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 | 24,360 | 2.32 | 6,090 | 8 | 1,101,539 | |
| 3 | 24,240 | 2.2 | 6,060 | 8 | 1,158,393 | |
| 4 | 24,000 | 2.07 | 6,000 | 8 | 1,220,104 | |
| 5 | 24,960 | 2.05 | 6,240 | 8 | 1,285,514 | |
| 6 | 24,600 | 1.91 | 6,150 | 8 | 1,356,621 | |
| 7 | 24,000 | 1.77 | 6,000 | 8 | 1,434,191 | |
| 8 | 25,680 | 1.79 | 6,420 | 8 | 1,515,799 | |
| 9 | 26,880 | 1.77 | 6,720 | 8 | 1,602,388 | |
| 10 | 25,080 | 1.57 | 6,270 | 8 | 1,698,226 | |
| 11 | 27,600 | 1.63 | 6,900 | 8 | 1,798,480 | |
| 12 | 24,000 | 1.33 | 6,000 | 8 | 1,911,398 | |
| 13 | 25,440 | 1.33 | 6,360 | 8 | 2,031,492 | |
| 14 | 24,000 | 1.18 | 6,000 | 8 | 2,163,051 | |
| 15 | 22,320 | 1.03 | 5,580 | 8 | 2,307,302 | |
| 16 | 31,200 | 1.35 | 7,800 | 8 | 2,451,638 | |
| 17 | 25,920 | 1.06 | 6,480 | 8 | 2,614,332 | |
| 18 | 32,160 | 1.23 | 8,040 | 8 | 2,781,992 | |
| 19 | 30,480 | 1.1 | 7,620 | 8 | 2,965,232 | |
| 20 | 26,280 | 0.89 | 6,570 | 8 | 3,168,549 | |
| 21 | 28,800 | 0.91 | 7,200 | 8 | 3,384,881 | |
| 22 | 24,000 | 0.71 | 6,000 | 8 | 3,624,711 | |
| 23 | 34,560 | 0.95 | 8,640 | 8 | 3,870,105 | |
| 24 | 32,280 | 0.83 | 8,070 | 8 | 4,138,072 | |
| 25 | 24,000 | 0.58 | 6,000 | 8 | 4,438,158 | |
| 26 | 33,000 | 0.74 | 8,250 | 8 | 4,750,641 | |
| 27 | 24,000 | 0.51 | 6,000 | 8 | 5,099,732 | |
| 28 | 24,000 | 0.47 | 6,000 | 8 | 5,476,751 | |
| 29 | 27,360 | 0.5 | 6,840 | 8 | 5,879,597 | |
| 30 | 27,480 | 0.47 | 6,870 | 8 | 6,314,516 |