| Investment amount: | €10,000 |
| Invest monthly: | €500 |
| Length of investment: | 8 years |
| Avg. Yield: | 14% |
| Avg. Capital gain: | 0% |
| Earned profits: | Reinvest |
Total invested amount:
€57,500
Portfolio size by the end of investment period:
€117,595
Monthly passive income:
€1,356
Monthly breakdown
Print versionInvestment Calculator
| Investment amount: | €10,000 |
| Invest monthly: | €500 |
| Length of investment: | 8 years |
| Avg. Yield: | 14% |
| Avg. Capital gain: | 0% |
| Earned profits: | Reinvest |
Total invested amount:
€57,500
Portfolio size by the end of investment period:
€117,595
Monthly passive income:
€1,356
Monthly breakdown
| Period (years/months) | Initial investment | Cumulative yield | Cumulative monthly depo | Monthly cashflow | |
|---|---|---|---|---|---|
| 1 year / 1 | €10,000 | €0 | €0 | €117 | €10,117 |
| 1 year / 2 | €10,000 | €117 | €500 | €124 | €10,741 |
| 1 year / 3 | €10,000 | €241 | €1,000 | €131 | €11,372 |
| 1 year / 4 | €10,000 | €372 | €1,500 | €139 | €12,010 |
| 1 year / 5 | €10,000 | €510 | €2,000 | €146 | €12,656 |
| 1 year / 6 | €10,000 | €656 | €2,500 | €153 | €13,310 |
| 1 year / 7 | €10,000 | €810 | €3,000 | €161 | €13,971 |
| 1 year / 8 | €10,000 | €971 | €3,500 | €169 | €14,640 |
| 1 year / 9 | €10,000 | €1,140 | €4,000 | €177 | €15,316 |
| 1 year / 10 | €10,000 | €1,316 | €4,500 | €185 | €16,001 |
| 1 year / 11 | €10,000 | €1,501 | €5,000 | €193 | €16,693 |
| 1 year / 12 | €10,000 | €1,693 | €5,500 | €201 | €17,394 |
| 2 year / 1 | €10,000 | €1,894 | €6,000 | €209 | €18,103 |
| 2 year / 2 | €10,000 | €2,103 | €6,500 | €217 | €18,820 |
| 2 year / 3 | €10,000 | €2,320 | €7,000 | €225 | €19,545 |
| 2 year / 4 | €10,000 | €2,545 | €7,500 | €234 | €20,279 |
| 2 year / 5 | €10,000 | €2,779 | €8,000 | €242 | €21,021 |
| 2 year / 6 | €10,000 | €3,021 | €8,500 | €251 | €21,772 |
| 2 year / 7 | €10,000 | €3,272 | €9,000 | €260 | €22,532 |
| 2 year / 8 | €10,000 | €3,532 | €9,500 | €269 | €23,301 |
| 2 year / 9 | €10,000 | €3,801 | €10,000 | €278 | €24,079 |
| 2 year / 10 | €10,000 | €4,079 | €10,500 | €287 | €24,865 |
| 2 year / 11 | €10,000 | €4,365 | €11,000 | €296 | €25,661 |
| 2 year / 12 | €10,000 | €4,661 | €11,500 | €305 | €26,466 |
| 3 year / 1 | €10,000 | €4,966 | €12,000 | €315 | €27,281 |
| 3 year / 2 | €10,000 | €5,281 | €12,500 | €324 | €28,105 |
| 3 year / 3 | €10,000 | €5,605 | €13,000 | €334 | €28,939 |
| 3 year / 4 | €10,000 | €5,939 | €13,500 | €343 | €29,782 |
| 3 year / 5 | €10,000 | €6,282 | €14,000 | €353 | €30,636 |
| 3 year / 6 | €10,000 | €6,636 | €14,500 | €363 | €31,499 |
