| Year | Age | Net income | Expenditure | Saving | Total Saving | Growth | 1.02 | ||||||
| 2005 | 40 | 20000 | |||||||||||
| 2006 | 41 | £20,000.00 | £19,000.00 | £1,000.00 | D3-E3 | £21,400.00 | G2*J1+G3 | ||||||
| 2007 | 42 | £20,000.00 | £19,000.00 | £1,000.00 | £22,828.00 | G3*J1+G4 | |||||||
| 2008 | 43 | £20,000.00 | £19,000.00 | £1,000.00 | £24,284.56 | ||||||||
| 2009 | 44 | £20,000.00 | £19,000.00 | £1,000.00 | £25,770.25 | ||||||||
| 2010 | 45 | £20,000.00 | £19,000.00 | £1,000.00 | £27,285.66 | ||||||||
| 2011 | 46 | £20,000.00 | £19,000.00 | £1,000.00 | £28,831.37 | ||||||||
| 2012 | 47 | £20,000.00 | £19,000.00 | £1,000.00 | £30,408.00 | ||||||||
| 2013 | 48 | £20,000.00 | £13,000.00 | £7,000.00 | mortgage paid | £38,016.16 | |||||||
| 2014 | 49 | £20,000.00 | £13,000.00 | £7,000.00 | £45,776.48 | ||||||||
| 2015 | 50 | £20,000.00 | £13,000.00 | £7,000.00 | £53,692.01 | ||||||||
| 2016 | 51 | £20,000.00 | £13,000.00 | £7,000.00 | £61,765.85 | ||||||||
| 2017 | 52 | £20,000.00 | £13,000.00 | £7,000.00 | £70,001.17 | ||||||||
| 2018 | 53 | £20,000.00 | £13,000.00 | £7,000.00 | £78,401.19 | ||||||||
| 2019 | 54 | £20,000.00 | £13,000.00 | £7,000.00 | £86,969.21 | ||||||||
| 2020 | 55 | £20,000.00 | £13,000.00 | £7,000.00 | £95,708.60 | ||||||||
| 2021 | 56 | £20,000.00 | £13,000.00 | £7,000.00 | £104,622.77 | ||||||||
| 2022 | 57 | £20,000.00 | £13,000.00 | £7,000.00 | £113,715.23 | ||||||||
| 2023 | 58 | £20,000.00 | £13,000.00 | £7,000.00 | £122,989.53 | ||||||||
| 2024 | 59 | £20,000.00 | £13,000.00 | £7,000.00 | £132,449.32 | ||||||||
| 2025 | 60 | £20,000.00 | £13,000.00 | £7,000.00 | £142,098.31 | ||||||||
| 2026 | 61 | £20,000.00 | £13,000.00 | £7,000.00 | £151,940.27 | ||||||||
| 2027 | 62 | £20,000.00 | £13,000.00 | £7,000.00 | £161,979.08 | ||||||||
| 2028 | 63 | £20,000.00 | £13,000.00 | £7,000.00 | £172,218.66 | ||||||||
| 2029 | 64 | £20,000.00 | £13,000.00 | £7,000.00 | £182,663.03 | ||||||||
| 2030 | 65 | £20,000.00 | £13,000.00 | £7,000.00 | £193,316.29 | ||||||||