Real Estate Agent Business Plan
Below is our real estate agent business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
Located in Doral, FL, Trusted Estates Realty is a full-service real estate agency dedicated to providing unparalleled market analysis and comprehensive real estate services. Our team excels in utilizing advanced data analytics and market research tools to deliver in-depth insights into real estate trends, setting our clients up for informed decision-making. By offering a broad spectrum of services including property management, real estate consulting, and investment advisory, we cater to a wide range of real estate needs. Our commitment to personalized service ensures that each client receives tailored solutions, enhancing satisfaction and fostering long-term relationships.
Success Factors
Our success hinges on our superior market analysis capabilities and the broad range of real estate services we offer. The depth of our market knowledge in Doral, FL, combined with our comprehensive service offerings, positions us as a one-stop solution for all real estate needs. This holistic approach not only meets but exceeds client expectations, fostering loyalty and repeat business. Our accomplishments to date reflect our commitment to excellence and innovation, setting a solid foundation for future growth and continued success in the real estate market.
Industry Analysis
The real estate industry is characterized by its dynamic nature, with fluctuating market trends and varying consumer demands. Our analysis indicates a growing demand for personalized real estate services that leverage technology for enhanced market insights. There is a significant opportunity for agencies that can offer in-depth, data-driven market analysis and a wide range of services tailored to the modern real estate consumer. Staying ahead of technological advancements and understanding the nuances of local market trends are key to capturing market share and achieving sustained growth in this competitive landscape.
Customer Analysis
Our target customers encompass a broad spectrum of the real estate market, including first-time homebuyers, seasoned investors, and those looking to sell their properties in Doral, FL. These clients seek not only to buy or sell properties but also to understand the market dynamics that influence their real estate decisions. They value personalized service, comprehensive market analysis, and the convenience of a one-stop real estate solution. Catering to such a diverse client base requires a deep understanding of their unique needs and preferences, guiding our approach to service offerings and customer engagement.
Competitive Analysis
Direct Competitors: While precise competitors are not listed, Trusted Estates Realty distinguishes itself through superior market analysis and a broader range of services. Our competitive advantage lies in our ability to provide clients with detailed insights into local market trends and economic indicators, coupled with our comprehensive suite of services that go beyond traditional buying and selling. This unique blend of analytical expertise and service diversity positions us favorably against competitors in the Doral, FL market.
Marketing Plan
Our marketing strategy integrates digital and traditional methods to maximize visibility and engagement. By optimizing our online presence through SEO and social media, we aim to connect with potential clients actively seeking real estate opportunities in Doral, FL. Our website and social media platforms will serve as key tools for showcasing our listings, sharing market insights, and building a community around our brand. Email marketing and community networking will complement our digital efforts, helping us to maintain relationships and stay top-of-mind among potential buyers and sellers. Traditional advertising, exceptional customer service, and active community involvement will further enhance our promotional efforts, ensuring a comprehensive approach to marketing that drives results.
Operations Plan
Our operational strategy focuses on key processes that ensure efficiency and client satisfaction. These include leveraging the latest technology for market analysis, streamlining property management services, and continually refining our consulting and advisory offerings. Achieving milestones such as expanding our service portfolio, entering new markets within Doral, FL, and building a robust client base are pivotal to our growth strategy. By focusing on these operational priorities, we aim to strengthen our market position and enhance our service delivery.
Management Team
Under the leadership of Axel Reed, President of Trusted Estates Realty, our management team brings a wealth of experience and a proven track record to the table. Axel’s background in managing a successful real estate agency, combined with his strategic approach and dedication to innovation, drives our company forward. His leadership ensures we remain focused on our mission to provide unmatched service and results, positioning Trusted Estates Realty as a leader in the Doral, FL real estate market.
Financial Plan
To achieve our growth goals and capitalize on market opportunities, Trusted Estates Realty requires strategic financial investment. This funding will support key business initiatives, including technology upgrades for market analysis, expansion of our service offerings, and marketing efforts to broaden our reach in Doral, FL. Our financial plan is designed to fuel growth and build a solid foundation for long-term success in the competitive real estate industry.
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 | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 |
Direct Expenses | $2,995,585 | $3,148,196 | $3,308,582 | $3,477,139 | $3,654,283 |
Gross Profit | $3,187,692 | $3,547,243 | $3,941,442 | $4,373,405 | $4,846,523 |
Gross Profit (%) | 51.6% | 53% | 54.4% | 55.7% | 57% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 |
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 | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 |
II. Company Overview
Trusted Estates Realty is a fresh and dynamic Real Estate Agent dedicated to serving the vibrant community of Doral, FL. As a local real estate agent, we pride ourselves on understanding the unique needs and aspirations of this area’s residents and investors. Recognizing a significant gap in the market for high-quality local real estate services, we’ve stepped in to fill this void with passion, expertise, and a customer-centric approach.