| 3 year / 7 | €10,000 | €6,999 | €15,000 | €373 | €32,372 |
| 3 year / 8 | €10,000 | €7,372 | €15,500 | €384 | €33,256 |
| 3 year / 9 | €10,000 | €7,756 | €16,000 | €394 | €34,150 |
| 3 year / 10 | €10,000 | €8,150 | €16,500 | €404 | €35,054 |
| 3 year / 11 | €10,000 | €8,554 | €17,000 | €415 | €35,969 |
| 3 year / 12 | €10,000 | €8,969 | €17,500 | €425 | €36,894 |
| 4 year / 1 | €10,000 | €9,394 | €18,000 | €436 | €37,830 |
| 4 year / 2 | €10,000 | €9,830 | €18,500 | €447 | €38,778 |
| 4 year / 3 | €10,000 | €10,278 | €19,000 | €458 | €39,736 |
| 4 year / 4 | €10,000 | €10,736 | €19,500 | €469 | €40,705 |
| 4 year / 5 | €10,000 | €11,205 | €20,000 | €481 | €41,686 |
| 4 year / 6 | €10,000 | €11,686 | €20,500 | €492 | €42,678 |
| 4 year / 7 | €10,000 | €12,178 | €21,000 | €504 | €43,682 |
| 4 year / 8 | €10,000 | €12,682 | €21,500 | €515 | €44,697 |
| 4 year / 9 | €10,000 | €13,197 | €22,000 | €527 | €45,725 |
| 4 year / 10 | €10,000 | €13,725 | €22,500 | €539 | €46,764 |
| 4 year / 11 | €10,000 | €14,264 | €23,000 | €551 | €47,815 |
| 4 year / 12 | €10,000 | €14,815 | €23,500 | €564 | €48,879 |
| 5 year / 1 | €10,000 | €15,379 | €24,000 | €576 | €49,955 |
| 5 year / 2 | €10,000 | €15,955 | €24,500 | €589 | €51,044 |
| 5 year / 3 | €10,000 | €16,544 | €25,000 | €601 | €52,145 |
| 5 year / 4 | €10,000 | €17,145 | €25,500 | €614 | €53,259 |
| 5 year / 5 | €10,000 | €17,759 | €26,000 | €627 | €54,386 |
| 5 year / 6 | €10,000 | €18,386 | €26,500 | €640 | €55,527 |
| 5 year / 7 | €10,000 | €19,027 | €27,000 | €654 | €56,680 |
| 5 year / 8 | €10,000 | €19,680 | €27,500 | €667 | €57,847 |
| 5 year / 9 | €10,000 | €20,347 | €28,000 | €681 | €59,028 |
| 5 year / 10 | €10,000 | €21,028 | €28,500 | €694 | €60,223 |
| 5 year / 11 | €10,000 | €21,723 | €29,000 | €708 | €61,431 |
| 5 year / 12 | €10,000 | €22,431 | €29,500 | €723 | €62,654 |
| 6 year / 1 | €10,000 | €23,154 | €30,000 | €737 | €63,890 |
| 6 year / 2 | €10,000 | €23,890 | €30,500 | €751 | €65,142 |
| 6 year / 3 | €10,000 | €24,642 | €31,000 | €766 | €66,407 |
| 6 year / 4 | €10,000 | €25,407 | €31,500 | €781 | €67,688 |
| 6 year / 5 | €10,000 | €26,188 | €32,000 | €796 | €68,984 |
| 6 year / 6 | €10,000 | €26,984 | €32,500 | €811 | €70,294 |
| 6 year / 7 | €10,000 | €27,794 | €33,000 | €826 | €71,620 |
| 6 year / 8 | €10,000 | €28,620 | €33,500 | €841 | €72,962 |
| 6 year / 9 | €10,000 | €29,462 | €34,000 | €857 | €74,319 |
| 6 year / 10 | €10,000 | €30,319 | €34,500 | €873 | €75,692 |
| 6 year / 11 | €10,000 | €31,192 | €35,000 | €889 | €77,080 |
