スワップ運用
【驚愕】メキシコペソのスワップ運用をシミュレーションしてみた結果
働きたくない人のために、アフィリエイトとプログラミング、投資のススメを配信中。
【驚愕】メキシコペソのスワップ運用をシミュレーションしてみた結果
別の記事で紹介したメキシコペソのスワップ運用について、色々なパターンでシュミレーションを行ってみたので、その驚愕の結果を共有したいと思います。
共有と合わせて、僕が実際にどのような投資パターンでいこうかの備忘録も兼ねています。
前回の記事はこちらをご覧ください。
【驚愕】メキシコペソのスワップ運用をシミュレーションしてみた結果
目次
メキシコペソのスワップ運用をシミュレーション
さて、ではもう一度前回と同じ条件で月50万円を得られるまでの複利運用シミュレーションを見直していきたいと思います。
■ 条件
- 初期投資金額5万円
- 実行レバレッジ5倍
- メキシコペソの価格5.6円
■ 積立条件
毎月5万円と前月分のスワップ利益も再投資に回して積立をします。
| 日付 | 日数 | メキシコペソ | レバ | 買スワップ | 通貨数 | １日のスワップ | １ヶ月のスワップ | 追加資金 | 資産合計 | 投資金額 | 投資利益 |
| 2019/07/01 | 31 | 5.6 | 5 | 15 | 44,643 | ¥67 | ¥2,076 | ¥50,000 | ¥52,076 | ¥50,000 | ¥2,076 |
| 2019/08/01 | 31 | 5.6 | 5 | 15 | 91,139 | ¥137 | ¥4,238 | ¥50,000 | ¥106,314 | ¥100,000 | ¥6,314 |
| 2019/09/01 | 30 | 5.6 | 5 | 15 | 139,566 | ¥209 | ¥6,280 | ¥50,000 | ¥162,594 | ¥150,000 | ¥12,594 |
| 2019/10/01 | 31 | 5.6 | 5 | 15 | 189,816 | ¥285 | ¥8,826 | ¥50,000 | ¥221,421 | ¥200,000 | ¥21,421 |
| 2019/11/01 | 30 | 5.6 | 5 | 15 | 242,340 | ¥364 | ¥10,905 | ¥50,000 | ¥282,326 | ¥250,000 | ¥32,326 |
| 2019/12/01 | 31 | 5.6 | 5 | 15 | 296,720 | ¥445 | ¥13,797 | ¥50,000 | ¥346,124 | ¥300,000 | ¥46,124 |
| 2020/01/01 | 31 | 5.6 | 5 | 15 | 353,682 | ¥531 | ¥16,446 | ¥50,000 | ¥412,570 | ¥350,000 | ¥62,570 |
| 2020/02/01 | 29 | 5.6 | 5 | 15 | 413,009 | ¥620 | ¥17,966 | ¥50,000 | ¥480,536 | ¥400,000 | ¥80,536 |
| 2020/03/01 | 31 | 5.6 | 5 | 15 | 473,693 | ¥711 | ¥22,027 | ¥50,000 | ¥552,562 | ¥450,000 | ¥102,562 |
| 2020/04/01 | 30 | 5.6 | 5 | 15 | 538,002 | ¥807 | ¥24,210 | ¥50,000 | ¥626,772 | ¥500,000 | ¥126,772 |
| 2020/05/01 | 31 | 5.6 | 5 | 15 | 604,261 | ¥906 | ¥28,098 | ¥50,000 | ¥704,871 | ¥550,000 | ¥154,871 |
| 2020/06/01 | 30 | 5.6 | 5 | 15 | 673,992 | ¥1,011 | ¥30,330 | ¥50,000 | ¥785,200 | ¥600,000 | ¥185,200 |
| 2020/07/01 | 31 | 5.6 | 5 | 15 | 745,714 | ¥1,119 | ¥34,676 | ¥50,000 | ¥869,876 | ¥650,000 | ¥219,876 |
| 2020/08/01 | 31 | 5.6 | 5 | 15 | 821,318 | ¥1,232 | ¥38,191 | ¥50,000 | ¥958,067 | ¥700,000 | ¥258,067 |
| 2020/09/01 | 30 | 5.6 | 5 | 15 | 900,060 | ¥1,350 | ¥40,503 | ¥50,000 | ¥1,048,570 | ¥750,000 | ¥298,570 |
| 2020/10/01 | 31 | 5.6 | 5 | 15 | 980,866 | ¥1,471 | ¥45,610 | ¥50,000 | ¥1,144,180 | ¥800,000 | ¥344,180 |
| 2020/11/01 | 30 | 5.6 | 5 | 15 | 1,066,232 | ¥1,599 | ¥47,980 | ¥50,000 | ¥1,242,161 | ¥850,000 | ¥392,161 |
| 2020/12/01 | 31 | 5.6 | 5 | 15 | 1,153,715 | ¥1,731 | ¥53,648 | ¥50,000 | ¥1,345,808 | ¥900,000 | ¥445,808 |
| 2021/01/01 | 31 | 5.6 | 5 | 15 | 1,246,257 | ¥1,869 | ¥57,951 | ¥50,000 | ¥1,453,759 | ¥950,000 | ¥503,759 |
| 2021/02/01 | 28 | 5.6 | 5 | 15 | 1,342,642 | ¥2,014 | ¥56,391 | ¥50,000 | ¥1,560,150 | ¥1,000,000 | ¥560,150 |
| 2021/03/01 | 31 | 5.6 | 5 | 15 | 1,437,634 | ¥2,156 | ¥66,850 | ¥50,000 | ¥1,677,000 | ¥1,050,000 | ¥627,000 |
| 2021/04/01 | 30 | 5.6 | 5 | 15 | 1,541,965 | ¥2,313 | ¥69,388 | ¥50,000 | ¥1,796,389 | ¥1,100,000 | ¥696,389 |
| 2021/05/01 | 31 | 5.6 | 5 | 15 | 1,648,561 | ¥2,473 | ¥76,658 | ¥50,000 | ¥1,923,047 | ¥1,150,000 | ¥773,047 |
| 2021/06/01 | 30 | 5.6 | 5 | 15 | 1,761,649 | ¥2,642 | ¥79,274 | ¥50,000 | ¥2,052,321 | ¥1,200,000 | ¥852,321 |
| 2021/07/01 | 31 | 5.6 | 5 | 15 | 1,877,072 | ¥2,816 | ¥87,284 | ¥50,000 | ¥2,189,605 | ¥1,250,000 | ¥939,605 |
| 2021/08/01 | 31 | 5.6 | 5 | 15 | 1,999,647 | ¥2,999 | ¥92,984 | ¥50,000 | ¥2,332,588 | ¥1,300,000 | ¥1,032,588 |
| 2021/09/01 | 30 | 5.6 | 5 | 15 | 2,127,311 | ¥3,191 | ¥95,729 | ¥50,000 | ¥2,478,317 | ¥1,350,000 | ¥1,128,317 |
| 2021/10/01 | 31 | 5.6 | 5 | 15 | 2,257,426 | ¥3,386 | ¥104,970 | ¥50,000 | ¥2,633,288 | ¥1,400,000 | ¥1,233,288 |
| 2021/11/01 | 30 | 5.6 | 5 | 15 | 2,395,793 | ¥3,594 | ¥107,811 | ¥50,000 | ¥2,791,098 | ¥1,450,000 | ¥1,341,098 |
| 2021/12/01 | 31 | 5.6 | 5 | 15 | 2,536,695 | ¥3,805 | ¥117,956 | ¥50,000 | ¥2,959,055 | ¥1,500,000 | ¥1,459,055 |
| 2022/01/01 | 31 | 5.6 | 5 | 15 | 2,686,656 | ¥4,030 | ¥124,930 | ¥50,000 | ¥3,133,984 | ¥1,550,000 | ¥1,583,984 |
