Increase From $100k

Stocks earn 7% on average.  Every $1000 invested per month yields $70 income over 12 months every year.  That’s $5.83 extra monthly income.  $6000 invested per month is $35 extra pay per month.  That’s $420 extra monthly income every year that passes.  The next year you’re saving 6420 every month so you get a $449 monthly pay increase after the second year.  That’s $869 after 2 years.  This is the magic of compounding.

After 10 years you’d have $1.23M and a $7153 passive income.

Invested salary per month 6000
return percentage 0.07
Month Number Beginning Total Monthly Investment Earnings Ending Total
1 100000 583.3333333 100583.3333
2 106583.3333 621.7361111 107205.0694
3 113205.0694 660.3629051 113865.4323
4 119865.4323 699.215022 120564.6474
5 126564.6474 738.2937763 127302.9411
6 133302.9411 777.60049 134080.5416
7 140080.5416 817.1364929 140897.6781
8 146897.6781 856.9031224 147754.5813
9 153754.5813 896.901724 154651.483
10 160651.483 937.1336507 161588.6166
11 167588.6166 977.6002637 168566.2169
12 174566.2169 1018.302932 175584.5198
13 181584.5198 1059.243032 182643.7629
14 188643.7629 1100.42195 189744.1848
15 195744.1848 1141.841078 196886.0259
16 202886.0259 1183.501818 204069.5277
17 210069.5277 1225.405578 211294.9333
18 217294.9333 1267.553777 218562.4871
19 224562.4871 1309.947841 225872.4349
20 231872.4349 1352.589204 233225.0241
21 239225.0241 1395.479307 240620.5034
22 246620.5034 1438.619603 248059.123
23 254059.123 1482.011551 255541.1346
24 261541.1346 1525.656618 263066.7912
25 269066.7912 1569.556282 270636.3475
26 276636.3475 1613.712027 278250.0595
27 284250.0595 1658.125347 285908.1848
28 291908.1848 1702.797745 293610.9826
29 299610.9826 1747.730732 301358.7133
30 307358.7133 1792.925828 309151.6391
31 315151.6391 1838.384562 316990.0237
32 322990.0237 1884.108472 324874.1322
33 330874.1322 1930.099104 332804.2313
34 338804.2313 1976.358016 340780.5893
35 346780.5893 2022.886771 348803.4761
36 354803.4761 2069.686944 356873.163
37 362873.163 2116.760118 364989.9231
38 370989.9231 2164.107885 373154.031
39 379154.031 2211.731848 381365.7629
40 387365.7629 2259.633617 389625.3965
41 395625.3965 2307.814813 397933.2113
42 403933.2113 2356.277066 406289.4884
43 412289.4884 2405.022015 414694.5104
44 420694.5104 2454.05131 423148.5617
45 429148.5617 2503.36661 431651.9283
46 437651.9283 2552.969582 440204.8979
47 446204.8979 2602.861904 448807.7598
48 454807.7598 2653.045265 457460.805
49 463460.805 2703.521363 466164.3264
50 472164.3264 2754.291904 474918.6183
51 480918.6183 2805.358607 483723.9769
52 489723.9769 2856.723199 492580.7001
53 498580.7001 2908.387417 501489.0875
54 507489.0875 2960.353011 510449.4405
55 516449.4405 3012.621736 519462.0623
56 525462.0623 3065.195363 528527.2576
57 534527.2576 3118.07567 537645.3333
58 543645.3333 3171.264444 546816.5978
59 552816.5978 3224.763487 556041.3612
60 562041.3612 3278.574607 565319.9359
61 571319.9359 3332.699626 574652.6355
62 580652.6355 3387.140374 584039.7758
63 590039.7758 3441.898692 593481.6745
64 599481.6745 3496.976435 602978.651
65 608978.651 3552.375464 612531.0264
66 618531.0264 3608.097654 622139.1241
67 628139.1241 3664.144891 631803.269
68 637803.269 3720.519069 641523.7881
69 647523.7881 3777.222097 651301.0102
70 657301.0102 3834.255893 661135.266
71 667135.266 3891.622385 671026.8884
72 677026.8884 3949.323516 680976.2119
73 686976.2119 4007.361236 690983.5732
74 696983.5732 4065.73751 701049.3107
75 707049.3107 4124.454312 711173.765
76 717173.765 4183.513629 721357.2786
77 727357.2786 4242.917459 731600.1961
78 737600.1961 4302.667811 741902.8639
79 747902.8639 4362.766706 752265.6306
80 758265.6306 4423.216179 762688.8468
81 768688.8468 4484.018273 773172.8651
82 779172.8651 4545.175046 783718.0401
83 789718.0401 4606.688567 794324.7287
84 800324.7287 4668.560917 804993.2896
85 810993.2896 4730.794189 815724.0838
86 821724.0838 4793.390489 826517.4743
87 832517.4743 4856.351933 837373.8262
88 843373.8262 4919.680653 848293.5069
89 854293.5069 4983.37879 859276.8856
90 865276.8856 5047.4485 870324.3341
91 876324.3341 5111.891949 881436.2261
92 887436.2261 5176.711319 892612.9374
93 898612.9374 5241.908802 903854.8462
94 909854.8462 5307.486603 915162.3328
95 921162.3328 5373.446941 926535.7798
96 932535.7798 5439.792049 937975.5718
97 943975.5718 5506.524169 949482.096
98 955482.096 5573.64556 961055.7415
99 967055.7415 5641.158492 972696.9
100 978696.9 5709.06525 984405.9653
101 990405.9653 5777.368131 996183.3334
102 1002183.333 5846.069445 1008029.403
103 1014029.403 5915.171517 1019944.574
104 1025944.574 5984.676684 1031929.251
105 1037929.251 6054.587298 1043983.838
106 1049983.838 6124.905724 1056108.744
107 1062108.744 6195.63434 1068304.378
108 1074304.378 6266.775541 1080571.154
109 1086571.154 6338.331731 1092909.486
110 1098909.486 6410.305333 1105319.791
111 1111319.791 6482.698781 1117802.49
112 1123802.49 6555.514524 1130358.004
113 1136358.004 6628.755025 1142986.759
114 1148986.759 6702.422763 1155689.182
115 1161689.182 6776.520229 1168465.702
116 1174465.702 6851.04993 1181316.752
117 1187316.752 6926.014388 1194242.767
118 1200242.767 7001.416139 1207244.183
119 1213244.183 7077.257733 1220321.441
120 1226321.441 7153.541736 1233474.982

 

Advertisements

Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s