עתיד
שנות השקעה
הון התחלתי
תשואה שנתית
משיכה חודשית
אינפלציה
מס
| שנה | משיכה | יחס | מס | תוספת/משיכה | תשואה | הון בסוף השנה |
|---|---|---|---|---|---|---|
| 1 | 24,000 | 2.4 | 6,000 | 8 | 1,049,040 | |
| 2 | 24,000 | 2.29 | 6,000 | 8 | 1,102,003 | |
| 3 | 24,960 | 2.26 | 6,240 | 8 | 1,157,965 | |
| 4 | 24,360 | 2.1 | 6,090 | 8 | 1,219,178 | |
| 5 | 23,520 | 1.93 | 5,880 | 8 | 1,286,371 | |
| 6 | 24,600 | 1.91 | 6,150 | 8 | 1,357,547 | |
| 7 | 24,000 | 1.77 | 6,000 | 8 | 1,435,191 | |
| 8 | 26,520 | 1.85 | 6,630 | 8 | 1,515,795 | |
| 9 | 26,880 | 1.77 | 6,720 | 8 | 1,602,383 | |
| 10 | 25,080 | 1.57 | 6,270 | 8 | 1,698,220 | |
| 11 | 24,000 | 1.41 | 6,000 | 8 | 1,803,118 | |
| 12 | 25,320 | 1.4 | 6,330 | 8 | 1,914,705 | |
| 13 | 24,000 | 1.25 | 6,000 | 8 | 2,036,921 | |
| 14 | 27,120 | 1.33 | 6,780 | 8 | 2,164,890 | |
| 15 | 27,360 | 1.26 | 6,840 | 8 | 2,302,787 | |
| 16 | 25,800 | 1.12 | 6,450 | 8 | 2,453,728 | |
| 17 | 22,080 | 0.9 | 5,520 | 8 | 2,621,543 | |
| 18 | 21,960 | 0.84 | 5,490 | 8 | 2,802,938 | |
| 19 | 30,480 | 1.09 | 7,620 | 8 | 2,987,854 | |
| 20 | 28,560 | 0.96 | 7,140 | 8 | 3,190,040 | |
| 21 | 24,000 | 0.75 | 6,000 | 8 | 3,414,283 | |
| 22 | 34,080 | 1 | 8,520 | 8 | 3,643,462 | |
| 23 | 34,560 | 0.95 | 8,640 | 8 | 3,890,357 | |
| 24 | 24,000 | 0.62 | 6,000 | 8 | 4,170,626 | |
| 25 | 29,760 | 0.71 | 7,440 | 8 | 4,465,886 | |
| 26 | 27,000 | 0.6 | 6,750 | 8 | 4,788,327 | |
| 27 | 27,120 | 0.57 | 6,780 | 8 | 5,136,408 | |
| 28 | 33,720 | 0.66 | 8,430 | 8 | 5,503,822 | |
| 29 | 30,720 | 0.56 | 7,680 | 8 | 5,904,499 | |
| 30 | 20,520 | 0.35 | 5,130 | 8 | 6,350,388 |