UtilShelfRecurring Investment Simulator
Calculates the future value of an initial investment plus monthly contributions at a given annual return.
Everything you enter is processed in your browser. Nothing is sent or stored.
Input
Result
Final value
- Total principal
- $120,000
- Total return
- $61,921
Year by year
| Year | Principal | Value | Return |
|---|---|---|---|
| Year 1 | $6,000 | $6,109 | $109 |
| Year 2 | $12,000 | $12,463 | $463 |
| Year 3 | $18,000 | $19,071 | $1,071 |
| Year 4 | $24,000 | $25,943 | $1,943 |
| Year 5 | $30,000 | $33,090 | $3,090 |
| Year 6 | $36,000 | $40,522 | $4,522 |
| Year 7 | $42,000 | $48,252 | $6,252 |
| Year 8 | $48,000 | $56,292 | $8,292 |
| Year 9 | $54,000 | $64,653 | $10,653 |
| Year 10 | $60,000 | $73,348 | $13,348 |
| Year 11 | $66,000 | $82,391 | $16,391 |
| Year 12 | $72,000 | $91,796 | $19,796 |
| Year 13 | $78,000 | $101,577 | $23,577 |
| Year 14 | $84,000 | $111,749 | $27,749 |
| Year 15 | $90,000 | $122,329 | $32,329 |
| Year 16 | $96,000 | $133,331 | $37,331 |
| Year 17 | $102,000 | $144,773 | $42,773 |
| Year 18 | $108,000 | $156,673 | $48,673 |
| Year 19 | $114,000 | $169,050 | $55,050 |
| Year 20 | $120,000 | $181,921 | $61,921 |