If 2 Years

Target Sales 5,820,000

Cost of Sales 4074000
Net Profit Margin 1,746,000

Breakdown of Profit 1746000

Annual Rent -288000 144k x 2
Monthly Withdrawals -1008000 42k x 24 mos (2 years)
Desired Profit -450,000
Remainder 0

Required Sales:
Monthly 242500
Quarterly 727500
Annual 2910000
 If 3 Years
7,980,000
5586000
2,394,000

2394000
-432000 144k x 3
-1512000 42k x 36 mos (3 years)
-450000
0

Required Sales:
Monthly 221667
Quarterly 665000
Annual 2660000