Inputs

Tax is applied to interest only.
Inflation is used to show buying power of the ending balance.

Results

Ending balance: $54,535.20
Total principal
$45,000.00
Total contributions
$25,000.00
Total interest
$9,535.20
Interest of initial investment
$5,525.63
Interest of contributions
$4,009.56
Buying power after inflation
$47,042.50
Save this calculation

Year-by-Year Breakdown

Year Start Balance Contributions Interest (pre-tax) Tax on Interest End Balance Real Balance

Growth Over Time

Quick Snapshot

💰
Ending Balance
$54,535.20
📈
Total Interest
$9,535.20
🛒
Real Buying Power
$47,042.50