| Year | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
| Investors Inventory Assets | $9,636.36 | $11,316.57 | $12,558.14 | $16,279.07 | $18,181.82 |
| Estimated Turnover per Year | 2.2 | 2.6 | 3 | 3.2 | 3.3 |
| Estimated Sales Volume/Year | $60,000 | $85,000 | $120,000 | $160,000 | $180,000 |
| Estimated Net Sales Price | $750 | $780 | $860 | $860 | $870 |
| Estimated Cost/Ocean Freight | $265 | $270 | $270 | $280 | $290 |
| Estiamed Gross Profit/Item | $485 | $510 | $590 | $580 | $580 |
| Estimated Advertising Percentage | 20% | 19% | 18% | 16% | 14% |
| Estimated Fixed Cost Percentage | 34% | 33% | 32% | 31% | 30% |
| Estimated Annual ROI | 33% | 50% | 89% | 100% | 112% |
| Estimated Investor Net Profit | $3,200.00 | $5,688.46 | $11,162.79 | $16,353.49 | $20,400.00 |
| Estimated Inventory Reinvestment | $11,316.57 | $12,558.14 | $16,279.07 | $18,181.82 | $0.00 |
| Estimated Investor Payout | $1,519.79 | $4,446.89 | $7,441.86 | $14,450.74 | $38,581.82 |
| Estimated Accumulated Payout | $1,519.79 | $5,966.68 | $13,408.54 | $27,859.28 | $66,441.10 |