct mail campaigns. These methods will complement our online efforts and help us reach a wider audience.
In summary, our promotional strategy for Properties Management will include online marketing, social media engagement, email marketing, PPC advertising, networking, and traditional marketing methods. By utilizing a diverse range of promotional tactics, we will effectively attract and retain customers in Elkhart, IN.
VII. Operations Plan
Our Operations Plan details:
- The key day-to-day processes that our business performs to serve our customers
- The key business milestones that our company expects to accomplish as we grow
Key Operational Processes
To ensure the success of Properties Management, there are several key day-to-day operational processes that we will perform:
- Property Maintenance: Regularly inspect properties to identify maintenance needs and coordinate repairs promptly.
- Tenant Communication: Maintain open lines of communication with tenants to address concerns, collect feedback, and provide updates.
- Rent Collection: Ensure timely collection of rent payments and manage any issues related to late or missed payments.
- Lease Management: Oversee the leasing process, including lease renewals, terminations, and compliance with lease terms.
- Financial Management: Keep accurate financial records, prepare budgets, and manage expenses to ensure profitability.
- Marketing and Tenant Acquisition: Develop and implement marketing strategies to attract new tenants and maintain high occupancy rates.
- Vendor Coordination: Establish and maintain relationships with vendors for services such as cleaning, landscaping, and repairs.
- Legal Compliance: Stay updated on local, state, and federal laws and regulations to ensure properties are compliant.
- Customer Service: Provide exceptional customer service to both property owners and tenants, addressing any issues promptly and professionally.
- Reporting: Generate and review regular reports on property performance, occupancy rates, and financial health to inform decision-making.
- Emergency Response: Have a plan in place for responding to emergencies such as natural disasters, fire, or other urgent issues.
- Technology Utilization: Use property management software to streamline operations, improve communication, and maintain records.
Milestones
Properties Management expects to complete the following milestones in the coming months in order to ensure its success:
- Obtain Necessary Permits and Licenses:
- Secure all required business permits and property management licenses to legally operate in Elkhart, IN.
- Develop and Launch Our Property Management Services:
- Finalize service offerings, pricing structure, and terms & conditions.
- Launch a professional website and digital marketing campaign to attract potential customers.
- Establish Vendor and Contractor Relationships:
- Form partnerships with reliable maintenance, repair, and cleaning service providers.
- Acquire Initial Client Base:
- Secure contracts with at least 10 property owners within the first six months.
- Implement Property Management Software:
- Select and integrate a comprehensive property management software to streamline operations, including tenant communication, rent collection, and maintenance requests.
- Hire and Train Key Staff:
- Recruit and train property managers, administrative staff, and support personnel to ensure efficient and professional service delivery.
- Achieve $15,000/Month in Revenue:
- Focus on client acquisition and retention strategies to reach a sustainable monthly revenue target of $15,000 within the first 12 to 18 months.
- Implement Customer Feedback and Improvement Processes:
- Establish a feedback mechanism to gather client input and continuously improve services based on customer needs and preferences.
- Ensure Compliance with Local and Federal Regulations:
- Regularly review and update company policies to ensure compliance with all relevant property management laws and regulations.
- Develop a Risk Management Plan:
- Create and implement a comprehensive risk management plan to address potential operational, financial, and market risks.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Properties Management management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Aaliyah Peterson, President
Aaliyah Peterson has a history of success and has successfully run a property management in the past. With her extensive experience in the industry, Aaliyah brings a wealth of knowledge and a proven track record of operational excellence to Properties Management. Her strategic vision and leadership are key assets that will drive the company towards sustainable growth and lasting success.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,446,887 | $1,566,733 | $1,696,505 | $1,837,027 | $1,989,189 |
Direct Expenses | $550,209 | $578,240 | $607,698 | $638,658 | $671,194 |
Gross Profit | $896,677 | $988,492 | $1,088,806 | $1,198,369 | $1,317,994 |
Gross Profit (%) | 62% | 63.1% | 64.2% | 65.2% | 66.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Properties Management needs $192,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $10,000 |
Equipment and Machines | $20,000 |
Computers and IT Infrastructure | $10,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease | $5,000 |
Staff Salaries for the First 3 Months | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $2,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,446,887 | $1,566,733 | $1,696,505 | $1,837,027 | $1,989,189 | |
Total Revenues | $1,446,887 | $1,566,733 | $1,696,505 | $1,837,027 | $1,989,189 | |
Direct Costs | ||||||
Direct Costs | $550,209 | $578,240 | $607,698 | $638,658 | $671,194 | |
Total Direct Costs | $550,209 | $578,240 | $607,698 | $638,658 | $671,194 | |
GROSS PROFIT | $896,677 | $988,492 | $1,088,806 | $1,198,369 | $1,317,994 | |
GROSS PROFIT % | 62% | 63.1% | 64.2% | 65.2% | 66.3% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 | |
Net Profit Margin (%) | 55.3% | 56.7% | 58.1% | 59.5% | 60.8% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $901,592 | $1,790,054 | $2,775,795 | $3,867,971 | $5,076,551 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $901,592 | $1,790,054 | $2,775,795 | $3,867,971 | $5,076,551 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $991,592 | $1,880,054 | $2,865,795 | $3,957,971 | $5,166,551 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $192,000 | $192,000 | $192,000 | $192,000 | $192,000 | |
Total Liabilities | $192,000 | $192,000 | $192,000 | $192,000 | $192,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $799,592 | $1,688,054 | $2,673,795 | $3,765,971 | $4,974,551 | |
Total Equity | $799,592 | $1,688,054 | $2,673,795 | $3,765,971 | $4,974,551 | |
TOTAL LIABILITIES & EQUITY | $991,592 | $1,880,054 | $2,865,795 | $3,957,971 | $5,166,551 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 | |
Change in Working Capital | $0 | $0 | $0 | $0 | $0 | |
Plus Depreciation | $0 | $0 | $0 | $0 | $0 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $799,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($90,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($90,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $192,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $192,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $901,592 | $888,461 | $985,741 | $1,092,176 | $1,208,579 | |
Cash at Beginning of Period | $0 | $901,592 | $1,790,054 | $2,775,795 | $3,867,971 | |
$901,592 | $1,790,054 | $2,775,795 | $3,867,971 | $5,076,551 |