| 6 year / 12 | €10,000 | €32,080 | €35,500 | €905 | €78,486 |
| 7 year / 1 | €10,000 | €32,986 | €36,000 | €921 | €79,907 |
| 7 year / 2 | €10,000 | €33,907 | €36,500 | €938 | €81,345 |
| 7 year / 3 | €10,000 | €34,845 | €37,000 | €955 | €82,800 |
| 7 year / 4 | €10,000 | €35,800 | €37,500 | €972 | €84,272 |
| 7 year / 5 | €10,000 | €36,772 | €38,000 | €989 | €85,761 |
| 7 year / 6 | €10,000 | €37,761 | €38,500 | €1,006 | €87,267 |
| 7 year / 7 | €10,000 | €38,767 | €39,000 | €1,024 | €88,791 |
| 7 year / 8 | €10,000 | €39,791 | €39,500 | €1,042 | €90,333 |
| 7 year / 9 | €10,000 | €40,833 | €40,000 | €1,060 | €91,893 |
| 7 year / 10 | €10,000 | €41,893 | €40,500 | €1,078 | €93,470 |
| 7 year / 11 | €10,000 | €42,970 | €41,000 | €1,096 | €95,067 |
| 7 year / 12 | €10,000 | €44,067 | €41,500 | €1,115 | €96,682 |
| 8 year / 1 | €10,000 | €45,182 | €42,000 | €1,134 | €98,316 |
| 8 year / 2 | €10,000 | €46,316 | €42,500 | €1,153 | €99,968 |
| 8 year / 3 | €10,000 | €47,468 | €43,000 | €1,172 | €101,641 |
| 8 year / 4 | €10,000 | €48,641 | €43,500 | €1,192 | €103,332 |
| 8 year / 5 | €10,000 | €49,832 | €44,000 | €1,211 | €105,044 |
| 8 year / 6 | €10,000 | €51,044 | €44,500 | €1,231 | €106,775 |
| 8 year / 7 | €10,000 | €52,275 | €45,000 | €1,252 | €108,526 |
| 8 year / 8 | €10,000 | €53,526 | €45,500 | €1,272 | €110,298 |
| 8 year / 9 | €10,000 | €54,798 | €46,000 | €1,293 | €112,091 |
| 8 year / 10 | €10,000 | €56,091 | €46,500 | €1,314 | €113,905 |
| 8 year / 11 | €10,000 | €57,405 | €47,000 | €1,335 | €115,739 |
| 8 year / 12 | €10,000 | €58,739 | €47,500 | €1,356 | €117,595 |
| Period (years/months) | Initial investment | Cumulative yield | Cumulative monthly depo | Monthly cashflow | Total Portfolio |
|---|---|---|---|---|---|
| 1 year / 1 | €10,000 | €0 | €0 | €117 | €10,117 |
| 1 year / 2 | €10,000 | €117 | €500 | €124 | €10,741 |
| 1 year / 3 | €10,000 | €241 | €1,000 | €131 | €11,372 |
| 1 year / 4 | €10,000 | €372 | €1,500 | €139 | €12,010 |
| 1 year / 5 | €10,000 | €510 | €2,000 | €146 | €12,656 |
| 1 year / 6 | €10,000 | €656 | €2,500 | €153 | €13,310 |
| 1 year / 7 | €10,000 | €810 | €3,000 | €161 | €13,971 |
| 1 year / 8 | €10,000 | €971 | €3,500 | €169 | €14,640 |
| 1 year / 9 | €10,000 | €1,140 | €4,000 | €177 | €15,316 |
| 1 year / 10 | €10,000 | €1,316 | €4,500 | €185 | €16,001 |
| 1 year / 11 | €10,000 | €1,501 | €5,000 | €193 | €16,693 |
| 1 year / 12 | €10,000 | €1,693 | €5,500 | €201 | €17,394 |
| 2 year / 1 | €10,000 | €1,894 | €6,000 | €209 | €18,103 |
| 2 year / 2 | €10,000 | €2,103 | €6,500 | €217 | €18,820 |