Our offerings are comprehensive and designed to cater to a wide range of real estate needs. Whether you’re looking to buy your dream home or sell your current property, Trusted Estates Realty is your go-to partner. We provide tailored Property Buying Assistance, ensuring you find the perfect match that fits your budget and lifestyle. For sellers, our Property Selling Assistance is unmatched, aiming to secure the best possible deal in the shortest time. Additionally, our Market Analysis services are top-notch, utilizing the latest tools and data to guide your decisions. We also excel in Negotiation Services, advocating on your behalf to achieve favorable outcomes. Plus, our Open House and Showings are meticulously planned to showcase properties in the best light, attracting serious and qualified buyers.
Based in the heart of Doral, FL, Trusted Estates Realty is ideally positioned to serve customers throughout the area. Our deep understanding of the local market dynamics, property values, and community features enables us to provide unparalleled service to our clients.
Our unique position for success stems from several key factors. Firstly, our founder brings invaluable experience from running a previously successful real estate agency, ensuring we hit the ground running with best practices and a proven track record. Moreover, our commitment to offering superior market analysis sets us apart from the competition, alongside our broad spectrum of real estate agent services. This combination of experience, expertise, and extended services positions us as a leader in the local real estate market.
Since our inception on January 5th, 2024, Trusted Estates Realty has achieved significant milestones as a S Corporation, including the creation of our distinctive logo, the development of our unique company name, and securing a prime location for our office. These accomplishments lay a solid foundation for our future growth and success in serving the Doral community.
III. Industry Analysis
The Real Estate Agent industry in the United States is a significant sector of the economy, with an estimated market size of $105 billion in 2021. This industry includes a wide range of professionals who help individuals buy, sell, and rent properties, providing valuable expertise and guidance throughout the process. With the housing market booming and interest rates remaining low, the demand for real estate agents is expected to continue growing in the coming years.
Market research indicates that the Real Estate Agent industry is projected to experience steady growth, with a compound annual growth rate of 3.2% from 2021 to 2026. This growth is driven by factors such as population growth, urbanization, and increasing disposable income, all of which contribute to a higher demand for housing and real estate services. As Trusted Estates Realty enters the market in Doral, FL, they can capitalize on this positive trend and establish themselves as a trusted and reliable real estate agent in the region.
Trends in the Real Estate Agent industry, such as the increasing use of technology for property listings and virtual tours, present opportunities for innovative firms like Trusted Estates Realty to differentiate themselves and attract tech-savvy customers. Additionally, the shift towards sustainable and eco-friendly properties is another trend that bodes well for real estate agents who can cater to this growing market segment. By staying informed about industry trends and adapting their services accordingly, Trusted Estates Realty can position themselves as a forward-thinking and customer-focused real estate agent in Doral, FL.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Trusted Estates Realty will target local residents in Doral, FL, who are looking to buy or sell their homes. We are expected to focus on families and individuals seeking to upgrade or downsize their living spaces. By understanding the unique needs of the local community, we will tailor our services to ensure a seamless and satisfying real estate experience.
We will also focus on attracting first-time homebuyers who are entering the Doral real estate market. These customers will benefit from our expertise in navigating the complexities of buying a home for the first time. Trusted Estates Realty will provide educational resources and personalized assistance to help these buyers make informed decisions.
In addition to local residents and first-time homebuyers, we will target investors looking for profitable real estate opportunities in Doral, FL. Our deep understanding of the market trends will allow Trusted Estates Realty to identify properties with high investment potential. This will enable us to offer valuable insights and strategies for maximizing returns on investment properties.
We will also serve retirees who are interested in finding a comfortable and convenient place to settle down in Doral. Trusted Estates Realty will focus on locating properties that offer the amenities and lifestyle features retirees are seeking. By providing exceptional service and attention to detail, we will ensure that retirees find the perfect homes to enjoy their golden years.
Customer Needs
Trusted Estates Realty serves a diverse range of customer needs by offering high-quality market analysis tailored to residents interested in buying, selling, or investing in real estate. Customers expect access to accurate, up-to-date insights into market trends, property values, and neighborhood developments, empowering them to make informed decisions. This expertise is particularly valuable in Doral, FL, where market dynamics can change rapidly.
