Investment amount:€10,000
Invest monthly:€500
Length of investment:18 years
Avg. Yield:7.8%
Avg. Capital gain:4.5%
Earned profits:Reinvest
Total invested amount:
€117,500
Portfolio size by the end of investment period:
€467,034
Monthly passive income:
€3,016
Monthly breakdown
Print version
Period (years/months)Initial investmentCumulative yieldCumulative monthly depoMonthly cashflowTotal Portfolio
1 year / 1€10,000€0€0€65€10,065
1 year / 2€10,000€65€500€69€10,634
1 year / 3€10,000€134€1,000€72€11,206
1 year / 4€10,000€206€1,500€76€11,782
1 year / 5€10,000€282€2,000€80€12,362
1 year / 6€10,000€362€2,500€84€12,946
1 year / 7€10,000€446€3,000€87€13,533
1 year / 8€10,000€533€3,500€91€14,124
1 year / 9€10,000€624€4,000€95€14,719
1 year / 10€10,000€719€4,500€99€15,318
1 year / 11€10,000€818€5,000€103€15,921
1 year / 12€10,000€921€5,500€107€16,528
2 year / 1€10,450€1,074€6,270€116€17,910
2 year / 2€10,450€1,190€6,770€120€18,529
2 year / 3€10,450€1,309€7,270€124€19,153
2 year / 4€10,450€1,433€7,770€128€19,781
2 year / 5€10,450€1,561€8,270€132€20,413
2 year / 6€10,450€1,693€8,770€136€21,048
2 year / 7€10,450€1,828€9,270€140€21,689
2 year / 8€10,450€1,969€9,770€144€22,333
2 year / 9€10,450€2,113€10,270€148€22,981
2 year / 10€10,450€2,261€10,770€153€23,634
2 year / 11€10,450€2,414€11,270€157€24,291
2 year / 12€10,450€2,571€11,770€161€24,952
3 year / 1€10,920€2,855€12,822€173€26,770
3 year / 2€10,920€3,028€13,322€177€27,447
3 year / 3€10,920€3,205€13,822€182€28,129
3 year / 4€10,920€3,387€14,322€186€28,815
3 year / 5€10,920€3,573€14,822€191€29,506
3 year / 6€10,920€3,763€15,322€195€30,201
3 year / 7€10,920€3,958€15,822€200€30,900
3 year / 8€10,920€4,158€16,322€204€31,604
3 year / 9€10,920€4,362€16,822€209€32,313
3 year / 10€10,920€4,571€17,322€213€33,026
3 year / 11€10,920€4,784€17,822€218€33,744
3 year / 12€10,920€5,002€18,322€223€34,467
4 year / 1€11,412€5,459€19,669€238€36,778
4 year / 2€11,412€5,697€20,169€242€37,520
4 year / 3€11,412€5,939€20,669€247€38,267
4 year / 4€11,412€6,186€21,169€252€39,019
4 year / 5€11,412€6,438€21,669€257€39,776
4 year / 6€11,412€6,695€22,169€262€40,538
4 year / 7€11,412€6,957€22,669€267€41,305
4 year / 8€11,412€7,224€23,169€272€42,076
4 year / 9€11,412€7,496€23,669€277€42,853
4 year / 10€11,412€7,772€24,169€282€43,635
4 year / 11€11,412€8,054€24,669€287€44,422
4 year / 12€11,412€8,341€25,169€292€45,214
5 year / 1€11,925€9,021€26,824€311€48,081
5 year / 2€11,925€9,332€27,324€316€48,897
5 year / 3€11,925€9,648€27,824€321€49,718
5 year / 4€11,925€9,969€28,324€326€50,545
5 year / 5€11,925€10,295€28,824€332€51,376
5 year / 6€11,925€10,627€29,324€337€52,214
5 year / 7€11,925€10,964€29,824€343€53,056
5 year / 8€11,925€11,307€30,324€348€53,904
5 year / 9€11,925€11,655€30,824€354€54,758
5 year / 10€11,925€12,009€31,324€359€55,617
5 year / 11€11,925€12,368€31,824€365€56,482
5 year / 12€11,925€12,733€32,324€370€57,352
6 year / 1€12,462€13,693€34,301€393€60,849
6 year / 2€12,462€14,085€34,801€399€61,747
6 year / 3€12,462€14,484€35,301€405€62,652
6 year / 4€12,462€14,889€35,801€410€63,563
6 year / 5€12,462€15,299€36,301€416€64,479
6 year / 6€12,462€15,716€36,801€422€65,401
6 year / 7€12,462€16,138€37,301€428€66,330
6 year / 8€12,462€16,566€37,801€434€67,264
6 year / 9€12,462€17,001€38,301€440€68,204
6 year / 10€12,462€17,441€38,801€447€69,151
6 year / 11€12,462€17,888€39,301€453€70,104
6 year / 12€12,462€18,341€39,801€459€71,063
