|
|
|
|
|
|
|
|
|
|
|
|
|
A |
B |
C |
| JAN |
FEB |
MAR |
APR |
MAY |
JUN |
JUL |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN/SALE
20% |
35% |
20% |
| 1000 |
|
|
|
|
|
|
|
|
|
|
|
200.00 |
350.00 |
420.00 |
| |
1000 |
|
|
|
|
|
|
|
|
|
|
183.33 |
320.83 |
385.00 |
| |
|
1000 |
|
|
|
|
|
|
|
|
|
166.67 |
291.67 |
350.00 |
| |
|
|
1000 |
|
|
|
|
|
|
|
|
150.00 |
262.50 |
315.00 |
| |
|
|
|
1000 |
|
|
|
|
|
|
|
133.33 |
233.33 |
280.00 |
| |
|
|
|
|
1000 |
|
|
|
|
|
|
116.67 |
204.17 |
245.00 |
| |
|
|
|
|
|
1000 |
|
|
|
|
|
100.00 |
175.00 |
210.00 |
| |
|
|
|
|
|
|
1000 |
|
|
|
|
83.33 |
145.83 |
175.00 |
| |
|
|
|
|
|
|
|
1000 |
|
|
|
66.67 |
116.67 |
140.00 |
| |
|
|
|
|
|
|
|
|
1000 |
|
|
50.00 |
87.50 |
105.00 |
| |
|
|
|
|
|
|
|
|
|
1000 |
|
33.33 |
58.33 |
70.00 |
| |
|
|
|
|
|
|
|
|
|
|
1000 |
16.67 |
29.17 |
35.00 |
| |
|
|
|
|
|
|
|
|
|
|
|
£1,300.00 |
£2,275.00 |
£2,730.00 |
| (Based on fund received into Willow Account by the 1st of each month) |
| Column A - 12 Month Cash-In |
On £12,000 investment.
Based on an Annualised Return of 20%
|
| Column B - Standard Project Duration |
If the Project Returns e.g.35%
Client earns 35% Annualised
|
| Column C - Standard Project Duration |
If the Project Returns e.g.46%
Client earns 42% Annualised
|
|
At completion of the project, the meber receives their original investment, PLUS the percentage profit.
Please note: All interest figures are based on simple interest and annualised when investments are made on a monthly basis, as laid out in this example. After the first 12 months, the client receives their interest. All figures are based on the investment remaining in the project until completion, unless the "cash-in" option has been requested. There is no guarantee that a project will be sold on its 12 month anniversary. Please check project notes for an indication of expected project return.
|
