Immaculate Home Builders — Conservative Growth Scenario
Revenue model based on carry cost + service fee + market rate labor/material markup
| Year | Revenue | Net Profit (40%) |
|---|---|---|
| 2025 (Actual) | $1,800,000 | $720,000 |
| 2026 | $2,160,000 | $864,000 |
| 2027 | $2,808,000 | $1,123,200 |
| 2028 | $3,650,400 | $1,460,160 |
| 2029 | $4,563,000 | $1,825,200 |
| 2030 | $5,567,000 | $2,226,800 |
Based on average project size of $75K