| Initial outlay | Year 1 | Year 2 | Year 3 | Year 4 | |
| Cash flow | -75,000 | 20,000 | 20,000 | 36,000 | 38,000 |
| Discounted cash flow | -75,000 | 18,349 | 16,834 | 27,799 | 26,920 |
| Cumulative DCF | -75,000 | -56,651 | -39,817 | -12,018 | 14,902 |
Saved in this browser. Nothing changes for anyone else.