years 1, 2-10
| 1 | 2 | 10 | |||
| Incwm | £391,739.00 |
£391,739.00
|
£391,739.00 | ||
| Total Running Costs + Servicing Finnance | £322,891.00 | £280,855.00 | £280,855.00 | ||
| Net profit | £68,848.00 | £110,874.00 | £110,874.00 | ||
Years 11-20
| Year | 11 | 20 | |||
| Income | £391,739.00 |
£391,739.00
|
|||
| Servicing Finance | £178,734.72
|
£178,734.72 | |||
| Profit | £213,004.16 | £213,004.16 | |||
Percentage Yearly Profit over 20 years:-
£159,838.00