SCENARIO ANALYSIS · BROWSER ONLY
Investment Calculator
Model compounding, recurring contributions, investment returns, dividends, and CAGR.
Ending value
NT$470,098About NT$470,098 after 10 years. You contribute NT$300,000, and NT$170,098 comes from returns.
How it changes over time
Portfolio valueTotal contributed
Year-by-year values behind the chart.
| yr | Portfolio value | Total contributed |
|---|---|---|
| 0 | NT$300,000 | NT$300,000 |
| 1 | NT$313,782 | NT$300,000 |
| 2 | NT$328,197 | NT$300,000 |
| 3 | NT$343,274 | NT$300,000 |
| 4 | NT$359,044 | NT$300,000 |
| 5 | NT$375,539 | NT$300,000 |
| 6 | NT$392,791 | NT$300,000 |
| 7 | NT$410,836 | NT$300,000 |
| 8 | NT$429,709 | NT$300,000 |
| 9 | NT$449,450 | NT$300,000 |
| 10 | NT$470,098 | NT$300,000 |
Breakdown
- Total contributed
- NT$300,000
- Investment gain
- NT$170,098
- Gain vs contributions
- 56.7%
- Return after fees
- 4.5%
A scenario estimate based on the assumptions you entered. It is not investment, credit, tax, legal, or retirement advice. Rates, fees, taxes, and market returns can all change.
METHOD / 03
How to read this analysis
- Enter assumptions such as amount, term, and annual rate.
- Update the analysis and review the headline result and details.
- Change one assumption at a time to compare its effect.