Loading fire calc…
?
Loading fire calc…
Advanced compounding & re-investment simulator
Loading calculator…
Capital growth separate from dividends
Want this pre-filled with your real portfolio? Sign up free to auto-fill your starting balance and yield, and save your projections.
Future Value
+$26,451 Gain
Ending Annual Income
ROI on Cost: 115.0%
Total Contributions
Over 10 Years
| Period | Balance | Contributions | Proj. Annual Income |
|---|---|---|---|
| Start | $10,000 | $10,000 | $0.00 |
| Year 1 | $12,416 | $11,300 | $993.24 |
| Year 2 | $15,085 | $12,600 | $1,206.80 |
| Year 3 | $18,035 | $13,900 | $1,442.79 |
| Year 4 | $21,295 | $15,200 | $1,703.59 |
| Year 5 | $24,898 | $16,500 | $1,991.80 |
| Year 6 | $28,879 | $17,800 | $2,310.30 |
| Year 7 | $33,278 | $19,100 | $2,662.27 |
| Year 8 | $38,140 | $20,400 | $3,051.24 |
| Year 9 | $43,514 | $21,700 | $3,481.08 |
| Year 10 | $49,451 | $23,000 | $3,956.11 |