| Year No. | 1 | 2 | 3 | 4 | 5 | Totals | |
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | ||
| Cumulative Units Sold, Start of Year | 0 | 4 | 8 | 12 | 16 | 20 | |
| Units Sold During Year | 4 | 4 | 4 | 4 | 4 | 20 | |
| Avg. Anticipated Retail Price/Unit | $77,000 | $84,700 | $93,170 | $102,487 | $112,736 | ||
| TOTAL SELLOUT REVENUES | $308,000 | $338,800 | $372,680 | $409,948 | $450,943 | $1,880,371 | |
| SELLOUT EXPENSES | |||||||
| Selling Commissions | 5.0% | $15,400 | $16,940 | $18,634 | $20,497 | $22,547 | $94,019 |
| Admin., Taxes & Closing Costs | 1.0% | $3,080 | $3,388 | $3,727 | $4,099 | $4,509 | $18,804 |
| Total Selling Expenses | $18,480 | $20,328 | $22,361 | $24,597 | $27,057 | $112,822 | |
| NET SALE PROCEEDS | $289,520 | $318,472 | $350,319 | $385,351 | $423,886 | $1,767,549 | |
| NET RENTAL INCOME | $6,783 | $135,660 | $119,381 | $89,536 | $59,690 | $29,845 | $434,112 |
| LESS: OPERATING EXPENSES | $2,713 | $54,253 | $47,742 | $35,807 | $23,871 | $11,936 | $173,609 |
| NET OPERATING INCOME | $81,407 | $71,638 | $53,729 | $35,819 | $17,910 | $260,503 | |
| NET CASH FLOW (US Dollars) | $370,927 | $390,110 | $404,048 | $421,170 | $441,796 | $2,028,052 | |
| Exchange Rate | 0.640 | 0.704 | 0.774 | 0.852 | 0.937 | ||
| NET CASH FLOW (Euros) | €237,393 | €274,638 | €312,895 | €358,770 | €413,973 | €1,597,669 | |
| INTERNAL RATE OF RETURN (IRR) US Dollars | 10.0% | ||||||
| INTERNAL RATE OF RETURN (IRR) Euros | 17.1% | ||||||