Your client is considering investing in a shopping complex and has decided to hold it for five years. The equity contribution of the investor is $3,200,000. The annual net cash to receivables from the investment in the first year would be $265,000 and this is expected to grow at 3% per annum throughout the holding period. At the end of the fifth year the investor will realise and after tax equity, the version of 4,200,000, you are required to develop a cash flow table.