Year 1 2 3 4 5: (RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400)

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

Year 1 2 3 4 5

Compound RM50,000 RM50,000 RM50,000 RM50,000 RM50,000


Dividen every year @7.5% RM3,750 RM3,750 RM3,750 RM3,750 RM3,750
Capital every year (RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400)

Dividen Bal after rolling RM1,350 RM1,350 RM1,350 RM1,350 RM1,350


6 7 8 9 10 11 12
RM50,000 RM50,000 RM50,000 RM50,000 RM50,000 RM50,000 RM50,000
RM3,750 RM3,750 RM3,750 RM3,750 RM3,750 RM3,750 RM3,750
(RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400)

RM1,350 RM1,350 RM1,350 RM1,350 RM1,350 RM1,350 RM1,350


13 14 15 16 17 18 19
RM50,000 RM50,000 RM50,000 RM50,000 RM50,000 RM50,000 RM50,000
RM3,750 RM3,750 RM3,750 RM3,750 RM3,750 RM3,750 RM3,750
(RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400)

RM1,350 RM1,350 RM1,350 RM1,350 RM1,350 RM1,350 RM1,350


20 21 22 23 24 25 26
RM50,000 RM50,000 RM50,000 RM50,000 RM50,000 RM50,000 RM50,000
RM3,750 RM3,750 RM3,750 RM3,750 RM3,750 RM3,750 RM3,750
(RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM2,400)

RM1,350 RM1,350 RM1,350 RM1,350 RM1,350 RM1,350 RM1,350


27 28 29 30
RM50,000 RM50,000 RM50,000 RM50,000 RM50,000 Compound 30 tahun
RM3,750 RM3,750 RM3,750 RM3,750 RM112,500 Dividen 30 Tahun
(RM2,400) (RM2,400) (RM2,400) (RM2,400) (RM72,000) Modal 30 tahun

RM40,500 Jumlah Bal Dividen


RM1,350 RM1,350 RM1,350 RM1,350 after rolling-30 tahun

RM162,500 Untung Kasar


RM90,500 Untung Bersih

You might also like