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 | 24,240 | 2.31 | 6,060 | 8 | 1,101,694 | |
| 3 | 24,000 | 2.18 | 6,000 | 8 | 1,158,870 | |
| 4 | 24,360 | 2.1 | 6,090 | 8 | 1,220,155 | |
| 5 | 25,440 | 2.08 | 6,360 | 8 | 1,284,950 | |
| 6 | 23,400 | 1.82 | 5,850 | 8 | 1,357,560 | |
| 7 | 24,720 | 1.82 | 6,180 | 8 | 1,434,276 | |
| 8 | 24,840 | 1.73 | 6,210 | 8 | 1,516,974 | |
| 9 | 26,880 | 1.77 | 6,720 | 8 | 1,603,657 | |
| 10 | 28,320 | 1.77 | 7,080 | 8 | 1,695,417 | |
| 11 | 27,600 | 1.63 | 6,900 | 8 | 1,795,446 | |
| 12 | 27,960 | 1.56 | 6,990 | 8 | 1,903,013 | |
| 13 | 26,880 | 1.41 | 6,720 | 8 | 2,020,579 | |
| 14 | 27,120 | 1.34 | 6,780 | 8 | 2,147,241 | |
| 15 | 30,720 | 1.43 | 7,680 | 8 | 2,279,391 | |
| 16 | 29,400 | 1.29 | 7,350 | 8 | 2,423,816 | |
| 17 | 31,680 | 1.31 | 7,920 | 8 | 2,576,854 | |
| 18 | 32,160 | 1.25 | 8,040 | 8 | 2,741,516 | |
| 19 | 30,480 | 1.11 | 7,620 | 8 | 2,921,518 | |
| 20 | 24,000 | 0.82 | 6,000 | 8 | 3,124,279 | |
| 21 | 28,800 | 0.92 | 7,200 | 8 | 3,337,069 | |
| 22 | 24,000 | 0.72 | 6,000 | 8 | 3,573,075 | |
| 23 | 24,000 | 0.67 | 6,000 | 8 | 3,827,961 | |
| 24 | 29,520 | 0.77 | 7,380 | 8 | 4,096,117 | |
| 25 | 29,760 | 0.73 | 7,440 | 8 | 4,385,416 | |
| 26 | 30,000 | 0.68 | 7,500 | 8 | 4,697,549 | |
| 27 | 27,120 | 0.58 | 6,780 | 8 | 5,038,368 | |
| 28 | 20,760 | 0.41 | 5,190 | 8 | 5,414,657 | |
| 29 | 30,720 | 0.57 | 7,680 | 8 | 5,808,201 | |
| 30 | 27,480 | 0.47 | 6,870 | 8 | 6,237,408 |