Fraud Blocker

Real Estate Investment Business Plan Template

Written by Dave Lavinsky

Real Estate Investment Business Plan Template
Table of Contents
Table of Contents

Real Estate Investment Business Plan

Below is our real estate investment business plan template and sample plan created using our ai business plan generator.

 

I. Executive Summary

Company Overview

At ValueMajesty Property Investments, we are a pioneering Real Estate Investment firm established to serve the distinctive market of Aliso Viejo, CA. Our mission is to revolutionize property investment through our unmatched expertise and client service. We provide a comprehensive suite of services including Property Acquisition Consulting, Portfolio Management, Market Analysis, Rental Property Management, and Real Estate Syndication. Strategically located in Aliso Viejo, CA, our firm is committed to leveraging our profound understanding of the local market dynamics to offer unparalleled real estate investment services, thus establishing ourselves as the premier real estate investment firm in the region.

Success Factors

Our success is anchored in our unique qualifications and early accomplishments. With our founder’s extensive experience from a successful real estate investment firm, we excel in providing top-notch property acquisition consulting and a broad array of real estate investment services. Since our inception on January 3, 2024, as a Limited Liability Company, we have achieved significant milestones including the design of our logo, development of our company name, and securing an optimal location for our operations. These achievements underscore our commitment to becoming a leader in real estate investment in Aliso Viejo, CA.

Industry Analysis

The Real Estate Investment industry in the United States boasts a valuation of over $1.3 trillion, with projections to reach $1.6 trillion by 2025, thanks to a 3.5% annual growth rate. This growth is propelled by factors such as low-interest rates, strong demand for rental properties, and favorable tax policies. Notably, the rise of online platforms and technology enhances our ability to reach a broader audience, while the increasing interest in sustainable properties aligns with our commitment to eco-friendly real estate investments. The popularity of real estate crowdfunding presents an opportunity for us to attract a diverse investor base, positioning us to capitalize on the industry’s growth.

Customer Analysis

We target local residents of Aliso Viejo aspiring to upgrade their living situations, focusing on young professionals, families, out-of-town investors, retirees, and environmentally conscious buyers. Our deep local market understanding coupled with comprehensive services makes us attractive to those seeking residential and investment properties, sustainable living options, or seamless retirement transitions. Our expertise in property management services further appeals to investors looking for hassle-free investment growth opportunities.

Competitive Analysis

Our main competitors include Hannah Conrad – Prestige Coastal Real Estate, The John Aguirre Team – Realty Masters & Associates, and Jon and Kathy Wallin – Laguna Woods Village Realty. Each offers unique services focusing on residential sales, property management, and real estate investment consulting. Our competitive advantages lie in our superior property acquisition consulting services and a comprehensive range of real estate investment services. Our team’s industry insights and data analysis capabilities enable us to guide our clients to lucrative investments, setting us apart in the competitive landscape of Aliso Viejo, CA.

Marketing Plan

ValueMajesty Property Investments offers a range of services including Property Acquisition Consulting, Portfolio Management, Market Analysis, Rental Property Management, and Real Estate Syndication, with pricing structured to deliver value to our clients. Our promotional strategy encompasses online marketing through SEO, PPC, and social media, direct email marketing, networking with industry professionals, traditional advertising, and public relations efforts. This integrated approach aims to establish a strong market presence, attract a diverse client base, and build lasting relationships within the Aliso Viejo community.

Operations Plan

To ensure operational excellence, our day-to-day activities will include market analysis, property acquisition, customer relationship management, financial oversight, property management, marketing efforts, legal compliance, team coordination, risk management, and technology utilization. We are focused on reaching milestones such as securing initial funding, ensuring legal compliance, building a professional team, developing a diverse property portfolio, launching targeted marketing strategies, initiating real estate investment activities, establishing property management protocols, achieving a sustainable revenue stream, enhancing investor relations, and optimizing portfolio performance to drive our growth and success in the real estate investment sector.