Beyond market analysis, Trusted Estates Realty anticipates the need for personalized customer service, ensuring clients receive dedicated attention throughout their real estate journey. This includes assisting with property searches, negotiation, and closing processes, all while maintaining transparency and open communication. By focusing on exceptional service, the agency builds lasting relationships with clients, fostering trust and repeat business.
Furthermore, Trusted Estates Realty addresses the growing demand for digital solutions by providing a seamless online experience. Clients can explore property listings, schedule virtual tours, and access resources from the comfort of their homes. This digital approach not only enhances convenience but also caters to the expectations of tech-savvy customers in today’s market.
Finally, the agency understands the importance of community engagement, providing clients with insights into local amenities, schools, and lifestyle opportunities in Doral. This comprehensive approach ensures that customers find not just a property, but a community that suits their lifestyle needs. Trusted Estates Realty is committed to fulfilling these diverse customer needs, establishing itself as a reliable partner in the real estate process.
V. Competitive Analysis
Direct Competitors
Trusted Estates Realty’s competitors include the following companies:
Abraham Ash
Abraham Ash is a well-established real estate agent operating in the Doral, FL area. The firm has built a reputation for its comprehensive understanding of the local real estate market, focusing on both residential and commercial properties. It is strategically located to serve clients efficiently in Doral and its surrounding regions, offering personalized services to a wide range of clientele.
The services provided by Abraham Ash include:
- Residential property sales and purchases
- Commercial real estate transactions
- Property management services
- Real estate consultation
Abraham Ash targets a diverse customer base including first-time homebuyers, investors, and businesses looking for commercial spaces. The company primarily serves the Doral area and nearby communities.
Key strengths of Abraham Ash include a deep knowledge of the local market and a personalized approach to client service. However, the firm may face challenges such as competition from larger agencies and fluctuating market conditions affecting property values.
Eric Farmelant – COMPASS
Eric Farmelant is a prominent real estate agent affiliated with COMPASS, a leading real estate firm. Operating from a central location in Doral, FL, Eric Farmelant leverages the resources and technology of COMPASS to deliver high-quality real estate services. The agency is known for its innovative marketing strategies and extensive network in the real estate industry.
The product offerings from Eric Farmelant include:
- Luxury residential property sales
- Commercial real estate services
- Market analysis and real estate investment advisory
Eric Farmelant primarily caters to affluent clients seeking luxury homes and high-value investment properties in Doral and neighboring areas. The agency’s services are tailored to meet the needs of discerning buyers and investors.
Strengths of Eric Farmelant include access to advanced technological tools and a strong brand presence through COMPASS. A noted weakness is the potential limitation in catering to budget-conscious buyers due to a focus on high-end properties.
Daniel Landaeta P.A.
Daniel Landaeta P.A. is a dedicated real estate agent with a focus on providing tailored real estate solutions in Doral, FL. The business is known for its client-centric approach and commitment to delivering customized services. Daniel Landaeta P.A. operates with a team capable of managing various real estate needs efficiently.
The services provided by Daniel Landaeta P.A. include:
- Residential and commercial property sales
- Real estate investment opportunities
- Property leasing and management
Daniel Landaeta P.A. serves both individual buyers and investors, focusing on the Doral market and expanding into nearby locations. The agency aims to cater to a broad audience, from first-time buyers to experienced investors.
The agency’s strengths include a strong focus on customer service and a personalized approach. Challenges may include intense competition and the need to continually adapt to market trends to maintain a competitive edge.
Competitive Advantages
At Trusted Estates Realty, we pride ourselves on delivering superior market analysis that sets us apart from our competition. Our team employs cutting-edge data analytics and market research tools to offer our clients in-depth insights into the real estate trends in Doral, FL. This allows us to provide our clients with a nuanced understanding of market dynamics, enabling them to make informed decisions. Whether buying, selling, or investing in real estate, our clients benefit from our comprehensive analysis, which encompasses everything from local market trends to broader economic indicators.
In addition to our exceptional market analysis capabilities, we offer a broader range of real estate agent services than many of our competitors. Our services extend beyond traditional buying and selling transactions to include property management, real estate consulting, and investment advisory services. This holistic approach ensures that our clients have access to a one-stop solution for all their real estate needs. Furthermore, our commitment to personalized service means that we tailor our offerings to meet the unique requirements of each client, providing a seamless and personalized experience that enhances client satisfaction and loyalty.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Trusted Estates Realty offers a comprehensive suite of services designed to meet the diverse needs of clients navigating the real estate market. Property Buying Assistance is a cornerstone service that provides clients with expert guidance throughout the process of purchasing a home. This service typically involves a detailed consultation, property search, and evaluation, with an average selling price of around $2,500, depending on the complexity of the transaction and specific client requirements.