| 2022/02/01 | 28 | 5.6 | 5 | 15 | 2,842,843 | ¥4,264 | ¥119,399 | ¥50,000 | ¥3,303,384 | ¥1,600,000 | ¥1,703,384 |
| 2022/03/01 | 31 | 5.6 | 5 | 15 | 2,994,093 | ¥4,491 | ¥139,225 | ¥50,000 | ¥3,492,609 | ¥1,650,000 | ¥1,842,609 |
| 2022/04/01 | 30 | 5.6 | 5 | 15 | 3,163,044 | ¥4,745 | ¥142,337 | ¥50,000 | ¥3,684,946 | ¥1,700,000 | ¥1,984,946 |
| 2022/05/01 | 31 | 5.6 | 5 | 15 | 3,334,773 | ¥5,002 | ¥155,067 | ¥50,000 | ¥3,890,013 | ¥1,750,000 | ¥2,140,013 |
| 2022/06/01 | 30 | 5.6 | 5 | 15 | 3,517,869 | ¥5,277 | ¥158,304 | ¥50,000 | ¥4,098,317 | ¥1,800,000 | ¥2,298,317 |
| 2022/07/01 | 31 | 5.6 | 5 | 15 | 3,703,854 | ¥5,556 | ¥172,229 | ¥50,000 | ¥4,320,546 | ¥1,850,000 | ¥2,470,546 |
| 2022/08/01 | 31 | 5.6 | 5 | 15 | 3,902,273 | ¥5,853 | ¥181,456 | ¥50,000 | ¥4,552,002 | ¥1,900,000 | ¥2,652,002 |
| 2022/09/01 | 30 | 5.6 | 5 | 15 | 4,108,930 | ¥6,163 | ¥184,902 | ¥50,000 | ¥4,786,904 | ¥1,950,000 | ¥2,836,904 |
| 2022/10/01 | 31 | 5.6 | 5 | 15 | 4,318,664 | ¥6,478 | ¥200,818 | ¥50,000 | ¥5,037,722 | ¥2,000,000 | ¥3,037,722 |
| 2022/11/01 | 30 | 5.6 | 5 | 15 | 4,542,609 | ¥6,814 | ¥204,417 | ¥50,000 | ¥5,292,139 | ¥2,050,000 | ¥3,242,139 |
| 2022/12/01 | 31 | 5.6 | 5 | 15 | 4,769,767 | ¥7,155 | ¥221,794 | ¥50,000 | ¥5,563,933 | ¥2,100,000 | ¥3,463,933 |
| 2023/01/01 | 31 | 5.6 | 5 | 15 | 5,012,440 | ¥7,519 | ¥233,078 | ¥50,000 | ¥5,847,012 | ¥2,150,000 | ¥3,697,012 |
| 2023/02/01 | 28 | 5.6 | 5 | 15 | 5,265,189 | ¥7,898 | ¥221,138 | ¥50,000 | ¥6,118,150 | ¥2,200,000 | ¥3,918,150 |
| 2023/03/01 | 31 | 5.6 | 5 | 15 | 5,507,277 | ¥8,261 | ¥256,088 | ¥50,000 | ¥6,424,238 | ¥2,250,000 | ¥4,174,238 |
| 2023/04/01 | 30 | 5.6 | 5 | 15 | 5,780,570 | ¥8,671 | ¥260,126 | ¥50,000 | ¥6,734,364 | ¥2,300,000 | ¥4,434,364 |
| 2023/05/01 | 31 | 5.6 | 5 | 15 | 6,057,468 | ¥9,086 | ¥281,672 | ¥50,000 | ¥7,066,036 | ¥2,350,000 | ¥4,716,036 |
| 2023/06/01 | 30 | 5.6 | 5 | 15 | 6,353,604 | ¥9,530 | ¥285,912 | ¥50,000 | ¥7,401,948 | ¥2,400,000 | ¥5,001,948 |
| 2023/07/01 | 31 | 5.6 | 5 | 15 | 6,653,525 | ¥9,980 | ¥309,389 | ¥50,000 | ¥7,761,337 | ¥2,450,000 | ¥5,311,337 |
| 2023/08/01 | 31 | 5.6 | 5 | 15 | 6,974,408 | ¥10,462 | ¥324,310 | ¥50,000 | ¥8,135,647 | ¥2,500,000 | ¥5,635,647 |
| 2023/09/01 | 30 | 5.6 | 5 | 15 | 7,308,613 | ¥10,963 | ¥328,888 | ¥50,000 | ¥8,514,535 | ¥2,550,000 | ¥5,964,535 |
| 2023/10/01 | 31 | 5.6 | 5 | 15 | 7,646,906 | ¥11,470 | ¥355,581 | ¥50,000 | ¥8,920,116 | ¥2,600,000 | ¥6,320,116 |
| 2023/11/01 | 30 | 5.6 | 5 | 15 | 8,009,032 | ¥12,014 | ¥360,406 | ¥50,000 | ¥9,330,522 | ¥2,650,000 | ¥6,680,522 |
| 2023/12/01 | 31 | 5.6 | 5 | 15 | 8,375,466 | ¥12,563 | ¥389,459 | ¥50,000 | ¥9,769,981 | ¥2,700,000 | ¥7,069,981 |
| 2024/01/01 | 31 | 5.6 | 5 | 15 | 8,767,840 | ¥13,152 | ¥407,705 | ¥50,000 | ¥10,227,686 | ¥2,750,000 | ¥7,477,686 |
| 2024/02/01 | 29 | 5.6 | 5 | 15 | 9,176,505 | ¥13,765 | ¥399,178 | ¥50,000 | ¥10,676,864 | ¥2,800,000 | ¥7,876,864 |
| 2024/03/01 | 31 | 5.6 | 5 | 15 | 9,577,557 | ¥14,366 | ¥445,356 | ¥50,000 | ¥11,172,220 | ¥2,850,000 | ¥8,322,220 |
| 2024/04/01 | 30 | 5.6 | 5 | 15 | 10,019,840 | ¥15,030 | ¥450,893 | ¥50,000 | ¥11,673,113 | ¥2,900,000 | ¥8,773,113 |
| 2024/05/01 | 31 | 5.6 | 5 | 15 | 10,467,065 | ¥15,701 | ¥486,719 | ¥50,000 | ¥12,209,832 | ¥2,950,000 | ¥9,259,832 |
| 2024/06/01 | 30 | 5.6 | 5 | 15 | 10,946,278 | ¥16,419 | ¥492,583 | ¥50,000 | ¥12,752,414 | ¥3,000,000 | ¥9,752,414 |
| 2024/07/01 | 31 | 5.6 | 5 | 15 | 11,430,727 | ¥17,146 | ¥531,529 | ¥50,000 | ¥13,333,943 | ¥3,050,000 | ¥10,283,943 |
初月のスワップポイント¥2,076、1年後には¥34,676、2年後には¥87,284、3年後には¥172,229、4年後には¥309,389、5年後には¥531,529と加速度的に増えていっていますね。
複利運用の魅力は利益を再投資することでリターンが大きくなるということで、これだと5年で脱サラ確定コースは素晴らしいですね。
だた、これはレバレッジ5倍の計算です。
為替差損によるリスクは極力下げたいので、レバレッジをもう一段階下げて運用してみましょう。
実行レバレッジ4倍の場合のシミュレーション
■ 条件
- 初期投資金額5万円
- 実行レバレッジ4倍
- メキシコペソの価格5.6円
■ 積立条件
毎月5万円と前月分のスワップ利益も再投資に回して積立をします。
| 日付 | 日数 | メキシコペソ | レバ | 買スワップ | 通貨数 | １日のスワップ | １ヶ月のスワップ | 追加資金 | 資産合計 | 投資金額 | 投資利益 |
| 2019/07/01 | 31 | 5.6 | 4 | 15 | 35,714 | ¥54 | ¥1,661 | ¥50,000 | ¥51,661 | ¥50,000 | ¥1,661 |
