| |
Total |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
| Gross Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rental Income (40) 1 411 |
61579 |
1142 |
1756 |
1857 |
1991 |
2137 |
2316 |
2435 |
2542 |
2670 |
2807 |
3025 |
3199 |
3363 |
3554 |
3761 |
4066 |
4325 |
4578 |
4869 |
5186 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses 3 510 |
-28125 |
-339 |
-543 |
-597 |
-657 |
-723 |
-795 |
-875 |
-962 |
-1058 |
-1164 |
-1281 |
-1409 |
-1550 |
-1705 |
-1875 |
-2063 |
-2269 |
-2496 |
-2745 |
-3020 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
33454 |
802 |
1213 |
1260 |
1334 |
1414 |
1520 |
1560 |
1580 |
1611 |
1643 |
1745 |
1791 |
1813 |
1850 |
1886 |
2003 |
2056 |
2082 |
2124 |
2166 |
|
