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 | 24,480 | 2.22 | 6,120 | 8 | 1,158,250 | |
| 4 | 24,000 | 2.07 | 6,000 | 8 | 1,219,950 | |
| 5 | 24,480 | 2.01 | 6,120 | 8 | 1,285,967 | |
| 6 | 25,200 | 1.96 | 6,300 | 8 | 1,356,336 | |
| 7 | 24,720 | 1.82 | 6,180 | 8 | 1,432,954 | |
| 8 | 25,680 | 1.79 | 6,420 | 8 | 1,514,463 | |
| 9 | 24,000 | 1.58 | 6,000 | 8 | 1,604,660 | |
| 10 | 27,240 | 1.7 | 6,810 | 8 | 1,697,893 | |
| 11 | 27,600 | 1.63 | 6,900 | 8 | 1,798,120 | |
| 12 | 24,000 | 1.33 | 6,000 | 8 | 1,911,010 | |
| 13 | 28,320 | 1.48 | 7,080 | 8 | 2,027,358 | |
| 14 | 28,680 | 1.41 | 7,170 | 8 | 2,152,549 | |
| 15 | 24,000 | 1.11 | 6,000 | 8 | 2,293,793 | |
| 16 | 27,600 | 1.2 | 6,900 | 8 | 2,441,692 | |
| 17 | 27,840 | 1.14 | 6,960 | 8 | 2,601,114 | |
| 18 | 28,080 | 1.08 | 7,020 | 8 | 2,772,980 | |
| 19 | 24,000 | 0.87 | 6,000 | 8 | 2,963,858 | |
| 20 | 21,720 | 0.73 | 5,430 | 8 | 3,172,948 | |
| 21 | 26,400 | 0.83 | 6,600 | 8 | 3,392,728 | |
| 22 | 31,560 | 0.93 | 7,890 | 8 | 3,623,434 | |
| 23 | 31,920 | 0.88 | 7,980 | 8 | 3,872,132 | |
| 24 | 26,760 | 0.69 | 6,690 | 8 | 4,147,382 | |
| 25 | 32,640 | 0.79 | 8,160 | 8 | 4,437,067 | |
| 26 | 36,000 | 0.81 | 9,000 | 8 | 4,745,592 | |
| 27 | 27,120 | 0.57 | 6,780 | 8 | 5,090,255 | |
| 28 | 30,480 | 0.6 | 7,620 | 8 | 5,458,156 | |
| 29 | 34,080 | 0.62 | 8,520 | 8 | 5,850,845 | |
| 30 | 27,480 | 0.47 | 6,870 | 8 | 6,283,463 |