| 2019/08/01 | 31 | 5.6 | 4 | 15 | 72,615 | ¥109 | ¥3,377 | ¥50,000 | ¥105,037 | ¥100,000 | ¥5,037 |
| 2019/09/01 | 30 | 5.6 | 4 | 15 | 110,741 | ¥166 | ¥4,983 | ¥50,000 | ¥160,021 | ¥150,000 | ¥10,021 |
| 2019/10/01 | 31 | 5.6 | 4 | 15 | 150,015 | ¥225 | ¥6,976 | ¥50,000 | ¥216,996 | ¥200,000 | ¥16,996 |
| 2019/11/01 | 30 | 5.6 | 4 | 15 | 190,712 | ¥286 | ¥8,582 | ¥50,000 | ¥275,578 | ¥250,000 | ¥25,578 |
| 2019/12/01 | 31 | 5.6 | 4 | 15 | 232,556 | ¥349 | ¥10,814 | ¥50,000 | ¥336,392 | ¥300,000 | ¥36,392 |
| 2020/01/01 | 31 | 5.6 | 4 | 15 | 275,994 | ¥414 | ¥12,834 | ¥50,000 | ¥399,226 | ¥350,000 | ¥49,226 |
| 2020/02/01 | 29 | 5.6 | 4 | 15 | 320,876 | ¥481 | ¥13,958 | ¥50,000 | ¥463,184 | ¥400,000 | ¥63,184 |
| 2020/03/01 | 31 | 5.6 | 4 | 15 | 366,560 | ¥550 | ¥17,045 | ¥50,000 | ¥530,229 | ¥450,000 | ¥80,229 |
| 2020/04/01 | 30 | 5.6 | 4 | 15 | 414,449 | ¥622 | ¥18,650 | ¥50,000 | ¥598,879 | ¥500,000 | ¥98,879 |
| 2020/05/01 | 31 | 5.6 | 4 | 15 | 463,485 | ¥695 | ¥21,552 | ¥50,000 | ¥670,431 | ¥550,000 | ¥120,431 |
| 2020/06/01 | 30 | 5.6 | 4 | 15 | 514,594 | ¥772 | ¥23,157 | ¥50,000 | ¥743,588 | ¥600,000 | ¥143,588 |
| 2020/07/01 | 31 | 5.6 | 4 | 15 | 566,849 | ¥850 | ¥26,358 | ¥50,000 | ¥819,947 | ¥650,000 | ¥169,947 |
| 2020/08/01 | 31 | 5.6 | 4 | 15 | 621,390 | ¥932 | ¥28,895 | ¥50,000 | ¥898,841 | ¥700,000 | ¥198,841 |
| 2020/09/01 | 30 | 5.6 | 4 | 15 | 677,744 | ¥1,017 | ¥30,498 | ¥50,000 | ¥979,340 | ¥750,000 | ¥229,340 |
| 2020/10/01 | 31 | 5.6 | 4 | 15 | 735,243 | ¥1,103 | ¥34,189 | ¥50,000 | ¥1,063,528 | ¥800,000 | ¥263,528 |
| 2020/11/01 | 30 | 5.6 | 4 | 15 | 795,377 | ¥1,193 | ¥35,792 | ¥50,000 | ¥1,149,320 | ¥850,000 | ¥299,320 |
| 2020/12/01 | 31 | 5.6 | 4 | 15 | 856,657 | ¥1,285 | ¥39,835 | ¥50,000 | ¥1,239,155 | ¥900,000 | ¥339,155 |
| 2021/01/01 | 31 | 5.6 | 4 | 15 | 920,825 | ¥1,381 | ¥42,818 | ¥50,000 | ¥1,331,973 | ¥950,000 | ¥381,973 |
| 2021/02/01 | 28 | 5.6 | 4 | 15 | 987,124 | ¥1,481 | ¥41,459 | ¥50,000 | ¥1,423,433 | ¥1,000,000 | ¥423,433 |
| 2021/03/01 | 31 | 5.6 | 4 | 15 | 1,052,452 | ¥1,579 | ¥48,939 | ¥50,000 | ¥1,522,372 | ¥1,050,000 | ¥472,372 |
| 2021/04/01 | 30 | 5.6 | 4 | 15 | 1,123,123 | ¥1,685 | ¥50,541 | ¥50,000 | ¥1,622,912 | ¥1,100,000 | ¥522,912 |
| 2021/05/01 | 31 | 5.6 | 4 | 15 | 1,194,937 | ¥1,792 | ¥55,565 | ¥50,000 | ¥1,728,477 | ¥1,150,000 | ¥578,477 |
| 2021/06/01 | 30 | 5.6 | 4 | 15 | 1,270,340 | ¥1,906 | ¥57,165 | ¥50,000 | ¥1,835,642 | ¥1,200,000 | ¥635,642 |
| 2021/07/01 | 31 | 5.6 | 4 | 15 | 1,346,887 | ¥2,020 | ¥62,630 | ¥50,000 | ¥1,948,272 | ¥1,250,000 | ¥698,272 |
| 2021/08/01 | 31 | 5.6 | 4 | 15 | 1,427,337 | ¥2,141 | ¥66,371 | ¥50,000 | ¥2,064,643 | ¥1,300,000 | ¥764,643 |
| 2021/09/01 | 30 | 5.6 | 4 | 15 | 1,510,460 | ¥2,266 | ¥67,971 | ¥50,000 | ¥2,182,614 | ¥1,350,000 | ¥832,614 |
| 2021/10/01 | 31 | 5.6 | 4 | 15 | 1,594,724 | ¥2,392 | ¥74,155 | ¥50,000 | ¥2,306,769 | ¥1,400,000 | ¥906,769 |
| 2021/11/01 | 30 | 5.6 | 4 | 15 | 1,683,406 | ¥2,525 | ¥75,753 | ¥50,000 | ¥2,432,522 | ¥1,450,000 | ¥982,522 |
| 2021/12/01 | 31 | 5.6 | 4 | 15 | 1,773,230 | ¥2,660 | ¥82,455 | ¥50,000 | ¥2,564,977 | ¥1,500,000 | ¥1,064,977 |
| 2022/01/01 | 31 | 5.6 | 4 | 15 | 1,867,841 | ¥2,802 | ¥86,855 | ¥50,000 | ¥2,701,832 | ¥1,550,000 | ¥1,151,832 |
| 2022/02/01 | 28 | 5.6 | 4 | 15 | 1,965,594 | ¥2,948 | ¥82,555 | ¥50,000 | ¥2,834,387 | ¥1,600,000 | ¥1,234,387 |
| 2022/03/01 | 31 | 5.6 | 4 | 15 | 2,060,276 | ¥3,090 | ¥95,803 | ¥50,000 | ¥2,980,190 | ¥1,650,000 | ¥1,330,190 |
| 2022/04/01 | 30 | 5.6 | 4 | 15 | 2,164,421 | ¥3,247 | ¥97,399 | ¥50,000 | ¥3,127,589 | ¥1,700,000 | ¥1,427,589 |
| 2022/05/01 | 31 | 5.6 | 4 | 15 | 2,269,706 | ¥3,405 | ¥105,541 | ¥50,000 | ¥3,283,130 | ¥1,750,000 | ¥1,533,130 |
| 2022/06/01 | 30 | 5.6 | 4 | 15 | 2,380,807 | ¥3,571 | ¥107,136 | ¥50,000 | ¥3,440,266 | ¥1,800,000 | ¥1,640,266 |
| 2022/07/01 | 31 | 5.6 | 4 | 15 | 2,493,047 | ¥3,740 | ¥115,927 | ¥50,000 | ¥3,606,193 | ¥1,850,000 | ¥1,756,193 |
