The quoted return is effective annual, converted to the payment frequency as the worksheet does. An instalment at the start of its period earns that period's return as well, so it builds a little more than one at the end. Illustrative only — returns are assumed, not guaranteed; taxation and exit loads are not modelled. Not personalised financial advice.