| 2 year / 3 | €10,000 | €2,320 | €7,000 | €225 | €19,545 |
| 2 year / 4 | €10,000 | €2,545 | €7,500 | €234 | €20,279 |
| 2 year / 5 | €10,000 | €2,779 | €8,000 | €242 | €21,021 |
| 2 year / 6 | €10,000 | €3,021 | €8,500 | €251 | €21,772 |
| 2 year / 7 | €10,000 | €3,272 | €9,000 | €260 | €22,532 |
| 2 year / 8 | €10,000 | €3,532 | €9,500 | €269 | €23,301 |
| 2 year / 9 | €10,000 | €3,801 | €10,000 | €278 | €24,079 |
| 2 year / 10 | €10,000 | €4,079 | €10,500 | €287 | €24,865 |
| 2 year / 11 | €10,000 | €4,365 | €11,000 | €296 | €25,661 |
| 2 year / 12 | €10,000 | €4,661 | €11,500 | €305 | €26,466 |
| 3 year / 1 | €10,000 | €4,966 | €12,000 | €315 | €27,281 |
| 3 year / 2 | €10,000 | €5,281 | €12,500 | €324 | €28,105 |
| 3 year / 3 | €10,000 | €5,605 | €13,000 | €334 | €28,939 |
| 3 year / 4 | €10,000 | €5,939 | €13,500 | €343 | €29,782 |
| 3 year / 5 | €10,000 | €6,282 | €14,000 | €353 | €30,636 |
| 3 year / 6 | €10,000 | €6,636 | €14,500 | €363 | €31,499 |
| 3 year / 7 | €10,000 | €6,999 | €15,000 | €373 | €32,372 |
| 3 year / 8 | €10,000 | €7,372 | €15,500 | €384 | €33,256 |
| 3 year / 9 | €10,000 | €7,756 | €16,000 | €394 | €34,150 |
| 3 year / 10 | €10,000 | €8,150 | €16,500 | €404 | €35,054 |
| 3 year / 11 | €10,000 | €8,554 | €17,000 | €415 | €35,969 |
| 3 year / 12 | €10,000 | €8,969 | €17,500 | €425 | €36,894 |
| 4 year / 1 | €10,000 | €9,394 | €18,000 | €436 | €37,830 |
| 4 year / 2 | €10,000 | €9,830 | €18,500 | €447 | €38,778 |
| 4 year / 3 | €10,000 | €10,278 | €19,000 | €458 | €39,736 |
| 4 year / 4 | €10,000 | €10,736 | €19,500 | €469 | €40,705 |
| 4 year / 5 | €10,000 | €11,205 | €20,000 | €481 | €41,686 |
| 4 year / 6 | €10,000 | €11,686 | €20,500 | €492 | €42,678 |
| 4 year / 7 | €10,000 | €12,178 | €21,000 | €504 | €43,682 |
| 4 year / 8 | €10,000 | €12,682 | €21,500 | €515 | €44,697 |
| 4 year / 9 | €10,000 | €13,197 | €22,000 | €527 | €45,725 |
| 4 year / 10 | €10,000 | €13,725 | €22,500 | €539 | €46,764 |
| 4 year / 11 | €10,000 | €14,264 | €23,000 | €551 | €47,815 |
| 4 year / 12 | €10,000 | €14,815 | €23,500 | €564 | €48,879 |
| 5 year / 1 | €10,000 | €15,379 | €24,000 | €576 | €49,955 |
| 5 year / 2 | €10,000 | €15,955 | €24,500 | €589 | €51,044 |
| 5 year / 3 | €10,000 | €16,544 | €25,000 | €601 | €52,145 |
| 5 year / 4 | €10,000 | €17,145 | €25,500 | €614 | €53,259 |
| 5 year / 5 | €10,000 | €17,759 | €26,000 | €627 | €54,386 |
| 5 year / 6 | €10,000 | €18,386 | €26,500 | €640 | €55,527 |
| 5 year / 7 | €10,000 | €19,027 | €27,000 | €654 | €56,680 |
| 5 year / 8 | €10,000 | €19,680 | €27,500 | €667 | €57,847 |
