
| Year | Investment Value | Interest (Year) | Total Interest | Invested Capital |
|---|---|---|---|---|
| 1 | $11,800 | $600 | $600 | $11,200 |
| 2 | $13,708 | $708 | $1,308 | $12,400 |
| 3 | $15,730 | $822 | $2,130 | $13,600 |
| 4 | $17,874 | $944 | $3,074 | $14,800 |
| 5 | $20,147 | $1,072 | $4,147 | $16,000 |
| 6 | $22,556 | $1,209 | $5,356 | $17,200 |
| 7 | $25,109 | $1,353 | $6,709 | $18,400 |
| 8 | $27,815 | $1,507 | $8,215 | $19,600 |
| 9 | $30,684 | $1,669 | $9,884 | $20,800 |
| 10 | $33,725 | $1,841 | $11,725 | $22,000 |