Investment Analysis                                                                
                          Start  Year 1                              Year 2  Year 3  Year 4  Year 5
Initial Investment                                                                
Investment $22,350 $1,200 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0
Ending Valuation $0 $0 $0 $330,000 $0 $0
Combination as Income Stream ($22,350) ($1,200) $0 $330,000 $0 $0
Percent Equity Acquired 0%    
Net Present Value (NPV) $204,085    
Internal Rate of Return (IRR) 144%    
     
Assumptions                                                                
Discount Rate 10.00%      
Valuation Earnings Multiple 10 10 10 10 10
Valuation Sales Multiple 2 2 2 2 2
       
Investment (calculated) $22,350 $1,200 $0 $0 $0 $0  
Dividends $0 $0 $0 $0 $0  
Calculated Earnings-based Valuation $260,000 $320,000 $320,000 $0 $0  
Calculated Sales-based Valuation $180,000 $200,000 $230,000 $0 $0  
Calculated Average Valuation                           $220,000                             $260,000 $275,000 $0 $0