Management Team

Under the leadership of Leah Ruiz, our President, ValueMajesty Property Investments is poised for success. Leah brings extensive experience and a proven track record from her previous role in a successful real estate investment firm, equipping her with the strategic vision and operational expertise necessary to steer our company towards sustained growth. Her leadership is characterized by a deep understanding of market dynamics and a commitment to innovation and excellence, ensuring that we remain at the forefront of the real estate investment industry in Aliso Viejo, CA.

Financial Plan

To achieve our growth objectives, ValueMajesty Property Investments requires $545,000 in funding. This capital will be allocated towards key investments such as location buildout, furniture and fixtures, office equipment, and non-capital expenditures including working capital, initial rent and lease, staff salaries for the first three months, marketing and advertising, initial supplies, and insurance. This strategic financial planning is crucial for supporting our initial operations, property acquisitions, and operational costs, setting the foundation for our success in the real estate investment sector.

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 $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $1,161,553 $1,220,729 $1,282,919 $1,348,278 $1,416,967
Gross Profit $1,311,757 $1,457,446 $1,617,090 $1,791,939 $1,983,355
Gross Profit (%) 53% 54.4% 55.8% 57.1% 58.3%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
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 $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941

 

II. Company Overview

ValueMajesty Property Investments is a groundbreaking Real Estate Investment firm dedicated to serving the unique market of Aliso Viejo, CA. As a newly established local real estate investment entity, we pride ourselves on filling the gap in high-quality local real estate investment services that has long been absent in the area. Our mission is to redefine the landscape of property investment by providing unparalleled expertise and service to our clients.

At ValueMajesty Property Investments, our offerings encompass a wide range of services tailored to meet the diverse needs of our clientele. These services include Property Acquisition Consulting, where we guide our clients through the complexities of acquiring new properties, ensuring they make informed decisions. Portfolio Management services are designed to help our clients optimize their investment returns over time. Our Market Analysis expertise allows us to give our clients a competitive edge by providing them with the latest trends and insights. Additionally, we offer Rental Property Management to ensure that our clients’ investments continue to yield returns without the hassle of day-to-day management. Lastly, our Real Estate Syndication service opens the door for investors to participate in larger, potentially more lucrative real estate deals than they might be able to manage individually.

Strategically located in Aliso Viejo, CA, ValueMajesty Property Investments is perfectly positioned to serve the local community with our expert real estate investment services. Our deep understanding of the local market dynamics, combined with our commitment to our clients, makes us the go-to real estate investment firm in Aliso Viejo, CA.

The foundation of our success lies in the unique qualifications that set us apart from the competition. Our founder brings a wealth of experience from previously running a successful real estate investment firm, ensuring that we have the knowledge and expertise to thrive. Moreover, we excel in providing superior property acquisition consulting when compared to our competitors, along with a broader range of real estate investment services. These factors position us uniquely in the market, ready to meet and exceed the expectations of our clients.

Founded on 2024-01-03 as a Limited Liability Company, ValueMajesty Property Investments has already made significant strides in establishing its presence in the industry. Our accomplishments to date include the successful design of our logo, the development of our company name, and securing an ideal location for our operations. These achievements mark just the beginning of our journey towards becoming a leader in real estate investment in Aliso Viejo, CA.

 

III. Industry Analysis

The Real Estate Investment industry in the United States is currently valued at over $1.3 trillion. This market size is driven by a variety of factors, including low interest rates, strong demand for rental properties, and favorable tax policies for real estate investors. With an expected annual growth rate of 3.5%, the industry is projected to reach $1.6 trillion by 2025. This growth is fueled by an increasing number of millennials entering the housing market and a booming commercial real estate sector.

One of the key trends in the Real Estate Investment industry is the rise of online platforms and technology that make it easier for investors to research, purchase, and manage properties. This trend is particularly beneficial for ValueMajesty Property Investments, as it allows the company to reach a wider audience of potential customers in Aliso Viejo, CA. Additionally, there is a growing interest in sustainable and environmentally friendly properties, which aligns well with ValueMajesty’s commitment to investing in energy-efficient and eco-friendly real estate.

