Ending balance
$28,711.28
$10,000 to start plus $250 a month, after 5 years at 4% compounded annually
- Initial deposit
- $10,000.00
- Contributions
- $15,000.00
- Interest
- $3,711.28
- Ending balance
- $28,711.28
Total principal
$25,000
Total interest
$3,711
Interest on initial deposit
$2,167
Interest on contributions
$1,545
Buying power in today’s dollars
$24,291
APY (annual percentage yield)
4%
Real return after inflation
0.58%
At 3.4% inflation a year, $28,711 in 5 years will buy about what $24,291 buys today — rising prices take $4,420 of buying power.
Interest in a regular (taxable) savings account counts as income. At a 22% federal tax rate you would keep about $2,841 of this interest. Enter your rate under “Taxes & inflation”, or leave 0% for a Roth IRA or other tax-free account.
Balance by year
- Initial deposit
- Contributions
- Interest
Simple vs. compound interest on $10,000
| After | With simple interest | Compounded annually | Extra from compounding |
|---|---|---|---|
| 1 year | $10,400 | $10,400 | $0 |
| 2 years | $10,800 | $10,816 | $16 |
| 3 years | $11,200 | $11,249 | $49 |
| 5 years | $12,000 | $12,167 | $167 |
Yearly schedule
| Year | Deposits | Interest | Ending balance | In today’s dollars |
|---|---|---|---|---|
| 1 | $3,000 | $455 | $13,455 | $13,012 |
| 2 | $3,000 | $593 | $17,047 | $15,945 |
| 3 | $3,000 | $737 | $20,784 | $18,800 |
| 4 | $3,000 | $886 | $24,670 | $21,582 |
| 5 | $3,000 | $1,041 | $28,711 | $24,291 |