| 2022/08/01 | 31 | 5.6 | 4 | 15 | 2,611,566 | ¥3,917 | ¥121,438 | ¥50,000 | ¥3,777,631 | ¥1,900,000 | ¥1,877,631 |
| 2022/09/01 | 30 | 5.6 | 4 | 15 | 2,734,022 | ¥4,101 | ¥123,031 | ¥50,000 | ¥3,950,662 | ¥1,950,000 | ¥2,000,662 |
| 2022/10/01 | 31 | 5.6 | 4 | 15 | 2,857,616 | ¥4,286 | ¥132,879 | ¥50,000 | ¥4,133,541 | ¥2,000,000 | ¥2,133,541 |
| 2022/11/01 | 30 | 5.6 | 4 | 15 | 2,988,244 | ¥4,482 | ¥134,471 | ¥50,000 | ¥4,318,012 | ¥2,050,000 | ¥2,268,012 |
| 2022/12/01 | 31 | 5.6 | 4 | 15 | 3,120,009 | ¥4,680 | ¥145,080 | ¥50,000 | ¥4,513,092 | ¥2,100,000 | ¥2,413,092 |
| 2023/01/01 | 31 | 5.6 | 4 | 15 | 3,259,352 | ¥4,889 | ¥151,560 | ¥50,000 | ¥4,714,652 | ¥2,150,000 | ¥2,564,652 |
| 2023/02/01 | 28 | 5.6 | 4 | 15 | 3,403,323 | ¥5,105 | ¥142,940 | ¥50,000 | ¥4,907,592 | ¥2,200,000 | ¥2,707,592 |
| 2023/03/01 | 31 | 5.6 | 4 | 15 | 3,541,137 | ¥5,312 | ¥164,663 | ¥50,000 | ¥5,122,255 | ¥2,250,000 | ¥2,872,255 |
| 2023/04/01 | 30 | 5.6 | 4 | 15 | 3,694,468 | ¥5,542 | ¥166,251 | ¥50,000 | ¥5,338,506 | ¥2,300,000 | ¥3,038,506 |
| 2023/05/01 | 31 | 5.6 | 4 | 15 | 3,848,933 | ¥5,773 | ¥178,975 | ¥50,000 | ¥5,567,481 | ¥2,350,000 | ¥3,217,481 |
| 2023/06/01 | 30 | 5.6 | 4 | 15 | 4,012,486 | ¥6,019 | ¥180,562 | ¥50,000 | ¥5,798,043 | ¥2,400,000 | ¥3,398,043 |
| 2023/07/01 | 31 | 5.6 | 4 | 15 | 4,177,173 | ¥6,266 | ¥194,239 | ¥50,000 | ¥6,042,281 | ¥2,450,000 | ¥3,592,281 |
| 2023/08/01 | 31 | 5.6 | 4 | 15 | 4,351,630 | ¥6,527 | ¥202,351 | ¥50,000 | ¥6,294,632 | ¥2,500,000 | ¥3,794,632 |
| 2023/09/01 | 30 | 5.6 | 4 | 15 | 4,531,880 | ¥6,798 | ¥203,935 | ¥50,000 | ¥6,548,567 | ¥2,550,000 | ¥3,998,567 |
| 2023/10/01 | 31 | 5.6 | 4 | 15 | 4,713,262 | ¥7,070 | ¥219,167 | ¥50,000 | ¥6,817,734 | ¥2,600,000 | ¥4,217,734 |
| 2023/11/01 | 30 | 5.6 | 4 | 15 | 4,905,524 | ¥7,358 | ¥220,749 | ¥50,000 | ¥7,088,482 | ¥2,650,000 | ¥4,438,482 |
| 2023/12/01 | 31 | 5.6 | 4 | 15 | 5,098,916 | ¥7,648 | ¥237,100 | ¥50,000 | ¥7,375,582 | ¥2,700,000 | ¥4,675,582 |
| 2024/01/01 | 31 | 5.6 | 4 | 15 | 5,303,987 | ¥7,956 | ¥246,635 | ¥50,000 | ¥7,672,217 | ¥2,750,000 | ¥4,922,217 |
| 2024/02/01 | 29 | 5.6 | 4 | 15 | 5,515,869 | ¥8,274 | ¥239,940 | ¥50,000 | ¥7,962,157 | ¥2,800,000 | ¥5,162,157 |
| 2024/03/01 | 31 | 5.6 | 4 | 15 | 5,722,970 | ¥8,584 | ¥266,118 | ¥50,000 | ¥8,278,275 | ¥2,850,000 | ¥5,428,275 |
| 2024/04/01 | 30 | 5.6 | 4 | 15 | 5,948,768 | ¥8,923 | ¥267,695 | ¥50,000 | ¥8,595,970 | ¥2,900,000 | ¥5,695,970 |
| 2024/05/01 | 31 | 5.6 | 4 | 15 | 6,175,693 | ¥9,264 | ¥287,170 | ¥50,000 | ¥8,933,140 | ¥2,950,000 | ¥5,983,140 |
| 2024/06/01 | 30 | 5.6 | 4 | 15 | 6,416,528 | ¥9,625 | ¥288,744 | ¥50,000 | ¥9,271,884 | ¥3,000,000 | ¥6,271,884 |
| 2024/07/01 | 31 | 5.6 | 4 | 15 | 6,658,488 | ¥9,988 | ¥309,620 | ¥50,000 | ¥9,631,503 | ¥3,050,000 | ¥6,581,503 |
| 2024/08/01 | 31 | 5.6 | 4 | 15 | 6,915,359 | ¥10,373 | ¥321,564 | ¥50,000 | ¥10,003,067 | ¥3,100,000 | ¥6,903,067 |
| 2024/09/01 | 30 | 5.6 | 4 | 15 | 7,180,762 | ¥10,771 | ¥323,134 | ¥50,000 | ¥10,376,202 | ¥3,150,000 | ¥7,226,202 |
| 2024/10/01 | 31 | 5.6 | 4 | 15 | 7,447,287 | ¥11,171 | ¥346,299 | ¥50,000 | ¥10,772,501 | ¥3,200,000 | ¥7,572,501 |
| 2024/11/01 | 30 | 5.6 | 4 | 15 | 7,730,358 | ¥11,596 | ¥347,866 | ¥50,000 | ¥11,170,367 | ¥3,250,000 | ¥7,920,367 |
| 2024/12/01 | 31 | 5.6 | 4 | 15 | 8,014,548 | ¥12,022 | ¥372,676 | ¥50,000 | ¥11,593,043 | ¥3,300,000 | ¥8,293,043 |
| 2025/01/01 | 31 | 5.6 | 4 | 15 | 8,316,459 | ¥12,475 | ¥386,715 | ¥50,000 | ¥12,029,759 | ¥3,350,000 | ¥8,679,759 |
| 2025/02/01 | 28 | 5.6 | 4 | 15 | 8,628,399 | ¥12,943 | ¥362,393 | ¥50,000 | ¥12,442,151 | ¥3,400,000 | ¥9,042,151 |
| 2025/03/01 | 31 | 5.6 | 4 | 15 | 8,922,965 | ¥13,384 | ¥414,918 | ¥50,000 | ¥12,907,069 | ¥3,450,000 | ¥9,457,069 |
| 2025/04/01 | 30 | 5.6 | 4 | 15 | 9,255,049 | ¥13,883 | ¥416,477 | ¥50,000 | ¥13,373,546 | ¥3,500,000 | ¥9,873,546 |
| 2025/05/01 | 31 | 5.6 | 4 | 15 | 9,588,247 | ¥14,382 | ¥445,854 | ¥50,000 | ¥13,869,400 | ¥3,550,000 | ¥10,319,400 |