Another trend in the Real Estate Investment industry is the increasing popularity of real estate crowdfunding, which allows investors to pool their resources to invest in properties. This trend provides an opportunity for ValueMajesty Property Investments to attract a diverse group of investors who may not have the capital to invest in real estate on their own. By leveraging this trend and focusing on providing personalized and transparent investment opportunities, ValueMajesty is well-positioned to capitalize on the growth of the Real Estate Investment industry in the United States.

 

IV. Customer Analysis

Below is a description of our target customers and their core needs.

Target Customers

ValueMajesty Property Investments will target local residents in Aliso Viejo who are looking to upgrade their living situations. We will focus on young professionals and families seeking to purchase homes in this family-friendly community. Furthermore, we will leverage our deep understanding of the local real estate market to appeal to those interested in both residential and investment properties.

In addition to local residents, ValueMajesty Property Investments will also target out-of-town investors who are interested in capitalizing on the growing real estate market in the area. We anticipate that our comprehensive services and market insights will attract these investors seeking opportunities for both short-term gains and long-term investment growth. Our ability to provide valuable property management services will be a key selling point to this segment.

ValueMajesty Property Investments will tailor its services to accommodate retirees who are considering Aliso Viejo as their ideal retirement destination. We will offer customized solutions for downsizing or relocating, ensuring a seamless transition for this demographic. Our expertise in identifying properties with the best amenities for a comfortable retirement will be a crucial factor in attracting this group.

Moreover, ValueMajesty Property Investments will target environmentally conscious buyers who are interested in sustainable living options. We will showcase properties with eco-friendly features and promote developments that emphasize sustainability. This focus will align with growing consumer trends and will position us as a forward-thinking leader in the local real estate market.

Customer Needs

ValueMajesty Property Investments addresses the essential need for high-quality property acquisition consulting, offering expert guidance to residents looking to invest in real estate. Customers can expect personalized advice tailored to their financial goals and market conditions, ensuring informed decision-making. This service aims to mitigate risks and enhance the potential for profitable investments.

In addition to acquisition consulting, the company fulfills the need for reliable property management services. Clients benefit from having their properties maintained and managed efficiently, ensuring tenant satisfaction and maximizing rental income. This holistic approach to property management provides peace of mind to property owners.

Furthermore, ValueMajesty caters to the need for detailed market analysis, helping clients stay informed about local real estate trends and opportunities. By offering comprehensive reports and insights, customers are empowered to make strategic decisions that align with their investment objectives. This data-driven approach supports long-term growth and stability for investors.

The company also meets the demand for transparency and trust in real estate transactions. Through open communication and ethical practices, ValueMajesty builds strong relationships with clients, fostering confidence in their investment choices. This commitment to integrity ensures a positive experience for all parties involved.

 

V. Competitive Analysis

Direct Competitors

ValueMajesty Property Investments’s competitors include the following companies:

Hannah Conrad – Prestige Coastal Real Estate

Prestige Coastal Real Estate, led by Hannah Conrad, operates in the Aliso Viejo and surrounding coastal areas. The business is well-regarded for its personalized service and expertise in coastal properties. With a focus on residential real estate, the company operates out of a centrally located office, allowing easy access to clients and properties in the area.

Prestige Coastal Real Estate offers a range of services including:

  • Residential property sales and purchases
  • Property management services
  • Real estate investment consulting

Pricing details are not extensively covered on their website, emphasizing personalized quotes based on client needs.

 

The company targets middle to high-income individuals and families looking for coastal properties. With a strong presence in Southern California, particularly in beach-adjacent communities, they cater to both local and out-of-state buyers. A key strength is their deep understanding of the coastal real estate market, though their focus on a niche market could limit their client base.

The John Aguirre Team – Realty Masters & Associates

The John Aguirre Team operates under Realty Masters & Associates, a well-established real estate firm. Located in Aliso Viejo, they offer comprehensive real estate services across Orange County. Known for their team-based approach, the John Aguirre Team leverages collective expertise to serve their clients effectively.

