| Year | Apartments Income (Net) | Land Construction Cost | Land Rental Income | Website Income | Mobile Game Income | Total Net Income | |---------------|-------------------------|------------------------|--------------------|----------------|--------------------|------------------| | Year 1 | $10,800 | -$20,000 | $0 | $1,200 | $1,200 | -$6,800 | | Year 2 | $10,800 | $0 | $3,000 | $1,200 | $1,200 | $16,200 | | Year 3 | $10,800 | $0 | $3,000 | $1,200 | $1,200 | $16,200 | | Year 4 | $10,800 | $0 | $3,000 | $1,200 | $1,200 | $16,200 | | Year 5 | $10,800 | $0 | $3,000 | $1,200 | $1,200 | $16,200 |