Need setup/solution in excel please

An investor bought a racehorse for $1 million. The horse's average winnings were $700,000 per year and expenses averaged $200,000 per year. The horse was retired after 3 years, at which time it was sold to a breeder for $175,000. Assuming MACRS depreciation, a class life of 3 years, and an income tax rate of 28%, determine the investor's after-tax rate of return on this investment. Upload your Excel below