Their services include:

  • Residential and commercial property sales
  • Real estate investment advisory
  • Property management and leasing

Property listings vary widely in price, accommodating diverse budgets and investment goals.

 

The team targets a broad customer base, including first-time homebuyers, seasoned investors, and commercial clients. Their expansive service area and comprehensive offerings are key strengths, though the potential for diluted personalized service due to the larger team size could be a weakness.

Jon and Kathy Wallin – Laguna Woods Village Realty

Jon and Kathy Wallin operate under Laguna Woods Village Realty, specializing in properties within the Laguna Woods Village community. They are based in Laguna Woods, CA, focusing on active adult communities and senior living solutions. Their intimate knowledge of the community gives them a distinct edge in this niche market.

They offer services such as:

  • Sales and purchases within Laguna Woods Village
  • Real estate consultation for senior communities
  • Community orientation and relocation assistance

Pricing is competitive, reflecting the unique needs of senior living communities.

 

Their target market includes retirees and seniors looking for community-based living solutions. A major strength is their specialization in an active senior community, though this focus may limit their reach to broader real estate markets outside Laguna Woods. Their reputation for personalized service and community expertise stands out.

Competitive Advantages

At ValueMajesty Property Investments, we pride ourselves on offering superior property acquisition consulting services. Our team of experienced professionals leverages industry insights and cutting-edge data analysis to guide our clients through the complexities of the real estate market. By identifying lucrative opportunities and providing tailored advice, we ensure our clients make informed investment decisions that maximize returns. Our in-depth understanding of market trends and local dynamics in Aliso Viejo positions us as a trusted partner for investors looking to navigate the competitive real estate landscape.

In addition to our exceptional consulting services, we offer an extensive range of real estate investment services that set us apart from the competition. From property management to financing solutions and risk assessment, our comprehensive suite of services addresses every aspect of the investment process. This holistic approach not only streamlines the investment journey for our clients but also enhances their potential for success. Our commitment to delivering value through personalized, innovative solutions ensures that we remain at the forefront of the real estate investment industry.

VI. Marketing Plan

Our marketing plan, included below, details our products/services, pricing and promotions plan.

Products, Services & Pricing

ValueMajesty Property Investments offers a range of services designed to meet the diverse needs of real estate investors and property owners. One of their key services is Property Acquisition Consulting, where clients can receive expert advice on purchasing real estate properties. This service typically costs around $2,500 per consultation, providing clients with tailored strategies and insights to make informed investment decisions.

Portfolio Management is another critical service offered, assisting clients in effectively managing and optimizing their real estate investments. This service is priced at approximately 1% of the total portfolio value annually. It includes monitoring market trends, evaluating property performance, and making strategic adjustments to maximize returns.

To support informed investment decisions, ValueMajesty provides Market Analysis services. Priced at about $1,000 per report, this service delivers comprehensive insights into current market conditions, property value trends, and potential investment opportunities. This information is crucial for investors looking to capitalize on the dynamic real estate landscape in Aliso Viejo, CA.

For property owners seeking to maximize their rental income, Rental Property Management is offered. This service comes at a cost of around 8-10% of the monthly rental income. It includes tenant screening, lease management, property maintenance, and rent collection, ensuring a hassle-free experience for property owners.

Real Estate Syndication is a strategic service aimed at investors interested in pooling resources to invest in larger real estate projects. The syndication service fee varies, typically ranging between 1-3% of the total capital raised. This service allows investors to diversify their portfolios and gain access to high-value properties that might be otherwise inaccessible.

Promotions Plan

ValueMajesty Property Investments will employ a comprehensive promotional strategy to attract customers and establish a strong presence in the market. Our approach will integrate various promotional methods and tactics to ensure maximum reach and engagement with potential investors and property buyers.

Online marketing will play a significant role in our promotional strategy. We will develop a robust digital presence by creating a user-friendly website, engaging in search engine optimization (SEO), and utilizing pay-per-click (PPC) advertising to drive traffic to our platform. Social media marketing will also be a key component, as we will maintain active profiles on platforms like Facebook, Instagram, and LinkedIn to connect with our audience, share valuable content, and showcase our properties.

