Using the Grinold–Kroner model, an analyst estimates the following for a domestic equity index: dividend yield 2.0%, expected share repurchase yield 1.2%, expected inflation 2.3%, expected real earnings growth 1.8%, and expected P/E contraction of −0.5%. The expected equity return is closest to: