Model protection, savings, and tax‑free legacy outcomes. Adjust premiums, growth rates, and benefit options easily. Use results to choose coverage that fits goals today.
| Scenario | Annual Premium | Years | Growth | Face Amount | Projected Cash Value | Taxable Alternative |
|---|---|---|---|---|---|---|
| Balanced | $2,500 | 25 | 4.50% | $250,000 | $102,000 | $118,000 |
| Conservative | $2,500 | 25 | 3.00% | $250,000 | $86,000 | $104,000 |
| Aggressive | $4,000 | 30 | 5.50% | $400,000 | $185,000 | $210,000 |
Assume a $250,000 face amount and a 25-year planning horizon. If a beneficiary avoids a 22% income tax, an equivalent taxable payout could require about $320,513 of pre-tax income. That spread shows why many planners treat death benefit protection as a distinct, tax-advantaged asset class when comparing it to brokerage assets.
With a $2,500 annual premium for 20 years, a 4.50% crediting rate, a 4% premium load, a $120 annual fee, and a 0.40% admin fee, the modeled cash value can exceed $100,000 by year 25. If premiums stop at year 20, compounding typically drives most of the final balance. Small charge changes matter: adding 0.50% more annual fees can reduce long-run value by several thousand dollars.
If the same premiums were invested in a taxable account earning 6.00% with a 22% effective tax drag on growth, the after-tax return becomes roughly 4.68%. Over 25 years, that difference can close or widen the gap versus policy cash value depending on charges and credited rate stability. A higher tax rate or frequent turnover can lower taxable results, while disciplined low-cost investing can improve them. Run multiple scenarios to stress-test your plan.
At 2.50% inflation, $100,000 received in 25 years has today’s purchasing power of about $54,600. Switching on inflation adjustment helps you test whether projected cash value and death benefit targets still fund education, retirement bridging, or estate goals in real terms. Periodically reviewing assumptions keeps targets aligned with price changes over time. Use conservative inflation.
Borrowing 30% of projected cash value and carrying the loan for 10 years at 5.50% interest can materially reduce net cash value if unpaid. A $30,000 loan can grow to about $51,300 over 10 years at that rate, reducing available cash value and potentially the benefit. Loans can be flexible, but persistent loan balances raise lapse risk and may trigger taxable outcomes if a policy collapses.
In many jurisdictions, life insurance death benefits are generally income-tax free to beneficiaries. Exceptions can apply, such as certain estate-tax situations, ownership transfers, or policy lapses. Verify rules for your country and your specific contract structure.
Cash value growth is typically tax-deferred inside the policy. Access methods matter: withdrawals above basis and some policy loans can create taxable outcomes, especially if the policy lapses. Use projections as estimates, not guarantees.
It models investing the same premiums in a taxable account with an effective tax drag on annual growth. Real outcomes depend on asset mix, turnover, dividends, and the investor’s tax bracket. Adjust return and tax rate to match your situation.
Use an illustration rate consistent with the product and your risk tolerance. For indexed or variable products, consider caps, participation rates, and market volatility. For conservative planning, run lower rates and higher fees to test downside cases.
Loads and fees reduce the amount credited to cash value and compound over time. Even small annual fee differences can create large long-term gaps. If you have an official illustration, plug in charges that match it as closely as possible.
Loans accrue interest and can reduce net cash value and death benefit. If the loan grows too large and the policy lapses, outstanding gains may become taxable. Monitor loan balance annually and consider repayment plans.
Important Note: All the Calculators listed in this site are for educational purpose only and we do not guarentee the accuracy of results. Please do consult with other sources as well.