| 2025/06/01 | 30 | 5.6 | 4 | 15 | 9,942,429 | ¥14,914 | ¥447,409 | ¥50,000 | ¥14,366,809 | ¥3,600,000 | ¥10,766,809 |
| 2025/07/01 | 31 | 5.6 | 4 | 15 | 10,297,721 | ¥15,447 | ¥478,844 | ¥50,000 | ¥14,895,653 | ¥3,650,000 | ¥11,245,653 |
| 2025/08/01 | 31 | 5.6 | 4 | 15 | 10,675,467 | ¥16,013 | ¥496,409 | ¥50,000 | ¥15,442,062 | ¥3,700,000 | ¥11,742,062 |
| 2025/09/01 | 30 | 5.6 | 4 | 15 | 11,065,759 | ¥16,599 | ¥497,959 | ¥50,000 | ¥15,990,022 | ¥3,750,000 | ¥12,240,022 |
実行レバレッジ5倍の場合は、月50万円のスワップポイントが得られるまで、2024/07/01と約5年の歳月が必要でしたが、実行レバレッジを4倍に下げたところ、2025/09/01ともう1年2ヶ月分かかってしまいそうです。
この1年の期間をなんとか減らしたいものです。
もう一度シミュレーションを見てみると、最初の1年は投資金額¥650,000に対して、スワップで得られる投資利益は¥169,947なので、これならまだ我慢して80万を一気に投資してしまうという考えもありですね。
最初の投資金額をある程度多めに増やすことで、この数ヶ月の期間をスキップする裏技もありますね。
ただ、80万円を一気に投資するのは少し攻めすぎている感もあるので、レバレッジはこのままでもう少し追加金額を増やしてシミュレーションしてみましょう。
追加資金を7万円にした場合のシミュレーション
■ 条件
- 初期投資金額7万円
- 実行レバレッジ4倍
- メキシコペソの価格5.6円
■ 積立条件
毎月7万円と前月分のスワップ利益も再投資に回して積立をします。
| 日付 | 日数 | メキシコペソ | レバ | 買スワップ | 通貨数 | １日のスワップ | １ヶ月のスワップ | 追加資金 | 資産合計 | 投資金額 | 投資利益 |
| 2019/07/01 | 31 | 5.6 | 4 | 15 | 50,000 | ¥75 | ¥2,325 | ¥70,000 | ¥72,325 | ¥70,000 | ¥2,325 |
| 2019/08/01 | 31 | 5.6 | 4 | 15 | 101,661 | ¥152 | ¥4,727 | ¥70,000 | ¥147,052 | ¥140,000 | ¥7,052 |
| 2019/09/01 | 30 | 5.6 | 4 | 15 | 155,037 | ¥233 | ¥6,977 | ¥70,000 | ¥224,029 | ¥210,000 | ¥14,029 |
| 2019/10/01 | 31 | 5.6 | 4 | 15 | 210,021 | ¥315 | ¥9,766 | ¥70,000 | ¥303,795 | ¥280,000 | ¥23,795 |
| 2019/11/01 | 30 | 5.6 | 4 | 15 | 266,996 | ¥400 | ¥12,015 | ¥70,000 | ¥385,810 | ¥350,000 | ¥35,810 |
| 2019/12/01 | 31 | 5.6 | 4 | 15 | 325,578 | ¥488 | ¥15,139 | ¥70,000 | ¥470,949 | ¥420,000 | ¥50,949 |
| 2020/01/01 | 31 | 5.6 | 4 | 15 | 386,392 | ¥580 | ¥17,967 | ¥70,000 | ¥558,916 | ¥490,000 | ¥68,916 |
| 2020/02/01 | 29 | 5.6 | 4 | 15 | 449,226 | ¥674 | ¥19,541 | ¥70,000 | ¥648,458 | ¥560,000 | ¥88,458 |
| 2020/03/01 | 31 | 5.6 | 4 | 15 | 513,184 | ¥770 | ¥23,863 | ¥70,000 | ¥742,321 | ¥630,000 | ¥112,321 |
| 2020/04/01 | 30 | 5.6 | 4 | 15 | 580,229 | ¥870 | ¥26,110 | ¥70,000 | ¥838,431 | ¥700,000 | ¥138,431 |
| 2020/05/01 | 31 | 5.6 | 4 | 15 | 648,879 | ¥973 | ¥30,173 | ¥70,000 | ¥938,604 | ¥770,000 | ¥168,604 |
| 2020/06/01 | 30 | 5.6 | 4 | 15 | 720,431 | ¥1,081 | ¥32,419 | ¥70,000 | ¥1,041,023 | ¥840,000 | ¥201,023 |
| 2020/07/01 | 31 | 5.6 | 4 | 15 | 793,588 | ¥1,190 | ¥36,902 | ¥70,000 | ¥1,147,925 | ¥910,000 | ¥237,925 |
| 2020/08/01 | 31 | 5.6 | 4 | 15 | 869,947 | ¥1,305 | ¥40,453 | ¥70,000 | ¥1,258,378 | ¥980,000 | ¥278,378 |
| 2020/09/01 | 30 | 5.6 | 4 | 15 | 948,841 | ¥1,423 | ¥42,698 | ¥70,000 | ¥1,371,076 | ¥1,050,000 | ¥321,076 |
| 2020/10/01 | 31 | 5.6 | 4 | 15 | 1,029,340 | ¥1,544 | ¥47,864 | ¥70,000 | ¥1,488,940 | ¥1,120,000 | ¥368,940 |
| 2020/11/01 | 30 | 5.6 | 4 | 15 | 1,113,528 | ¥1,670 | ¥50,109 | ¥70,000 | ¥1,609,049 | ¥1,190,000 | ¥419,049 |
| 2020/12/01 | 31 | 5.6 | 4 | 15 | 1,199,320 | ¥1,799 | ¥55,768 | ¥70,000 | ¥1,734,817 | ¥1,260,000 | ¥474,817 |
| 2021/01/01 | 31 | 5.6 | 4 | 15 | 1,289,155 | ¥1,934 | ¥59,946 | ¥70,000 | ¥1,864,763 | ¥1,330,000 | ¥534,763 |
| 2021/02/01 | 28 | 5.6 | 4 | 15 | 1,381,973 | ¥2,073 | ¥58,043 | ¥70,000 | ¥1,992,806 | ¥1,400,000 | ¥592,806 |
| 2021/03/01 | 31 | 5.6 | 4 | 15 | 1,473,433 | ¥2,210 | ¥68,515 | ¥70,000 | ¥2,131,320 | ¥1,470,000 | ¥661,320 |
| 2021/04/01 | 30 | 5.6 | 4 | 15 | 1,572,372 | ¥2,359 | ¥70,757 | ¥70,000 | ¥2,272,077 | ¥1,540,000 | ¥732,077 |
| 2021/05/01 | 31 | 5.6 | 4 | 15 | 1,672,912 | ¥2,509 | ¥77,790 | ¥70,000 | ¥2,419,867 | ¥1,610,000 | ¥809,867 |
| 2021/06/01 | 30 | 5.6 | 4 | 15 | 1,778,477 | ¥2,668 | ¥80,031 | ¥70,000 | ¥2,569,899 | ¥1,680,000 | ¥889,899 |
| 2021/07/01 | 31 | 5.6 | 4 | 15 | 1,885,642 | ¥2,828 | ¥87,682 | ¥70,000 | ¥2,727,581 | ¥1,750,000 | ¥977,581 |
| 2021/08/01 | 31 | 5.6 | 4 | 15 | 1,998,272 | ¥2,997 | ¥92,920 | ¥70,000 | ¥2,890,501 | ¥1,820,000 | ¥1,070,501 |
| 2021/09/01 | 30 | 5.6 | 4 | 15 | 2,114,643 | ¥3,172 | ¥95,159 | ¥70,000 | ¥3,055,660 | ¥1,890,000 | ¥1,165,660 |