7 year / 1€13,023€19,646€42,115€486€75,269
7 year / 2€13,023€20,132€42,615€492€76,262
7 year / 3€13,023€20,624€43,115€499€77,261
7 year / 4€13,023€21,123€43,615€505€78,266
7 year / 5€13,023€21,629€44,115€512€79,278
7 year / 6€13,023€22,141€44,615€519€80,297
7 year / 7€13,023€22,659€45,115€525€81,322
7 year / 8€13,023€23,184€45,615€532€82,354
7 year / 9€13,023€23,716€46,115€539€83,392
7 year / 10€13,023€24,255€46,615€545€84,437
7 year / 11€13,023€24,800€47,115€552€85,490
7 year / 12€13,023€25,352€47,615€559€86,548
8 year / 1€13,609€27,077€50,280€591€91,557
8 year / 2€13,609€27,668€50,780€598€92,655
8 year / 3€13,609€28,267€51,280€606€93,761
8 year / 4€13,609€28,872€51,780€613€94,873
8 year / 5€13,609€29,485€52,280€620€95,993
8 year / 6€13,609€30,105€52,780€627€97,121
8 year / 7€13,609€30,732€53,280€635€98,255
8 year / 8€13,609€31,366€53,780€642€99,397
8 year / 9€13,609€32,008€54,280€649€100,546
8 year / 10€13,609€32,658€54,780€657€101,703
8 year / 11€13,609€33,315€55,280€664€102,868
8 year / 12€13,609€33,979€55,780€672€104,039
9 year / 1€14,221€36,210€58,813€710€109,954
9 year / 2€14,221€36,920€59,313€718€111,172
9 year / 3€14,221€37,638€59,813€726€112,398
9 year / 4€14,221€38,364€60,313€734€113,631
9 year / 5€14,221€39,098€60,813€742€114,873
9 year / 6€14,221€39,840€61,313€750€116,123
9 year / 7€14,221€40,590€61,813€758€117,381
9 year / 8€14,221€41,348€62,313€766€118,647
9 year / 9€14,221€42,114€62,813€774€119,922
9 year / 10€14,221€42,888€63,313€783€121,205
9 year / 11€14,221€43,671€63,813€791€122,496
9 year / 12€14,221€44,462€64,313€799€123,795
10 year / 1€14,861€47,298€67,729€844€130,733
10 year / 2€14,861€48,143€68,229€853€132,086
10 year / 3€14,861€48,996€68,729€862€133,448
10 year / 4€14,861€49,857€69,229€871€134,818
10 year / 5€14,861€50,728€69,729€880€136,198
10 year / 6€14,861€51,608€70,229€889€137,586
10 year / 7€14,861€52,496€70,729€898€138,984
10 year / 8€14,861€53,394€71,229€907€140,391
10 year / 9€14,861€54,300€71,729€916€141,806
10 year / 10€14,861€55,216€72,229€925€143,231
10 year / 11€14,861€56,141€72,729€934€144,666
10 year / 12€14,861€57,075€73,229€944€146,109
11 year / 1€15,530€60,630€77,047€996€154,202
11 year / 2€15,530€61,626€77,547€1,006€155,708
11 year / 3€15,530€62,631€78,047€1,015€157,223
11 year / 4€15,530€63,647€78,547€1,025€158,749
11 year / 5€15,530€64,672€79,047€1,035€160,284
11 year / 6€15,530€65,707€79,547€1,045€161,829
11 year / 7€15,530€66,752€80,047€1,055€163,384
11 year / 8€15,530€67,807€80,547€1,065€164,949
11 year / 9€15,530€68,872€81,047€1,075€166,525
11 year / 10€15,530€69,948€81,547€1,086€168,110
11 year / 11€15,530€71,033€82,047€1,096€169,706
11 year / 12€15,530€72,129€82,547€1,106€171,313
12 year / 1€16,229€76,531€86,784€1,167€180,711
12 year / 2€16,229€77,698€87,284€1,178€182,389
12 year / 3€16,229€78,876€87,784€1,189€184,078
12 year / 4€16,229€80,065€88,284€1,200€185,778
12 year / 5€16,229€81,265€88,784€1,211€187,488
12 year / 6€16,229€82,476€89,284€1,222€189,210
12 year / 7€16,229€83,698€89,784€1,233€190,943
12 year / 8€16,229€84,931€90,284€1,244€192,688
12 year / 9€16,229€86,175€90,784€1,256€194,444
12 year / 10€16,229€87,431€91,284€1,267€196,211
12 year / 11€16,229€88,698€91,784€1,279€197,989
12 year / 12€16,229€89,977€92,284€1,290€199,779
13 year / 1€16,959€95,374€96,959€1,360€210,652
13 year / 2€16,959€96,734€97,459€1,372€212,525
13 year / 3€16,959€98,107€97,959€1,385€214,410
