Use this tool to project dividend income, portfolio value, reinvestment effects, taxes, fees, and real income across a multi year holding period.
Enter Projection Inputs
Example Data Table
The sample below uses a starting investment of $10,000, a $50 share price, a $2 annual dividend, 7% dividend growth, 5% share price growth, $200 monthly contributions, 15% dividend tax, 0.25% expense ratio, and DRIP enabled.
| Year | Start Shares | Contribution | Gross Dividends | Tax | Net Dividends | End Shares | End Price | Portfolio Value |
|---|---|---|---|---|---|---|---|---|
| 1 | 200.0000 | $2,400.00 | $493.66 | $74.05 | $419.61 | 254.3791 | $52.50 | $13,354.91 |
| 2 | 254.3791 | $2,472.00 | $642.68 | $96.40 | $546.28 | 309.6856 | $55.12 | $17,071.76 |
| 3 | 309.6856 | $2,546.16 | $812.32 | $121.85 | $690.47 | 366.0569 | $57.88 | $21,187.82 |
| 4 | 366.0569 | $2,622.54 | $1,005.17 | $150.78 | $854.40 | 423.6017 | $60.78 | $25,744.43 |
| 5 | 423.6017 | $2,701.22 | $1,224.18 | $183.63 | $1,040.56 | 482.4584 | $63.81 | $30,787.53 |
Formula Used
- Starting shares: Initial shares entered, or initial investment divided by current share price.
- Dividend per share: Current annual dividend per share × (1 + dividend growth rate)year - 1.
- Annual contribution: Periodic contribution × periods per year × (1 + contribution growth rate)year - 1.
- Gross dividends: Dividend eligible shares × annual dividend per share.
- Net dividends: Gross dividends − dividend taxes.
- DRIP shares: Net dividends ÷ average share price for the year.
- End portfolio value: End shares × end of year share price, after annual expense ratio.
- Net yield on cost: Final year net dividends ÷ total cash invested.
- Real dividend income: Net dividends ÷ (1 + inflation rate)year.
This model uses yearly compounding. Contribution frequency is annualized, contribution timing changes dividend eligibility, and taxes reduce reinvested or cash dividends before fees are applied at year end.
How to Use This Calculator
- Enter your initial investment, or type starting shares if you already know them.
- Fill in the current share price and the current annual dividend per share.
- Choose projected dividend growth, share price growth, and the number of years.
- Add contribution amount, frequency, growth rate, and timing to model ongoing investing.
- Enter dividend tax rate, expense ratio, and inflation rate for more realistic planning.
- Set a target annual net dividend amount if you want a milestone year.
- Check DRIP if you plan to reinvest dividends automatically.
- Press Calculate Growth to view results above the form, then export CSV or PDF if needed.
Frequently Asked Questions
1. What does this calculator project?
It estimates future portfolio value, annual dividend income, ending shares, total contributions, taxes, fees, yield on cost, and inflation adjusted income over your selected timeline.
2. Does the calculator handle dividend reinvestment?
Yes. If DRIP is checked, net dividends buy additional shares using the average price for that year. If unchecked, dividends are treated as cash taken out.
3. How are taxes applied?
Taxes are applied to gross dividends before reinvestment or payout. This means only after tax dividends are available for DRIP or as spendable income.
4. Why is yield on cost useful?
Yield on cost shows final year dividend income as a percentage of total cash invested. It helps compare future income potential against your actual capital committed.
5. What happens if I enter both investment and shares?
The calculator uses the entered shares for the position size. Yield on cost still uses your entered initial investment when available, which preserves your stated cost basis.
6. How is contribution frequency treated?
The tool annualizes your periodic contribution. For example, a monthly amount is multiplied by twelve. This keeps the model simple while still reflecting regular investing.
7. Why include inflation and expense ratio?
Inflation shows what future dividend income may be worth in today’s dollars. Expense ratio reduces portfolio value yearly, which makes fund based projections more realistic.
8. Is this calculator suitable for guaranteed forecasts?
No. It is a planning tool based on your assumptions. Actual dividends, share prices, taxes, and fees can change over time and may differ materially.