| Year | Deposit Principle Amount | Profit | Total (ROI) Return Of Interest Annually | Projected Earning Percentage |
|---|---|---|---|---|
| Year 1 | $ 100,000 | $ 25,000 $ 35,000 $ 50,000 |
$125,000 $135,000 $150,000 |
25% 35% 50% |
| Year 2 | $ 200,000 | $50,000 $70,000 $100,000 |
$250,000 $270,000 $300,000 |
25% 35% 50% |
| Year 3 | $ 400,000 | $100,000 $125,000 $200,000 |
$500,000 $550,000 $600,000 |
25% 35% 50% |
| Year 4 | $ 800,000 | $200,000 $250,000 $400,000 |
$1,000,000 $1,050,000 $1,200,000 |
25% 35% 50% |
| Year 5 | $1,000,000 | $250,000 $350,000 $500,000 |
$1,250,000 $1,350,000 $1,500,000 |
25% 35% 50% |