invested 500000

Tax rate 30%

operation cost for 1 30000
operation cost for 2 25000
operation cost for 3 17500
operation cost for 4 13000
operation cost for 5 10000
1st year earning 150000
depration 20%

1st year cash flow 2st year cash flow 3st year cash flow
Earnings 150000 Earnings 157500 Earnings 165375
total 150000 total 157500 total 165375
depration 100000 depration 100000 depration 100000
operation cost for 1 30000 operation 25000 operation 17500
Gross profit 20000 Gross profi 32500 Gross profi 47875
Tax 6000 Tax 9750 Tax 14362.5
Net profit 14000 Net profit 22750 Net profit 33512.5
4st year cash flow 5st year cash flow
Earnings 173643.8 Earnings 182325.9
total 173643.8 total 182325.9
depration 100000 depration 100000
operation 13000 operation 10000
Gross profi 60643.75 Gross profi 72325.94
Tax 18193.13 Tax 21697.78
Net profit 42450.63 Net profit 50628.16