Email marketing will be another effective tool for ValueMajesty Property Investments to engage with potential clients. By building a targeted email list, we will deliver personalized newsletters and updates about available properties, market trends, and investment opportunities. This direct communication will help us nurture relationships and keep our brand top-of-mind for prospective investors.

Networking and partnerships will also be vital for ValueMajesty Property Investments. We will establish connections with local real estate agents, brokers, and industry professionals to create referral networks and leverage their expertise. Attending industry events, conferences, and local community gatherings will provide us with opportunities to meet potential clients and promote our services.

Traditional marketing methods will complement our digital efforts. We will invest in print advertising through local newspapers and magazines, as well as distribute brochures and flyers in strategic locations throughout Aliso Viejo, CA. These materials will feature eye-catching designs and compelling messaging to capture the interest of potential clients.

Public relations efforts will further enhance the reputation of ValueMajesty Property Investments. We will engage in media outreach to secure coverage in local publications, highlighting our projects and success stories. By positioning ourselves as thought leaders in the real estate investment sector, we will build credibility and gain the trust of our target audience.

Overall, ValueMajesty Property Investments will implement an integrated promotional strategy that combines online marketing, networking, traditional advertising, and public relations to effectively attract and retain customers in the competitive real estate market.

 

VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow

 

Key Operational Processes

To ensure the success of ValueMajesty Property Investments, there are several key day-to-day operational processes that we will perform:

  • Market Analysis: Conduct daily research on real estate trends and property values in Aliso Viejo to identify investment opportunities and market shifts.
  • Property Acquisition: Engage in proactive scouting and negotiations for purchasing properties, ensuring alignment with investment goals and budget constraints.
  • Customer Relationship Management: Maintain regular communication with existing clients and potential investors to foster strong relationships and trust.
  • Financial Management: Oversee cash flow, budgeting, and financial reporting to ensure accurate tracking of investments and returns.
  • Property Management: Coordinate day-to-day management of properties, including maintenance, tenant relations, and ensuring regulatory compliance.
  • Marketing and Promotion: Develop and execute marketing strategies to attract new investors and tenants, utilizing digital platforms and local advertising.
  • Compliance and Legal: Ensure adherence to local, state, and federal regulations pertaining to real estate transactions and property management.
  • Team Coordination: Facilitate daily meetings or check-ins with team members to align on goals, address challenges, and streamline operations.
  • Risk Management: Evaluate and mitigate potential risks associated with property investments and market fluctuations.
  • Technology Utilization: Leverage real estate management software and data analytics tools to enhance efficiency and decision-making.
  • Continuous Improvement: Seek feedback from clients and team members to identify areas for improvement and implement best practices.

Milestones

ValueMajesty Property Investments expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure Initial Funding: Obtain the necessary capital to support initial operations, including property acquisition and operational costs, ensuring financial stability for the first phase of business.
  • Establish Legal and Regulatory Compliance: Complete all required legal and regulatory steps, such as obtaining necessary licenses and permits specific to real estate investment in Aliso Viejo, CA.
  • Build a Professional Team: Recruit and onboard a skilled team, including property managers, financial analysts, and marketing professionals, to effectively manage operations and client relations.
  • Develop a Portfolio of Properties: Acquire a diverse range of properties that align with investment goals, focusing on potential high-yield investments across residential and commercial sectors.
  • Implement a Marketing Strategy: Launch a comprehensive marketing campaign to attract investors and tenants, utilizing digital channels and local networking opportunities to build brand recognition.
  • Launch Real Estate Investment: Officially kick off investment activities, ensuring all operational processes are in place and initial properties are under management.
  • Establish Property Management Protocols: Develop and implement efficient property management systems to ensure high tenant satisfaction and optimal property maintenance.
  • Achieve $15,000/Month in Revenue: Reach a sustainable revenue stream of $15,000 per month through property rents and other income-generating activities, ensuring financial viability.
  • Enhance Investor Relations: Establish strong communication channels with investors, providing regular updates on performance and strategic decisions to build trust and encourage further investment.
  • Evaluate and Optimize Portfolio Performance: Regularly assess the performance of property investments and make strategic adjustments to maximize returns and minimize risks.