| 2021/10/01 | 31 | 5.6 | 4 | 15 | 2,232,614 | ¥3,349 | ¥103,817 | ¥70,000 | ¥3,229,476 | ¥1,960,000 | ¥1,269,476 |
| 2021/11/01 | 30 | 5.6 | 4 | 15 | 2,356,769 | ¥3,535 | ¥106,055 | ¥70,000 | ¥3,405,531 | ¥2,030,000 | ¥1,375,531 |
| 2021/12/01 | 31 | 5.6 | 4 | 15 | 2,482,522 | ¥3,724 | ¥115,437 | ¥70,000 | ¥3,590,968 | ¥2,100,000 | ¥1,490,968 |
| 2022/01/01 | 31 | 5.6 | 4 | 15 | 2,614,977 | ¥3,922 | ¥121,596 | ¥70,000 | ¥3,782,565 | ¥2,170,000 | ¥1,612,565 |
| 2022/02/01 | 28 | 5.6 | 4 | 15 | 2,751,832 | ¥4,128 | ¥115,577 | ¥70,000 | ¥3,968,142 | ¥2,240,000 | ¥1,728,142 |
| 2022/03/01 | 31 | 5.6 | 4 | 15 | 2,884,387 | ¥4,327 | ¥134,124 | ¥70,000 | ¥4,172,266 | ¥2,310,000 | ¥1,862,266 |
| 2022/04/01 | 30 | 5.6 | 4 | 15 | 3,030,190 | ¥4,545 | ¥136,359 | ¥70,000 | ¥4,378,624 | ¥2,380,000 | ¥1,998,624 |
| 2022/05/01 | 31 | 5.6 | 4 | 15 | 3,177,589 | ¥4,766 | ¥147,758 | ¥70,000 | ¥4,596,382 | ¥2,450,000 | ¥2,146,382 |
| 2022/06/01 | 30 | 5.6 | 4 | 15 | 3,333,130 | ¥5,000 | ¥149,991 | ¥70,000 | ¥4,816,373 | ¥2,520,000 | ¥2,296,373 |
| 2022/07/01 | 31 | 5.6 | 4 | 15 | 3,490,266 | ¥5,235 | ¥162,297 | ¥70,000 | ¥5,048,670 | ¥2,590,000 | ¥2,458,670 |
| 2022/08/01 | 31 | 5.6 | 4 | 15 | 3,656,193 | ¥5,484 | ¥170,013 | ¥70,000 | ¥5,288,683 | ¥2,660,000 | ¥2,628,683 |
| 2022/09/01 | 30 | 5.6 | 4 | 15 | 3,827,631 | ¥5,741 | ¥172,243 | ¥70,000 | ¥5,530,927 | ¥2,730,000 | ¥2,800,927 |
| 2022/10/01 | 31 | 5.6 | 4 | 15 | 4,000,662 | ¥6,001 | ¥186,031 | ¥70,000 | ¥5,786,957 | ¥2,800,000 | ¥2,986,957 |
| 2022/11/01 | 30 | 5.6 | 4 | 15 | 4,183,541 | ¥6,275 | ¥188,259 | ¥70,000 | ¥6,045,217 | ¥2,870,000 | ¥3,175,217 |
| 2022/12/01 | 31 | 5.6 | 4 | 15 | 4,368,012 | ¥6,552 | ¥203,113 | ¥70,000 | ¥6,318,329 | ¥2,940,000 | ¥3,378,329 |
| 2023/01/01 | 31 | 5.6 | 4 | 15 | 4,563,092 | ¥6,845 | ¥212,184 | ¥70,000 | ¥6,600,513 | ¥3,010,000 | ¥3,590,513 |
| 2023/02/01 | 28 | 5.6 | 4 | 15 | 4,764,652 | ¥7,147 | ¥200,115 | ¥70,000 | ¥6,870,628 | ¥3,080,000 | ¥3,790,628 |
| 2023/03/01 | 31 | 5.6 | 4 | 15 | 4,957,592 | ¥7,436 | ¥230,528 | ¥70,000 | ¥7,171,156 | ¥3,150,000 | ¥4,021,156 |
| 2023/04/01 | 30 | 5.6 | 4 | 15 | 5,172,255 | ¥7,758 | ¥232,751 | ¥70,000 | ¥7,473,908 | ¥3,220,000 | ¥4,253,908 |
| 2023/05/01 | 31 | 5.6 | 4 | 15 | 5,388,506 | ¥8,083 | ¥250,566 | ¥70,000 | ¥7,794,473 | ¥3,290,000 | ¥4,504,473 |
| 2023/06/01 | 30 | 5.6 | 4 | 15 | 5,617,481 | ¥8,426 | ¥252,787 | ¥70,000 | ¥8,117,260 | ¥3,360,000 | ¥4,757,260 |
| 2023/07/01 | 31 | 5.6 | 4 | 15 | 5,848,043 | ¥8,772 | ¥271,934 | ¥70,000 | ¥8,459,194 | ¥3,430,000 | ¥5,029,194 |
| 2023/08/01 | 31 | 5.6 | 4 | 15 | 6,092,281 | ¥9,138 | ¥283,291 | ¥70,000 | ¥8,812,485 | ¥3,500,000 | ¥5,312,485 |
| 2023/09/01 | 30 | 5.6 | 4 | 15 | 6,344,632 | ¥9,517 | ¥285,508 | ¥70,000 | ¥9,167,994 | ¥3,570,000 | ¥5,597,994 |
| 2023/10/01 | 31 | 5.6 | 4 | 15 | 6,598,567 | ¥9,898 | ¥306,833 | ¥70,000 | ¥9,544,827 | ¥3,640,000 | ¥5,904,827 |
| 2023/11/01 | 30 | 5.6 | 4 | 15 | 6,867,734 | ¥10,302 | ¥309,048 | ¥70,000 | ¥9,923,875 | ¥3,710,000 | ¥6,213,875 |
| 2023/12/01 | 31 | 5.6 | 4 | 15 | 7,138,482 | ¥10,708 | ¥331,939 | ¥70,000 | ¥10,325,814 | ¥3,780,000 | ¥6,545,814 |
| 2024/01/01 | 31 | 5.6 | 4 | 15 | 7,425,582 | ¥11,138 | ¥345,290 | ¥70,000 | ¥10,741,104 | ¥3,850,000 | ¥6,891,104 |
| 2024/02/01 | 29 | 5.6 | 4 | 15 | 7,722,217 | ¥11,583 | ¥335,916 | ¥70,000 | ¥11,147,020 | ¥3,920,000 | ¥7,227,020 |
| 2024/03/01 | 31 | 5.6 | 4 | 15 | 8,012,157 | ¥12,018 | ¥372,565 | ¥70,000 | ¥11,589,586 | ¥3,990,000 | ¥7,599,586 |
| 2024/04/01 | 30 | 5.6 | 4 | 15 | 8,328,275 | ¥12,492 | ¥374,772 | ¥70,000 | ¥12,034,358 | ¥4,060,000 | ¥7,974,358 |
| 2024/05/01 | 31 | 5.6 | 4 | 15 | 8,645,970 | ¥12,969 | ¥402,038 | ¥70,000 | ¥12,506,396 | ¥4,130,000 | ¥8,376,396 |
| 2024/06/01 | 30 | 5.6 | 4 | 15 | 8,983,140 | ¥13,475 | ¥404,241 | ¥70,000 | ¥12,980,637 | ¥4,200,000 | ¥8,780,637 |
| 2024/07/01 | 31 | 5.6 | 4 | 15 | 9,321,884 | ¥13,983 | ¥433,468 | ¥70,000 | ¥13,484,105 | ¥4,270,000 | ¥9,214,105 |
