| Year | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
| Investors Inventory Assets | $10,606.06 | $11,785.71 | $12,980.77 | $13,224.49 | $14,280.70 |
| Estimated Turnover per Year | 2.2 | 2.8 | 3.2 | 3.5 | 3.8 |
| Estimated Sales Volume/Year | $80,000 | $110,000 | $150,000 | $180,000 | $220,000 |
| Estimated Net Sales Price | $1,200 | $1,200 | $1,300 | $1,400 | $1,500 |
| Estimated Cost/Ocean Freight | $350 | $360 | $360 | $360 | $370 |
| Estiamed Gross Profit/Item | $850 | $840 | $940 | $1,040 | $1,130 |
| Estimated Advertising Percentage | 24% | 20% | 16% | 14% | 12% |
| Estimated Fixed Cost Percentage | 34% | 33% | 32% | 31% | 30% |
| Estimated Annual ROI | 48% | 79% | 140% | 199% | 257% |
| Estimated Investor Net Profit | $5,133.33 | $9,350.00 | $18,230.77 | $26,357.14 | $36,666.67 |
| Estimated Inventory Reinvestment | $11,785.71 | $12,980.77 | $13,224.49 | $14,280.70 | $0.00 |
| Estimated Investor Payout | $3,953.68 | $8,154.94 | $17,987.05 | $25,300.93 | $50,947.37 |
| Estimated Accumulated Payout | $3,953.68 | $12,108.62 | $30,095.67 | $55,396.61 | $106,343.97 |