| Year | Investment Value | Interest (Year) | Total Interest | Invested Capital |
|---|---|---|---|---|
| 1 | $11,550 | $550 | $550 | $11,000 |
| 2 | $13,185 | $635 | $1,185 | $12,000 |
| 3 | $14,910 | $725 | $1,910 | $13,000 |
| 4 | $16,731 | $820 | $2,731 | $14,000 |
| 5 | $18,651 | $920 | $3,651 | $15,000 |
| 6 | $20,676 | $1,026 | $4,676 | $16,000 |
| 7 | $22,814 | $1,137 | $5,814 | $17,000 |
| 8 | $25,068 | $1,255 | $7,068 | $18,000 |
| 9 | $27,447 | $1,379 | $8,447 | $19,000 |
| 10 | $29,957 | $1,510 | $9,957 | $20,000 |
| 11 | $32,604 | $1,648 | $11,604 | $21,000 |
| 12 | $35,398 | $1,793 | $13,398 | $22,000 |