假如他每年涨租金3。2%,然后把涨的钱超过3000的部分

来源: 2007-10-02 19:48:01 [旧帖] [给我悄悄话] 本文已被阅读:

投入股市,30年后他会有204万在股市里,加上房720万,共924万。

现金流:

月,余额
0, 0.0
1, 0.0
2, 0.0
3, 0.0
4, 0.0
5, 0.0
6, 0.0
7, 0.0
8, 0.0
9, 0.0
10, 0.0
11, 0.0
12, 96.0
13, 192.76551748117475
14, 290.30265678741995
15, 388.6175709395267
16, 487.71646202333795
17, 587.6055815810001
18, 688.2912310053347
19, 789.7797619373542
20, 892.0775766669489
21, 995.1911285367672
22, 1099.1269223493186
23, 1203.891514777321
24, 1408.5635147773212
25, 1614.867598047186
26, 1822.816779048101
。。。
357, 2001098.5378721487
358, 2021534.388213648
359, 2042133.1968955544