Another key service offered is Property Selling Assistance. This service aims to help clients effectively market and sell their properties. It includes pricing strategy development, marketing plan creation, and the facilitation of property listings. The average selling price for this service is approximately $3,000, which includes professional advice and support through each step of the selling process.
Market Analysis is an essential service for clients looking to understand the current trends and dynamics of the real estate market in Doral, FL. This service provides in-depth market research and insights, helping clients make informed decisions. The average price for a comprehensive market analysis is about $1,000, although this can vary based on the scope and detail of the analysis required by the client.
Negotiation Services are crucial for both buyers and sellers looking to obtain the best possible terms in their real estate transactions. Trusted Estates Realty’s skilled negotiators work to secure favorable outcomes, with this service priced at an average of $1,500. This cost is often seen as a valuable investment in achieving optimal results from negotiations.
Open House and Showings are offered to enhance the visibility of properties for sale. This service includes organizing and hosting open houses and private showings, providing potential buyers with the opportunity to view properties firsthand. The average cost for this service is $500, which covers the preparation, marketing, and execution of these events to attract serious buyers.
Promotions Plan
Trusted Estates Realty will employ a variety of promotional methods to establish a strong presence in the real estate market. We will leverage online marketing as a core strategy, utilizing search engine optimization (SEO) to ensure potential clients find our listings and services when searching for properties in Doral, FL. Our website will be optimized to provide a seamless user experience, with easy navigation and comprehensive property descriptions that attract and retain customer interest.
Social media platforms will also play a crucial role in Trusted Estates Realty’s promotional strategy. We will actively engage with potential clients on platforms such as Facebook, Instagram, and LinkedIn, sharing valuable content, virtual tours, and success stories that highlight our expertise and commitment to customer satisfaction. This engagement will help build a community around our brand, encouraging word-of-mouth referrals and fostering long-term relationships with clients.
In addition to digital efforts, Trusted Estates Realty will implement targeted email marketing campaigns. By creating personalized and informative email content, we aim to keep potential buyers and sellers informed about market trends, new listings, and exclusive offers. This approach will help us stay top-of-mind for clients when they are ready to make their next real estate decision.
Networking within the local community will be another crucial tactic for Trusted Estates Realty. We will participate in local events, sponsor community activities, and partner with local businesses to increase our visibility and credibility. By becoming an active member of the community, we will build trust and establish valuable connections with potential clients.
To reach a broader audience, Trusted Estates Realty plans to use traditional advertising methods, such as print ads in local newspapers and real estate magazines. These efforts will complement our digital strategies, ensuring that we reach clients who may prefer more traditional media channels. Consistency in branding across all advertising platforms will reinforce our presence in the market.
Lastly, Trusted Estates Realty will prioritize excellent customer service as a key promotional tool. By providing exceptional service and going above and beyond client expectations, we will encourage positive reviews and testimonials, which will serve as powerful endorsements for our brand. This focus on customer satisfaction will help us build a strong reputation and attract new clients through referrals and repeat business.
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 Trusted Estates Realty, there are several key day-to-day operational processes that we will perform:
- Client Relationship Management: Maintain regular communication with clients to understand their needs and preferences. Address inquiries and provide updates on property searches and transactions.
- Property Listings Management: Update and maintain accurate property listings on various platforms, ensuring all information is up-to-date and appealing to potential buyers and renters.
- Market Research: Conduct daily research on market trends, property values, and neighborhood developments to provide clients with informed advice and competitive pricing strategies.
- Networking: Build and maintain relationships with other real estate professionals, brokers, and potential business partners to expand our network and referral base.
- Property Showings: Schedule and conduct property tours for prospective buyers and renters, highlighting key features and benefits to facilitate informed decision-making.
- Negotiations: Engage in negotiations with buyers, sellers, and other agents to reach mutually beneficial agreements and close deals effectively.
- Marketing and Promotion: Develop and implement marketing strategies, including social media campaigns, open houses, and promotional events to attract new clients and showcase properties.
- Documentation and Compliance: Prepare and review all necessary legal documents, contracts, and agreements to ensure compliance with regulatory requirements and protect client interests.
- Customer Feedback and Improvement: Gather feedback from clients to continually improve services and address any areas of concern promptly.
- Team Collaboration: Work closely with team members to share insights, strategies, and support each other in achieving collective goals.
