| PERIOD | NET_IN/OUT | INTEREST | TOTAL_VAL |
|---|---|---|---|
| YR_1 | £6,000.00 | £651.05 | £16,651.05 |
| YR_2 | £6,000.00 | £991.33 | £23,642.37 |
| YR_3 | £6,000.00 | £1,349.02 | £30,991.39 |
| YR_4 | £6,000.00 | £1,725.01 | £38,716.40 |
| YR_5 | £6,000.00 | £2,120.23 | £46,836.63 |
| YR_6 | £6,000.00 | £2,535.68 | £55,372.31 |
| YR_7 | £6,000.00 | £2,972.38 | £64,344.69 |
| YR_8 | £6,000.00 | £3,431.42 | £73,776.11 |
| YR_9 | £6,000.00 | £3,913.95 | £83,690.06 |
| YR_10 | £6,000.00 | £4,421.17 | £94,111.23 |