Sr no Years Yearly Income Yearly rise @ 10 %

1 25 400000
2 26 440000 40000
3 27 484000 44000
4 28 532400 48400
5 29 585640 53240
6 30 644204 58564
7 31 708624.4 64420.4
8 32 779486.84 70862.44
9 33 857435.524 77948.684
10 34 943179.0764 85743.5524
11 35 1037496.98404 94317.90764
12 36 1141246.682444 103749.698404
13 37 1255371.3506884 114124.6682444
14 38 1380908.4857572 125537.13506884
15 39 1518999.334333 138090.848575724
16 40 1670899.2677663 151899.933433296
17 41 1837989.1945429 167089.926776626
18 42 2021788.1139972 183798.919454289
19 43 2223966.9253969 202178.811399718
20 44 2446363.6179366 222396.692539689
21 45 2690999.9797302 244636.361793658
22 46 2960099.9777033 269099.997973024
23 47 3256109.9754736 296009.997770326
24 48 3581720.973021 325610.997547359
25 49 3939893.0703231 358172.097302095
26 50 4333882.3773554 393989.307032305
27 51 4767270.6150909 433388.237735535
28 52 5243997.6766 476727.061509089
29 53 5768397.44426 524399.767659997
30 54 6345237.188686 576839.744425997
31 55 6979760.9075546 634523.718868597
32 56 7677736.99831 697976.090755457
33 57 8445510.698141 767773.699831002
34 58 9290061.7679551 844551.069814102
35 59 10219067.944751 929006.176795513
36 60 11240974.739226 1021906.79447506
Grand Total 119650722.13148
Yearly Expense 70 % Cash Retain 30 %
280000 120000
308000 132000
338800 145200
372680 159720
409948 175692
450942.8 193261.2
496037.08 212587.32
545640.788 233846.052
600204.8668 257230.6572
660225.35348 282953.72292
726247.888828 311249.095212
798872.6777108 342374.0047332
878759.94548188 376611.40520652
966635.940030068 414272.545727172
1063299.53403307 455699.800299889
1169629.48743638 501269.780329878
1286592.43618002 551396.758362866
1415251.67979802 606536.434199153
1556776.84777783 667190.077619068
1712454.53255561 733909.085380975
1883699.98581117 807299.993919072
2072069.98439228 888029.993310979
2279276.98283151 976832.992642077
2507204.68111467 1074516.29190629
2757925.14922613 1181967.92109691
3033717.66414874 1300164.71320661
3337089.43056362 1430181.18452727
3670798.37361998 1573199.30297999
4037878.21098198 1730519.23327799
4441666.03208018 1903571.15660579
4885832.6352882 2093928.27226637
5374415.89881701 2303321.09949301
5911857.48869872 2533653.20944231
6503043.23756859 2787018.53038654
7153347.56132545 3065720.38342519
7868682.31745799 3372292.42176771
83755505.4920379 35895216.6394448
Sr no Years Yearly Income Yearly rise @ 10 %
1 25 400000
2 26 440000 40000
3 27 484000 44000
4 28 532400 48400
5 29 585640 53240
6 30 644204 58564
7 31 708624.4 64420.4
8 32 779486.84 70862.44
9 33 857435.524 77948.684
10 34 943179.0764 85743.5524
11 35 1037496.98404 94317.90764
12 36 1141246.682444 103749.698404
13 37 1255371.3506884 114124.6682444
14 38 1380908.4857572 125537.13506884
15 39 1518999.334333 138090.848575724
16 40 1670899.2677663 151899.933433296
17 41 1837989.1945429 167089.926776626
18 42 2021788.1139972 183798.919454289
19 43 2223966.9253969 202178.811399718
20 44 2446363.6179366 222396.692539689
21 45 2690999.9797302 244636.361793658
22 46 2960099.9777033 269099.997973024
23 47 3256109.9754736 296009.997770326
24 48 3581720.973021 325610.997547359
25 49 3939893.0703231 358172.097302095
26 50 4333882.3773554 393989.307032305
27 51 4767270.6150909 433388.237735535
28 52 5243997.6766 476727.061509089
29 53 5768397.44426 524399.767659997
30 54 6345237.188686 576839.744425997
31 55 6979760.9075546 634523.718868597
32 56 7677736.99831 697976.090755457
33 57 8445510.698141 767773.699831002
34 58 9290061.7679551 844551.069814102
35 59 10219067.944751 929006.176795513
36 60 11240974.739226 1021906.79447506

119650722.13148
Yearly Expense 70 % Cash Retain 40 % Invested for 15 %
280000 120000 138000
308000 132000 310500
338800 145200 524055
372680 159720 786341.25
409948 175692 1106338.2375
450942.8 193261.2 1494539.35313
496037.08 212587.32 1963195.67409
545640.788 233846.052 2526597.98501
600204.8668 257230.6572 3201402.93854
660225.35348 282953.72292 4007010.16068
726247.888828 311249.095212 4965998.14427
798872.6777108 342374.0047332 6104627.97136
878759.94548188 376611.40520652 7453425.28305
966635.940030068 414272.545727172 9047852.50309
1063299.53403307 455699.800299889 10929085.1489
1169629.48743638 501269.780329878 13144908.1686
1286592.43618002 551396.758362866 15750750.666
1415251.67979802 606536.434199153 18810880.1653
1556776.84777783 667190.077619068 22399780.7793
1712454.53255561 733909.085380975 26603743.3444
1883699.98581117 807299.993919072 31522699.8391
2072069.98439228 888029.993310979 37272339.3072
2279276.98283151 976832.992642077 43986548.1448
2507204.68111467 1074516.29190629 51820224.1023
2757925.14922613 1181967.92109691 60952520.8269
3033717.66414874 1300164.71320661 71590588.3711
3337089.43056362 1430181.18452727 83973884.989
3670798.37361998 1573199.30297999 98379146.9357
4037878.21098198 1730519.23327799 115126116.094
4441666.03208018 1903571.15660579 134584140.339
4885832.6352882 2093928.27226637 157179778.903
5374415.89881701 2303321.09949301 183405565.002
5911857.48869872 2533653.20944231 213830100.943
6503043.23756859 2787018.53038654 249109687.395
7153347.56132545 3065720.38342519 290001718.945
7868682.31745799 3372292.42176771 337380113.072

83755505.4920379 35895216.6394448 2311384205.98

 if not invested if invested @ 15 % CAGR

35895216.6394448 2311384205.98254

Times 64.39254
ested @ 15 % CAGR

11384205.98254