Total
returns
Av. Annual
Return
Monthly
Income
Annual
Income
Yield On
Cost
Balance
$1,248,101.26| Year | Principal | Annual Contribution |
Annual Dividend |
Yield | Yield On Cost |
End of Year Value |
Monthly Dividends |
|---|---|---|---|---|---|---|---|
| 1 | $100,000.00 | $20,000.00 | $5,000.00 | 5.00% | 5.00% | $104,250.00 | $3,000.00 |
| $100,000.00 | $20,000.00 | $5,000.00 | 5.00% | 5.00% | $104,250.00 | $3,000.00 | |
| 15 | $100,000.00 | $20,000.00 | $5,000.00 | 5.00% | 5.00% | $104,250.00 | $3,000.00 |