13 year / 4€16,959€99,491€98,459€1,397€216,306
13 year / 5€16,959€100,888€98,959€1,409€218,216
13 year / 6€16,959€102,297€99,459€1,422€220,137
13 year / 7€16,959€103,719€99,959€1,434€222,072
13 year / 8€16,959€105,153€100,459€1,447€224,018
13 year / 9€16,959€106,600€100,959€1,459€225,978
13 year / 10€16,959€108,059€101,459€1,472€227,950
13 year / 11€16,959€109,531€101,959€1,485€229,935
13 year / 12€16,959€111,016€102,459€1,498€231,932
14 year / 1€17,722€117,577€107,593€1,579€244,471
14 year / 2€17,722€119,156€108,093€1,592€246,563
14 year / 3€17,722€120,748€108,593€1,606€248,669
14 year / 4€17,722€122,354€109,093€1,620€250,789
14 year / 5€17,722€123,974€109,593€1,633€252,922
14 year / 6€17,722€125,607€110,093€1,647€255,069
14 year / 7€17,722€127,255€110,593€1,661€257,230
14 year / 8€17,722€128,916€111,093€1,675€259,406
14 year / 9€17,722€130,591€111,593€1,689€261,595
14 year / 10€17,722€132,280€112,093€1,704€263,799
14 year / 11€17,722€133,984€112,593€1,718€266,017
14 year / 12€17,722€135,702€113,093€1,732€268,249
15 year / 1€18,519€143,619€118,704€1,825€282,668
15 year / 2€18,519€145,444€119,204€1,841€285,009
15 year / 3€18,519€147,285€119,704€1,856€287,364
15 year / 4€18,519€149,141€120,204€1,871€289,736
15 year / 5€18,519€151,012€120,704€1,887€292,122
15 year / 6€18,519€152,898€121,204€1,902€294,524
15 year / 7€18,519€154,800€121,704€1,918€296,942
15 year / 8€18,519€156,718€122,204€1,933€299,375
15 year / 9€18,519€158,651€122,704€1,949€301,824
15 year / 10€18,519€160,601€123,204€1,965€304,289
15 year / 11€18,519€162,566€123,704€1,981€306,771
15 year / 12€18,519€164,547€124,204€1,997€309,268
16 year / 1€19,353€174,039€130,316€2,104€325,812
16 year / 2€19,353€176,143€130,816€2,121€328,433
16 year / 3€19,353€178,264€131,316€2,138€331,071
16 year / 4€19,353€180,402€131,816€2,155€333,726
16 year / 5€19,353€182,557€132,316€2,172€336,398
16 year / 6€19,353€184,729€132,816€2,190€339,088
16 year / 7€19,353€186,919€133,316€2,207€341,795
16 year / 8€19,353€189,127€133,816€2,225€344,520
16 year / 9€19,353€191,352€134,316€2,243€347,263
16 year / 10€19,353€193,594€134,816€2,260€350,023
16 year / 11€19,353€195,855€135,316€2,278€352,802
16 year / 12€19,353€198,133€135,816€2,296€355,598
17 year / 1€20,224€209,449€142,450€2,419€374,542
17 year / 2€20,224€211,868€142,950€2,438€377,479
17 year / 3€20,224€214,305€143,450€2,457€380,436
17 year / 4€20,224€216,762€143,950€2,476€383,412
17 year / 5€20,224€219,238€144,450€2,495€386,408
17 year / 6€20,224€221,734€144,950€2,515€389,423
17 year / 7€20,224€224,249€145,450€2,534€392,457
17 year / 8€20,224€226,783€145,950€2,554€395,511
17 year / 9€20,224€229,337€146,450€2,574€398,585
17 year / 10€20,224€231,911€146,950€2,594€401,679
17 year / 11€20,224€234,506€147,450€2,614€404,794
17 year / 12€20,224€237,120€147,950€2,634€407,928
18 year / 1€21,134€250,543€155,131€2,774€429,582
18 year / 2€21,134€253,317€155,631€2,796€432,877
18 year / 3€21,134€256,113€156,131€2,817€436,194
18 year / 4€21,134€258,930€156,631€2,839€439,533
18 year / 5€21,134€261,768€157,131€2,860€442,893
18 year / 6€21,134€264,628€157,631€2,882€446,275
18 year / 7€21,134€267,511€158,131€2,904€449,679
18 year / 8€21,134€270,415€158,631€2,926€453,105
18 year / 9€21,134€273,341€159,131€2,948€456,553
18 year / 10€21,134€276,289€159,631€2,971€460,024
18 year / 11€21,134€279,260€160,131€2,993€463,518
18 year / 12€21,134€282,253€160,631€3,016€467,034