Year | A | B | C | D | E | F |
1 | 20 | 25 | 30 | 10 | 25 | 35 |
2 | 20 | 25 | 30 | 30 | 5 | -5 |
3 | 20 | 25 | 30 | 20 | 25 | 35 |
3-Year ROI | 172.8% | 195.31% | 219.70% | 171.60% | 164.06% | 173.14% |
$300K | $518.40K | $585.93K | $659.10K | $514.80K | $492.18K | $519.42K |
4 | 20 | 25 | 30 | 10 | 5 | -5 |
5 | 20 | 25 | 30 | 30 | 25 | 35 |
6 | 20 | 25 | 30 | 20 | 5 | -5 |
6-Year ROI | 298.60% | 381.47% | 482.68% | 294.47% | 226.10% | 210.95% |
$300K | $895.80K | $1.14M | $1.35M | $883.41K | $678.30K | $632.85K |
6-Year Average Annual Income | $99.30K | $140K | $175K | $97.23K | $63.05K | $55.42K |