年間計画のシュミレーション♪
MAX30万投資の場合 20万投資の場合 MAX30万投資の場合
利益
(%)
投資額
(万円)
利益
(万円)
獲得額
(万円)
利益
(%)
投資額
(万円)
利益
(万円)
獲得額
(万円)
利益
(%)
投資額
(万円)
利益
(万円)
獲得額
(万円)
1 0.05 300,000 15,000 315,000 1 0.05  200,000 10,000  210,000 1 0.03 300,000 9,000 309,000
2 0.05 315,000 15,750 330,750 2 0.05 210,000 10,500 220,500 2 0.03 309,000 9,270 318,270
3 0.05 330,750 16,538 347,288 3 0.05 220,500 11,025 231,525 3 0.03 318,270 9,548 327,818
4 -0.03 347,288 -10,419 336,869 4 -0.03 231,525 -6,946 224,579 4 -0.01 327,818 -3,278 324,540
5 0.05 336,869 16,843 353,712 5 0.05 224,579 11,229 235,808 5 0.03 324,540 9,736 334,276
6 0.05 353,712 17,686 371,398 6 0.05 235,808 11,790 247,599 6 0.03 334,276 10,028 344,304
7 0.05 371,398 18,570 389,968 7 0.05 247,599 12,380 259,979 7 0.03 344,304 10,329 354,634
8 -0.03 389,968 -11,699 378,269 8 -0.03 259,979 -7,799 252,179 8 -0.01 354,634 -3,546 351,087
9 0.05 378,269 18,913 397,182 9 0.05 252,179 12,609 264,788 9 0.03 351,087 10,533 361,620
10 0.05 397,182 19,859 417,041 10 0.05 264,788 13,239 278,028 10 0.03 361,620 10,849 372,468
11 0.05 417,041 20,852 437,893 11 0.05 278,028 13,901 291,929 11 0.03 372,468 11,174 383,642
12 -0.03 437,893 -13,137 424,757 12 -0.03 291,929 -8,758 283,171 12 -0.01 383,642 -3,836 379,806
13 0.05 424,757 21,238 445,994 13 0.05 283,171 14,159 297,330 13 0.03 379,806 11,394 391,200
14 0.05 445,994 22,300 468,294 14 0.05 297,330 14,866 312,196 14 0.03 391,200 11,736 402,936
15 0.05 468,294 23,415 491,709 15 0.05 312,196 15,610 327,806 15 0.03 402,936 12,088 415,024
16 -0.03 491,709 -14,751 476,958 16 -0.03 327,806 -9,834 317,972 16 -0.01 415,024 -4,150 410,874
17 0.05 476,958 23,848 500,805 17 0.05 317,972 15,899 333,870 17 0.03 410,874 12,326 423,200
18 0.05 500,805 25,040 525,846 18 0.05 333,870 16,694 350,564 18 0.03 423,200 12,696 435,896
19 0.05 525,846 26,292 552,138 19 0.05 350,564 17,528 368,092 19 0.03 435,896 13,077 448,973
20 -0.03 552,138 -16,564 535,574 20 -0.03 368,092 -11,043 357,049 20 -0.01 448,973 -4,490 444,483
21 0.05 535,574 26,779 562,353 21 0.05 357,049 17,852 374,902 21 0.03 444,483 13,335 457,818
22 0.05 562,353 28,118 590,470 22 0.05 374,902 18,745 393,647 22 0.03 457,818 13,735 471,552
23 0.05 590,470 29,524 619,994 23 0.05 393,647 19,682 413,329 23 0.03 471,552 14,147 485,699
24 -0.03 619,994 -18,600 601,394 24 -0.03 413,329 -12,400 400,929 24 -0.01 485,699 -4,857 480,842
25 0.05 601,394 30,070 631,464 25 0.05 400,929 20,046 420,976 25 0.03 480,842 14,425 495,267
26 0.05 631,464 31,573 663,037 26 0.05 420,976 21,049 442,025 26 0.03 495,267 14,858 510,125
27 0.05 663,037 33,152 696,189 27 0.05 442,025 22,101 464,126 27 0.03 510,125 15,304 525,429
28 -0.03 696,189 -20,886 675,303 28 -0.03 464,126 -13,924 450,202 28 -0.01 525,429 -5,254 520,175
29 0.05 675,303 33,765 709,068 29 0.05 450,202 22,510 472,712 29 0.03 520,175 15,605 535,780
30 0.05 709,068 35,453 744,522 30 0.05 472,712 23,636 496,348 30 0.03 535,780 16,073 551,853
31 0.05 744,522 37,226 781,748 31 0.05 496,348 24,817 521,165 31 0.03 551,853 16,556 568,409
32 -0.03 781,748 -23,452 758,295 32 -0.03 521,165 -15,635 505,530 32 -0.01 568,409 -5,684 562,725
33 0.05 758,295 37,915 796,210 33 0.05 505,530 25,277 530,807 33 0.03 562,725 16,882 579,607
34 0.05 796,210 39,810 836,020 34 0.05 530,807 26,540 557,347 34 0.03 579,607 17,388 596,995
35 0.05 836,020 41,801 877,821 35 0.05 557,347 27,867 585,214 35 0.03 596,995 17,910 614,905
36 -0.03 877,821 -26,335 851,487 36 -0.03 585,214 -17,556 567,658 36 -0.01 614,905 -6,149 608,756
37 0.05 851,487 42,574 894,061 37 0.05 567,658 28,383 596,041 37 0.03 608,756 18,263 627,018
38 0.05 894,061 44,703 938,764 38 0.05 596,041 29,802 625,843 38 0.03 627,018 18,811 645,829
39 0.05 938,764 46,938 985,702 39 0.05 625,843 31,292 657,135 39 0.03 645,829 19,375 665,204
40 -0.03 985,702 -29,571 956,131 40 -0.03 657,135 -19,714 637,421 40 -0.01 665,204 -6,652 658,552
41 0.05 956,131 47,807 1,003,938 41 0.05 637,421 31,871 669,292 41 0.03 658,552 19,757 678,308
42 0.05 1,003,938 50,197 1,054,135 42 0.05 669,292 33,465 702,757 42 0.03 678,308 20,349 698,658
43 0.05 1,054,135 52,707 1,106,842 43 0.05 702,757 35,138 737,894 43 0.03 698,658 20,960 719,617
44 -0.03 1,106,842 -33,205 1,073,636 44 -0.03 737,894 -22,137 715,758 44 -0.01 719,617 -7,196 712,421