1 | take home | 9200 | left | 5800 |
---|---|---|---|---|
2 | rent | -1200 | end of year 2 | $158,010.56 |
3 | groceries | -400 | Rate of Return | 12% |
4 | fun | -400 | Years | 2 |
5 | car | -400 | Investments Per Year | 12 |
6 | rainy day | -500 | Amount Per Investment | 5800 |
7 | utilities | -300 | ||
8 | misc | -200 |
1 | take home | 12488 | left | 8588 |
---|---|---|---|---|
2 | rent | -1300 | end of year 4 | $434,596.08 |
3 | groceries | -500 | Rate of Return | 12% |
4 | fun | -500 | Years | 2 |
5 | car | -400 | Investments Per Year | 12 |
6 | rainy day | -500 | Amount Per Investment | 8588 |
7 | utilities | -400 | Start Amount | $158,010.56 |
8 | misc | -300 |
1 | take home | 16154 | left | 11854 |
---|---|---|---|---|
2 | rent | -1400 | end of year 6 | $874,762.58 |
3 | groceries | -600 | Rate of Return | 12% |
4 | fun | -600 | Years | 2.00 |
5 | car | -500 | Investments Per Year | 12 |
6 | rainy day | -500 | Amount Per Investment | 11854 |
7 | utilities | -400 | Start Amount | $434,596.08 |
8 | misc | -300 |
1 | take home | 20150 | left | 15750 |
---|---|---|---|---|
2 | rent | -1500 | end of year 8 | $1,539,796.75 |
3 | groceries | -600 | Rate of Return | 12% |
4 | fun | -600 | Years | 2.00 |
5 | car | -500 | Investments Per Year | 12 |
6 | rainy day | -500 | Amount Per Investment | 15750 |
7 | utilities | -400 | Start Amount | $874,762.58 |
8 | misc | -300 |
1 | take home | 26812 | left | 22412 |
---|---|---|---|---|
2 | rent | -1500 | end of year 10 | $2,565,707.88 |
3 | groceries | -600 | Rate of Return | 12% |
4 | fun | -600 | Years | 2.00 |
5 | car | -500 | Investments Per Year | 12 |
6 | rainy day | -500 | Amount Per Investment | 22412 |
7 | utilities | -400 | Start Amount | $1,539,796.75 |
8 | misc | -300 |
1 | take home | 42770 | left | 37970 |
---|---|---|---|---|
2 | rent | -1700 | end of year 13 | $5,322,920.10 |
3 | groceries | -700 | Rate of Return | 12% |
4 | fun | -700 | Years | 3.00 |
5 | car | -500 | Investments Per Year | 12 |
6 | rainy day | -500 | Amount Per Investment | 37970 |
7 | utilities | -400 | Start Amount | $2,565,707.88 |
8 | misc | -300 |