 

VIII. Management Team

Our management team has the experience and expertise to successfully execute on our business plan.

Management Team Members

ValueMajesty Property Investments management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Leah Ruiz, President

Leah Ruiz brings a wealth of experience and a proven track record of success to her role as President of ValueMajesty Property Investments. With a distinguished history in real estate investment, Leah has demonstrated an exceptional ability to navigate complex markets and drive profitable growth. Her previous experience in successfully running a real estate investment firm has equipped her with the strategic vision and operational acumen needed to lead ValueMajesty Property Investments towards sustained success. Leah’s leadership style is characterized by a deep understanding of market dynamics and a commitment to fostering a culture of innovation and excellence within the organization.

 

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 $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $1,161,553 $1,220,729 $1,282,919 $1,348,278 $1,416,967
Gross Profit $1,311,757 $1,457,446 $1,617,090 $1,791,939 $1,983,355
Gross Profit (%) 53% 54.4% 55.8% 57.1% 58.3%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
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 $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941

Funding Requirements/Use of Funds

To accomplish our growth goals, ValueMajesty Property Investments needs $545,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $150,000
Furniture Fixtures $75,000
Office Equipment $25,000
Non Capital Investments
Working Capital $100,000
Initial Rent Lease $30,000
Staff Salaries First 3 Months $90,000
Initial Marketing Advertising $50,000
Initial Supplies $10,000
Insurance $15,000

Financial Projections

financial projection real estate investment business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Total Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Costs
Direct Costs $1,161,553 $1,220,729 $1,282,919 $1,348,278 $1,416,967
Total Direct Costs $1,161,553 $1,220,729 $1,282,919 $1,348,278 $1,416,967
GROSS PROFIT $1,311,757 $1,457,446 $1,617,090 $1,791,939 $1,983,355
GROSS PROFIT % 53% 54.4% 55.8% 57.1% 58.3%
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 $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
EBIT $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Interest Expense $0 $0 $0 $0 $0
PRETAX INCOME $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Income Tax Expense $0 $0 $0 $0 $0
NET INCOME $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Net Profit Margin (%) 49.1% 50.7% 52.2% 53.7% 55.1%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,509,672 $2,867,088 $4,381,112 $6,066,859 $7,940,800
Other Current Assets $0 $0 $0 $0 $0
Total Current Assets $1,509,672 $2,867,088 $4,381,112 $6,066,859 $7,940,800
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $250,000 $250,000 $250,000 $250,000 $250,000
Accum Depreciation $0 $0 $0 $0 $0
Net fixed assets $250,000 $250,000 $250,000 $250,000 $250,000
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,759,672 $3,117,088 $4,631,112 $6,316,859 $8,190,800
LIABILITIES & EQUITY
Current Liabilities $0 $0 $0 $0 $0
Debt outstanding $545,000 $545,000 $545,000 $545,000 $545,000
Total Liabilities $545,000 $545,000 $545,000 $545,000 $545,000
Share Capital $0 $0 $0 $0 $0
Retained earnings $1,214,672 $2,572,088 $4,086,112 $5,771,859 $7,645,800
Total Equity $1,214,672 $2,572,088 $4,086,112 $5,771,859 $7,645,800
TOTAL LIABILITIES & EQUITY $1,759,672 $3,117,088 $4,631,112 $6,316,859 $8,190,800

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
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 $1,214,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
CASH FLOW FROM INVESTMENTS
Fixed Assets ($250,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($250,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $545,000 $0 $0 $0 $0
Net Cash Flow from Financing $545,000 $0 $0 $0 $0
Net Cash Flow $1,509,672 $1,357,415 $1,514,024 $1,685,746 $1,873,941
Cash at Beginning of Period $0 $1,509,672 $2,867,088 $4,381,112 $6,066,859
$1,509,672 $2,867,088 $4,381,112 $6,066,859 $7,940,800

 

Dave Lavinsky
Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!