|
|
Year 1
(£) |
Year 2
(£) |
Year 3
(£) |
Year 4
(£) |
Year 5
(£) |
Year 6
(£) |
Average
(£) | |
| Accounting profit | -16,667 | 93,333 | 53,333 | 13,333 | -26,667 | -46,667 | 11,666 |
| Average capital employed | 366,667 | 300,000 | 233,333 | 166,667 | 100,000 | 33,333 | 200,000 |
| Annual ARR | -4.55% | 31.11% | 22.86% | 8.00% | -26.67% | -140% | |
| Average ARR | 5.83% |
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5
Net cash flow -400 50 160 120 80 40
Cumulative cash flow -400 -350 -190 -70 10 50
Payback
Please send your comments to webmaster@churcher.com. This document was updated 17/11/98.
