<aside>

Budget | Profit | Break-Even Point

</aside>

1 Year 2 Year 3 Year
Profit $2,445 $76,235 $267,685
Expense $32,733 $45,430 $53,648
Break-Even Point -$30,288 $30,805 $214,037