| 5 year / 9 | €10,000 | €20,347 | €28,000 | €681 | €59,028 |
| 5 year / 10 | €10,000 | €21,028 | €28,500 | €694 | €60,223 |
| 5 year / 11 | €10,000 | €21,723 | €29,000 | €708 | €61,431 |
| 5 year / 12 | €10,000 | €22,431 | €29,500 | €723 | €62,654 |
| 6 year / 1 | €10,000 | €23,154 | €30,000 | €737 | €63,890 |
| 6 year / 2 | €10,000 | €23,890 | €30,500 | €751 | €65,142 |
| 6 year / 3 | €10,000 | €24,642 | €31,000 | €766 | €66,407 |
| 6 year / 4 | €10,000 | €25,407 | €31,500 | €781 | €67,688 |
| 6 year / 5 | €10,000 | €26,188 | €32,000 | €796 | €68,984 |
| 6 year / 6 | €10,000 | €26,984 | €32,500 | €811 | €70,294 |
| 6 year / 7 | €10,000 | €27,794 | €33,000 | €826 | €71,620 |
| 6 year / 8 | €10,000 | €28,620 | €33,500 | €841 | €72,962 |
| 6 year / 9 | €10,000 | €29,462 | €34,000 | €857 | €74,319 |
| 6 year / 10 | €10,000 | €30,319 | €34,500 | €873 | €75,692 |
| 6 year / 11 | €10,000 | €31,192 | €35,000 | €889 | €77,080 |
| 6 year / 12 | €10,000 | €32,080 | €35,500 | €905 | €78,486 |
| 7 year / 1 | €10,000 | €32,986 | €36,000 | €921 | €79,907 |
| 7 year / 2 | €10,000 | €33,907 | €36,500 | €938 | €81,345 |
| 7 year / 3 | €10,000 | €34,845 | €37,000 | €955 | €82,800 |
| 7 year / 4 | €10,000 | €35,800 | €37,500 | €972 | €84,272 |
| 7 year / 5 | €10,000 | €36,772 | €38,000 | €989 | €85,761 |
| 7 year / 6 | €10,000 | €37,761 | €38,500 | €1,006 | €87,267 |
| 7 year / 7 | €10,000 | €38,767 | €39,000 | €1,024 | €88,791 |
| 7 year / 8 | €10,000 | €39,791 | €39,500 | €1,042 | €90,333 |
| 7 year / 9 | €10,000 | €40,833 | €40,000 | €1,060 | €91,893 |
| 7 year / 10 | €10,000 | €41,893 | €40,500 | €1,078 | €93,470 |
| 7 year / 11 | €10,000 | €42,970 | €41,000 | €1,096 | €95,067 |
| 7 year / 12 | €10,000 | €44,067 | €41,500 | €1,115 | €96,682 |
| 8 year / 1 | €10,000 | €45,182 | €42,000 | €1,134 | €98,316 |
| 8 year / 2 | €10,000 | €46,316 | €42,500 | €1,153 | €99,968 |
| 8 year / 3 | €10,000 | €47,468 | €43,000 | €1,172 | €101,641 |
| 8 year / 4 | €10,000 | €48,641 | €43,500 | €1,192 | €103,332 |
| 8 year / 5 | €10,000 | €49,832 | €44,000 | €1,211 | €105,044 |
| 8 year / 6 | €10,000 | €51,044 | €44,500 | €1,231 | €106,775 |
| 8 year / 7 | €10,000 | €52,275 | €45,000 | €1,252 | €108,526 |
| 8 year / 8 | €10,000 | €53,526 | €45,500 | €1,272 | €110,298 |
| 8 year / 9 | €10,000 | €54,798 | €46,000 | €1,293 | €112,091 |
| 8 year / 10 | €10,000 | €56,091 | €46,500 | €1,314 | €113,905 |
| 8 year / 11 | €10,000 | €57,405 | €47,000 | €1,335 | €115,739 |
| 8 year / 12 | €10,000 | €58,739 | €47,500 | €1,356 | €117,595 |