Financial Projections Over 5 Years in USD. (Unit Sales Only in Year 1)
Year| Total Revenue | Operating Expenses | Profit
1 $7,423,306 $4,453,984 $2,969,322
2 $3,887,859 $2,332,715 $1,555,144
3 $4,276,645 $2,565,987 $1,710,658
4 $4,704,309 $2,822,585 $1,881,724
5 $5,174,740 $3,104,843 $2,069,897
Notes:
Year 1 Revenue: Includes both one-time unit sales ($3,888,889) and rental income ($3,534,417).
Years 2–5 Revenue: Reflects only rental income, which increases by 10% annually.
Operating Expenses: Calculated as 60% of the total revenue for each year.