calculate the After tax equity reversion

$\backslash$table$[[$NOI in year of sale,$100000,200000,500000],[$Projected NOI one year after sale,$103000,206000,515000],[$Acquisition price,$1000000,3000000,4000000],[$going out cap rate,$0\mathrm{.}05,0\mathrm{.}07,0\mathrm{.}09],[$outstanding mortgage balance,$750000,2400000,3600000],[$Capex over holding period,$200000,0,500000],[$residential or non residential,residential non resider non residential,,$],[$accumulated depreciation,$174250,522750,697000],[$capital gains tax rate,$0\mathrm{.}15,0\mathrm{.}15,0\mathrm{.}15],[$depreciation recapture tax rate,$0\mathrm{.}25,0\mathrm{.}25,0\mathrm{.}25],[$selling expenses,$0\mathrm{.}03,0\mathrm{.}02,0]]$

$\backslash$table$[[$Selling Price,$2060000,2942857,5722222],[$Selling Expense,$61800,58857\mathrm{.}14,0],[$NSP$,1998200,2884000,5722222],[$RMB$,750000,2400000,3600000],[$BTER$,1248200,484000,2122222],[$Capital Gains Tax,$119730,-17400,183333\mathrm{.}3],[$Depreciation Tax,$43562\mathrm{.}5,130687\mathrm{.}5,174250],[$ATER$,1084908,370712\mathrm{.}5,1764639]]$