| N | Age | Year | Salary | Expenses | Investment | Net Worth | Return | Annual Dividend | Monthly Dividend |
Salary + Dividend | Salary + Dividend − Expenses | Dividend − Expenses |
|---|
Nominal values. Monthly investment = fixed amount + % of salary; expenses = salary − investment. After the working period, salary and investment drop to zero and expenses stay fixed at the last value. Monthly compounding; payout is the share of returns withdrawn as dividends (not reinvested). The remainder and the investments stay in the portfolio.