| 2024/08/01 | 31 | 5.6 | 4 | 15 | 9,681,503 | ¥14,522 | ¥450,190 | ¥70,000 | ¥14,004,294 | ¥4,340,000 | ¥9,664,294 |
| 2024/09/01 | 30 | 5.6 | 4 | 15 | 10,053,067 | ¥15,080 | ¥452,388 | ¥70,000 | ¥14,526,683 | ¥4,410,000 | ¥10,116,683 |
| 2024/10/01 | 31 | 5.6 | 4 | 15 | 10,426,202 | ¥15,639 | ¥484,818 | ¥70,000 | ¥15,081,501 | ¥4,480,000 | ¥10,601,501 |
| 2024/11/01 | 30 | 5.6 | 4 | 15 | 10,822,501 | ¥16,234 | ¥487,013 | ¥70,000 | ¥15,638,513 | ¥4,550,000 | ¥11,088,513 |
| 2024/12/01 | 31 | 5.6 | 4 | 15 | 11,220,367 | ¥16,831 | ¥521,747 | ¥70,000 | ¥16,230,260 | ¥4,620,000 | ¥11,610,260 |
追加資金を7万円にした場合、月50万円の不労所得達成が2024年12月01日なので、5万円の場合のときと比べて約9月短くなりましたね。
どうせなら、最初の資金を多めに投入して、最初の数カ月をスキップする裏技を使ってみましょう。
初期投資金額を30万円にした場合のシミュレーション
■ 条件
- 初期投資金額30万円
- 実行レバレッジ4倍
- メキシコペソの価格5.6円
■ 積立条件
毎月7万円と前月分のスワップ利益も再投資に回して積立をします。
| 日付 | 日数 | メキシコペソ | レバ | 買スワップ | 通貨数 | １日のスワップ | １ヶ月のスワップ | 追加資金 | 資産合計 | 投資金額 | 投資利益 |
| 2019/07/01 | 31 | 5.6 | 4 | 15 | 214,286 | ¥321 | ¥9,964 | ¥300,000 | ¥309,964 | ¥300,000 | ¥9,964 |
| 2019/08/01 | 31 | 5.6 | 4 | 15 | 435,689 | ¥654 | ¥20,260 | ¥70,000 | ¥400,224 | ¥370,000 | ¥30,224 |
| 2019/09/01 | 30 | 5.6 | 4 | 15 | 500,160 | ¥750 | ¥22,507 | ¥70,000 | ¥492,731 | ¥440,000 | ¥52,731 |
| 2019/10/01 | 31 | 5.6 | 4 | 15 | 566,236 | ¥849 | ¥26,330 | ¥70,000 | ¥589,061 | ¥510,000 | ¥79,061 |
| 2019/11/01 | 30 | 5.6 | 4 | 15 | 635,044 | ¥953 | ¥28,577 | ¥70,000 | ¥687,638 | ¥580,000 | ¥107,638 |
| 2019/12/01 | 31 | 5.6 | 4 | 15 | 705,456 | ¥1,058 | ¥32,804 | ¥70,000 | ¥790,442 | ¥650,000 | ¥140,442 |
| 2020/01/01 | 31 | 5.6 | 4 | 15 | 778,887 | ¥1,168 | ¥36,218 | ¥70,000 | ¥896,660 | ¥720,000 | ¥176,660 |
| 2020/02/01 | 29 | 5.6 | 4 | 15 | 854,757 | ¥1,282 | ¥37,182 | ¥70,000 | ¥1,003,842 | ¥790,000 | ¥213,842 |
| 2020/03/01 | 31 | 5.6 | 4 | 15 | 931,316 | ¥1,397 | ¥43,306 | ¥70,000 | ¥1,117,148 | ¥860,000 | ¥257,148 |
| 2020/04/01 | 30 | 5.6 | 4 | 15 | 1,012,249 | ¥1,518 | ¥45,551 | ¥70,000 | ¥1,232,699 | ¥930,000 | ¥302,699 |
| 2020/05/01 | 31 | 5.6 | 4 | 15 | 1,094,785 | ¥1,642 | ¥50,908 | ¥70,000 | ¥1,353,607 | ¥1,000,000 | ¥353,607 |
| 2020/06/01 | 30 | 5.6 | 4 | 15 | 1,181,148 | ¥1,772 | ¥53,152 | ¥70,000 | ¥1,476,758 | ¥1,070,000 | ¥406,758 |
| 2020/07/01 | 31 | 5.6 | 4 | 15 | 1,269,113 | ¥1,904 | ¥59,014 | ¥70,000 | ¥1,605,772 | ¥1,140,000 | ¥465,772 |
| 2020/08/01 | 31 | 5.6 | 4 | 15 | 1,361,266 | ¥2,042 | ¥63,299 | ¥70,000 | ¥1,739,071 | ¥1,210,000 | ¥529,071 |
| 2020/09/01 | 30 | 5.6 | 4 | 15 | 1,456,479 | ¥2,185 | ¥65,542 | ¥70,000 | ¥1,874,613 | ¥1,280,000 | ¥594,613 |
| 2020/10/01 | 31 | 5.6 | 4 | 15 | 1,553,295 | ¥2,330 | ¥72,228 | ¥70,000 | ¥2,016,841 | ¥1,350,000 | ¥666,841 |
| 2020/11/01 | 30 | 5.6 | 4 | 15 | 1,654,886 | ¥2,482 | ¥74,470 | ¥70,000 | ¥2,161,311 | ¥1,420,000 | ¥741,311 |
| 2020/12/01 | 31 | 5.6 | 4 | 15 | 1,758,079 | ¥2,637 | ¥81,751 | ¥70,000 | ¥2,313,061 | ¥1,490,000 | ¥823,061 |
| 2021/01/01 | 31 | 5.6 | 4 | 15 | 1,866,472 | ¥2,800 | ¥86,791 | ¥70,000 | ¥2,469,852 | ¥1,560,000 | ¥909,852 |
| 2021/02/01 | 28 | 5.6 | 4 | 15 | 1,978,466 | ¥2,968 | ¥83,096 | ¥70,000 | ¥2,622,948 | ¥1,630,000 | ¥992,948 |
| 2021/03/01 | 31 | 5.6 | 4 | 15 | 2,087,820 | ¥3,132 | ¥97,084 | ¥70,000 | ¥2,790,031 | ¥1,700,000 | ¥1,090,031 |
| 2021/04/01 | 30 | 5.6 | 4 | 15 | 2,207,165 | ¥3,311 | ¥99,322 | ¥70,000 | ¥2,959,354 | ¥1,770,000 | ¥1,189,354 |
| 2021/05/01 | 31 | 5.6 | 4 | 15 | 2,328,110 | ¥3,492 | ¥108,257 | ¥70,000 | ¥3,137,611 | ¥1,840,000 | ¥1,297,611 |
| 2021/06/01 | 30 | 5.6 | 4 | 15 | 2,455,436 | ¥3,683 | ¥110,495 | ¥70,000 | ¥3,318,106 | ¥1,910,000 | ¥1,408,106 |
| 2021/07/01 | 31 | 5.6 | 4 | 15 | 2,584,361 | ¥3,877 | ¥120,173 | ¥70,000 | ¥3,508,278 | ¥1,980,000 | ¥1,528,278 |
| 2021/08/01 | 31 | 5.6 | 4 | 15 | 2,720,199 | ¥4,080 | ¥126,489 | ¥70,000 | ¥3,704,768 | ¥2,050,000 | ¥1,654,768 |
| 2021/09/01 | 30 | 5.6 | 4 | 15 | 2,860,548 | ¥4,291 | ¥128,725 | ¥70,000 | ¥3,903,492 | ¥2,120,000 | ¥1,783,492 |
