Assumptions
Year 1      Year 2    Year 3
Quantity Sold
 Product A                       11          13        15
 Product B                       19          22        25
Retail Price per Unit
  Product A             $ 11.00 $ 12.00 $ 13.00
  Product B             $ 8.00 $ 8.50 $ 9.00
COGS per Unit
  Product A             $      8.00 $      8.50 $ 10.00
  Product B             $      7.50 $      8.00 $ 8.50
Expenses                $ 22.00       $ 31.00     $ 43.00
Profit and Loss
                  Year 1   Year 2   Year 3