| 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 versionInvestment Calculator
| 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
| Period (years/months) | Initial investment | Cumulative yield | Cumulative monthly depo | Monthly cashflow | |
|---|---|---|---|---|---|
| 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 |
| Period (years/months) | Initial investment | Cumulative yield | Cumulative monthly depo | Monthly cashflow | Total 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 |