| 2021/10/01 | 31 | 5.6 | 4 | 15 | 3,002,495 | ¥4,504 | ¥139,616 | ¥70,000 | ¥4,113,108 | ¥2,190,000 | ¥1,923,108 |
| 2021/11/01 | 30 | 5.6 | 4 | 15 | 3,152,220 | ¥4,728 | ¥141,850 | ¥70,000 | ¥4,324,958 | ¥2,260,000 | ¥2,064,958 |
| 2021/12/01 | 31 | 5.6 | 4 | 15 | 3,303,542 | ¥4,955 | ¥153,615 | ¥70,000 | ¥4,548,573 | ¥2,330,000 | ¥2,218,573 |
| 2022/01/01 | 31 | 5.6 | 4 | 15 | 3,463,266 | ¥5,195 | ¥161,042 | ¥70,000 | ¥4,779,615 | ¥2,400,000 | ¥2,379,615 |
| 2022/02/01 | 28 | 5.6 | 4 | 15 | 3,628,296 | ¥5,442 | ¥152,388 | ¥70,000 | ¥5,002,003 | ¥2,470,000 | ¥2,532,003 |
| 2022/03/01 | 31 | 5.6 | 4 | 15 | 3,787,145 | ¥5,681 | ¥176,102 | ¥70,000 | ¥5,248,106 | ¥2,540,000 | ¥2,708,106 |
| 2022/04/01 | 30 | 5.6 | 4 | 15 | 3,962,933 | ¥5,944 | ¥178,332 | ¥70,000 | ¥5,496,437 | ¥2,610,000 | ¥2,886,437 |
| 2022/05/01 | 31 | 5.6 | 4 | 15 | 4,140,312 | ¥6,210 | ¥192,525 | ¥70,000 | ¥5,758,962 | ¥2,680,000 | ¥3,078,962 |
| 2022/06/01 | 30 | 5.6 | 4 | 15 | 4,327,830 | ¥6,492 | ¥194,752 | ¥70,000 | ¥6,023,714 | ¥2,750,000 | ¥3,273,714 |
| 2022/07/01 | 31 | 5.6 | 4 | 15 | 4,516,939 | ¥6,775 | ¥210,038 | ¥70,000 | ¥6,303,752 | ¥2,820,000 | ¥3,483,752 |
| 2022/08/01 | 31 | 5.6 | 4 | 15 | 4,716,966 | ¥7,075 | ¥219,339 | ¥70,000 | ¥6,593,091 | ¥2,890,000 | ¥3,703,091 |
| 2022/09/01 | 30 | 5.6 | 4 | 15 | 4,923,636 | ¥7,385 | ¥221,564 | ¥70,000 | ¥6,884,655 | ¥2,960,000 | ¥3,924,655 |
| 2022/10/01 | 31 | 5.6 | 4 | 15 | 5,131,896 | ¥7,698 | ¥238,633 | ¥70,000 | ¥7,193,288 | ¥3,030,000 | ¥4,163,288 |
| 2022/11/01 | 30 | 5.6 | 4 | 15 | 5,352,348 | ¥8,029 | ¥240,856 | ¥70,000 | ¥7,504,143 | ¥3,100,000 | ¥4,404,143 |
| 2022/12/01 | 31 | 5.6 | 4 | 15 | 5,574,388 | ¥8,362 | ¥259,209 | ¥70,000 | ¥7,833,352 | ¥3,170,000 | ¥4,663,352 |
| 2023/01/01 | 31 | 5.6 | 4 | 15 | 5,809,537 | ¥8,714 | ¥270,143 | ¥70,000 | ¥8,173,496 | ¥3,240,000 | ¥4,933,496 |
| 2023/02/01 | 28 | 5.6 | 4 | 15 | 6,052,497 | ¥9,079 | ¥254,205 | ¥70,000 | ¥8,497,701 | ¥3,310,000 | ¥5,187,701 |
| 2023/03/01 | 31 | 5.6 | 4 | 15 | 6,284,072 | ¥9,426 | ¥292,209 | ¥70,000 | ¥8,859,910 | ¥3,380,000 | ¥5,479,910 |
| 2023/04/01 | 30 | 5.6 | 4 | 15 | 6,542,793 | ¥9,814 | ¥294,426 | ¥70,000 | ¥9,224,336 | ¥3,450,000 | ¥5,774,336 |
| 2023/05/01 | 31 | 5.6 | 4 | 15 | 6,803,097 | ¥10,205 | ¥316,344 | ¥70,000 | ¥9,610,680 | ¥3,520,000 | ¥6,090,680 |
| 2023/06/01 | 30 | 5.6 | 4 | 15 | 7,079,057 | ¥10,619 | ¥318,558 | ¥70,000 | ¥9,999,237 | ¥3,590,000 | ¥6,409,237 |
| 2023/07/01 | 31 | 5.6 | 4 | 15 | 7,356,598 | ¥11,035 | ¥342,082 | ¥70,000 | ¥10,411,319 | ¥3,660,000 | ¥6,751,319 |
| 2023/08/01 | 31 | 5.6 | 4 | 15 | 7,650,942 | ¥11,476 | ¥355,769 | ¥70,000 | ¥10,837,088 | ¥3,730,000 | ¥7,107,088 |
| 2023/09/01 | 30 | 5.6 | 4 | 15 | 7,955,063 | ¥11,933 | ¥357,978 | ¥70,000 | ¥11,265,066 | ¥3,800,000 | ¥7,465,066 |
| 2023/10/01 | 31 | 5.6 | 4 | 15 | 8,260,761 | ¥12,391 | ¥384,125 | ¥70,000 | ¥11,719,191 | ¥3,870,000 | ¥7,849,191 |
| 2023/11/01 | 30 | 5.6 | 4 | 15 | 8,585,137 | ¥12,878 | ¥386,331 | ¥70,000 | ¥12,175,522 | ¥3,940,000 | ¥8,235,522 |
| 2023/12/01 | 31 | 5.6 | 4 | 15 | 8,911,087 | ¥13,367 | ¥414,366 | ¥70,000 | ¥12,659,888 | ¥4,010,000 | ¥8,649,888 |
| 2024/01/01 | 31 | 5.6 | 4 | 15 | 9,257,063 | ¥13,886 | ¥430,453 | ¥70,000 | ¥13,160,341 | ¥4,080,000 | ¥9,080,341 |
| 2024/02/01 | 29 | 5.6 | 4 | 15 | 9,614,530 | ¥14,422 | ¥418,232 | ¥70,000 | ¥13,648,573 | ¥4,150,000 | ¥9,498,573 |
| 2024/03/01 | 31 | 5.6 | 4 | 15 | 9,963,267 | ¥14,945 | ¥463,292 | ¥70,000 | ¥14,181,865 | ¥4,220,000 | ¥9,961,865 |
| 2024/04/01 | 30 | 5.6 | 4 | 15 | 10,344,190 | ¥15,516 | ¥465,489 | ¥70,000 | ¥14,717,354 | ¥4,290,000 | ¥10,427,354 |
| 2024/05/01 | 31 | 5.6 | 4 | 15 | 10,726,681 | ¥16,090 | ¥498,791 | ¥70,000 | ¥15,286,145 | ¥4,360,000 | ¥10,926,145 |
| 2024/06/01 | 30 | 5.6 | 4 | 15 | 11,132,960 | ¥16,699 | ¥500,983 | ¥70,000 | ¥15,857,128 | ¥4,430,000 | ¥11,427,128 |
初期投資金額30万円にした場合、月50万円の不労所得達成が2024年6月01日なので、さきほどと比べて半年もスキップすることができました。
これなら実現可能レベルではないでしょうか？
やる価値はありですね！
このシミュレーション結果を採用して、実績を掲載していきたいと思います。