- Training and Development: Participate in ongoing training and development programs to stay updated with real estate laws, technologies, and best practices.
Milestones
Trusted Estates Realty expects to complete the following milestones in the coming months in order to ensure its success:
- Establish a Strong Online Presence: Develop a professional website and active social media profiles to increase visibility and attract potential clients.
- Secure Necessary Licenses and Certifications: Obtain all required real estate licenses and certifications to operate legally and build credibility.
- Build a Reliable Vendor Network: Partner with local contractors, inspectors, attorneys, and financial institutions to offer comprehensive services to clients.
- Launch the Real Estate Agency: Officially open Trusted Estates Realty to the public, marking the start of its operations in Doral, FL.
- Achieve Consistent Lead Generation: Implement effective marketing strategies and referral programs to ensure a steady flow of potential clients.
- Hire and Train a Competent Team: Recruit experienced real estate agents and support staff, providing them with training to deliver exceptional service.
- Develop a Customer Relationship Management (CRM) System: Implement a CRM system to efficiently manage client interactions and improve customer satisfaction.
- Reach $15,000/Month in Revenue: Achieve a monthly revenue target of $15,000 to ensure financial stability and sustainability.
- Expand Service Offerings: Introduce additional services such as property management or real estate investment consulting to diversify revenue streams.
- Establish a Positive Brand Reputation: Focus on delivering high-quality service and collecting positive testimonials and reviews to build a strong brand image.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Trusted Estates Realty management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Axel Reed, President
Axel Reed brings a wealth of experience and a proven track record of success to his role as President of Trusted Estates Realty. With a background in effectively managing a real estate agency in the past, Axel possesses deep industry knowledge and a strategic mindset. His leadership has been instrumental in driving organizational growth, optimizing operational efficiency, and fostering a culture of excellence. Axel’s commitment to innovation and customer satisfaction aligns perfectly with Trusted Estates Realty’s mission to deliver unparalleled service and results to clients.
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 | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 |
Direct Expenses | $2,995,585 | $3,148,196 | $3,308,582 | $3,477,139 | $3,654,283 |
Gross Profit | $3,187,692 | $3,547,243 | $3,941,442 | $4,373,405 | $4,846,523 |
Gross Profit (%) | 51.6% | 53% | 54.4% | 55.7% | 57% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 |
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 | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Trusted Estates Realty needs $500,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $150,000 |
Furniture Fixtures | $60,000 |
Computers Office Equipment | $20,000 |
Non Capital Investments | |
---|---|
Working Capital | $60,000 |
Initial Rent Lease | $45,000 |
Staff Salaries First 3 Months | $90,000 |
Initial Marketing Advertising | $50,000 |
Initial Supplies | $10,000 |
Insurance | $15,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 | |
Total Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 | |
Direct Costs | ||||||
Direct Costs | $2,995,585 | $3,148,196 | $3,308,582 | $3,477,139 | $3,654,283 | |
Total Direct Costs | $2,995,585 | $3,148,196 | $3,308,582 | $3,477,139 | $3,654,283 | |
GROSS PROFIT | $3,187,692 | $3,547,243 | $3,941,442 | $4,373,405 | $4,846,523 | |
GROSS PROFIT % | 51.6% | 53% | 54.4% | 55.7% | 57% | |
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 | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Net Profit Margin (%) | 50% | 51.5% | 52.9% | 54.4% | 55.7% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $3,360,607 | $6,807,819 | $10,646,196 | $14,913,409 | $19,650,518 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $3,360,607 | $6,807,819 | $10,646,196 | $14,913,409 | $19,650,518 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $230,000 | $230,000 | $230,000 | $230,000 | $230,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $230,000 | $230,000 | $230,000 | $230,000 | $230,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $3,590,607 | $7,037,819 | $10,876,196 | $15,143,409 | $19,880,518 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | |
Total Liabilities | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $3,090,607 | $6,537,819 | $10,376,196 | $14,643,409 | $19,380,518 | |
Total Equity | $3,090,607 | $6,537,819 | $10,376,196 | $14,643,409 | $19,380,518 | |
TOTAL LIABILITIES & EQUITY | $3,590,607 | $7,037,819 | $10,876,196 | $15,143,409 | $19,880,518 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
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 | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($230,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($230,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $500,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $500,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $3,360,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Cash at Beginning of Period | $0 | $3,360,607 | $6,807,819 | $10,646,196 | $14,913,409 | |
$3,360,607 | $6,807,819 | $10,646,196 | $14,913,409 | $19,650,518 |