You are on page 1of 1

Income Statement Year 1 Year 2 Year 3 Year 4 Year 5

Revenue 4400 4900 5400 5900 6400


Expenses 2400 2700 3000 3300 3600
EBITDA 2000 2200 2400 2600 2800
Interest Payment 8% 165 175 185 194 202
Dpreciation 15% 900 945 983 1016 1043
Profit Before Tax 935 1080 1232 1390 1555
Tax 280.5 324 369.6 417 466.5
Profit After Tax 654.5 756 862.4 973 1088.5

You might also like