| Year No. | 1 | 2 | 3 | 4 | 5 | Totals | |
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | ||
| Cumulative Units Sold, Start of Year | 0 | 0 | 0 | 0 | 0 | 20 | |
| Units Sold During Year | 0 | 0 | 0 | 0 | 20 | 20 | |
| Avg. Anticipated Retail Price/Unit | $77,000 | $84,700 | $93,170 | $102,487 | $112,736 | ||
| TOTAL SELLOUT REVENUES | $0 | $0 | $0 | $0 | $2,254,714 | $2,254,714 | |
| SELLOUT EXPENSES | |||||||
| Selling Commissions | 5.0% | $0 | $0 | $0 | $0 | $112,736 | $112,736 |
| Admin., Taxes & Closing Costs | 1.0% | $0 | $0 | $0 | $0 | $22,547 | $22,547 |
| Total Selling Expenses | $0 | $0 | $0 | $0 | $135,283 | $135,283 | |
| NET SALE PROCEEDS | $0 | $0 | $0 | $0 | $2,119,431 | $2,119,431 | |
| NET RENTAL INCOME | $6,783 | $135,660 | $149,226 | $149,226 | $149,226 | $149,226 | $732,564 |
| LESS: OPERATING EXPENSES | $2,713 | $54,253 | $59,678 | $59,678 | $59,678 | $59,678 | $292,965 |
| NET OPERATING INCOME | $81,407 | $89,548 | $89,548 | $89,548 | $89,548 | $439,599 | |
| NET CASH FLOW (US Dollars | $81,407 | $89,548 | $89,548 | $89,548 | $2,208,979 | $2,559,030 | |
| Exchange Rate | 0.640 | 0.704 | 0.774 | 0.852 | 0.937 | ||
| NET CASH FLOW (Euros) | €52,101 | €63,042 | €69,346 | €76,281 | €2,069,866 | €2,330,635 | |
| INTERNAL RATE OF RETURN (IRR) US Dollars | 11.9% | ||||||
| INTERNAL RATE OF RETURN (IRR) Euros | 20.5% |