1. |
2. |
3. |
4. |
5. |
6. |
7. |
8. |
9. |
10. |
ab 11. |
|
Kapital |
7.367.409 |
6.702.454 |
6.003.479 |
5.268.743 |
4.496.417 |
3.684.577 |
2.831.201 |
3.211.885 |
991.235 |
64.00 |
0,00 |
Zins &Tilgung |
1.018.224 |
1.018.224 |
1.018.224 |
1.018.224 |
1.018.224 |
1.018.224 |
1.018.224 |
1.018.224 |
1.018.224 |
1.018.224 |
0,00 |
40% |
195.334 |
607.773 |
834.534 |
1.004.534 |
1.063.334 |
1.157.334 |
1.201.734 |
1.226.134 |
1.250.534 |
1.275.734 |
2.236.000 |
Gewinn |
580.967 |
961.042 |
1.153.782 |
1.288.021 |
1.309.231 |
1.363.717 |
1.366.582 |
1.347.322 |
1.325.823 |
1.302.786 |
2.236.000 |
Rendite in % |
7,26 |
13,04 |
17,21 |
21,45 |
24,85 |
30,33 |
37,09 |
47,58 |
41,27 |
131,43 |
|