Assumptions and result: Faster by: 0m, Dividend: 0, Progress: 0.0 pp
Scenario mode
Run a what-if scenario for your dividend plan
Save a baseline, move sliders, and instantly see how time to goal, portfolio value, and net dividend income change.
Active scenario
Reinvest dividends
No time-to-goal change.
Time to goal
8 years 2 mo
Baseline: 8 years 2 mo
Portfolio value
PLN 546,388
Baseline: PLN 546,388PLN 0
Annual net dividend
PLN 36,257
Baseline: PLN 36,257PLN 0
Progress to goal
100.0%
Baseline: 100.0%0.0 pp
Your assumptions
Baseline: PLN 1,500Shown per month. Set the payment frequency under advanced assumptions.
Baseline: 40 yrs
Baseline: 5.5%
Baseline: 4%
Baseline snapshot
You are using the default baseline assumptions. No change from the baseline.
Year-by-year comparison
Table for strategy: Reinvest dividends
Yearly net dividend: new plan and baseline
- Current assumptions
- Baseline plan
Show chart data
| Year | Current assumptions | Baseline plan |
|---|---|---|
| 1 | PLN 8,515 | PLN 8,515 |
| 2 | PLN 10,677 | PLN 10,677 |
| 3 | PLN 13,230 | PLN 13,230 |
| 4 | PLN 16,248 | PLN 16,248 |
| 5 | PLN 19,823 | PLN 19,823 |
| 6 | PLN 24,068 | PLN 24,068 |
| 7 | PLN 29,119 | PLN 29,119 |
| 8 | PLN 35,144 | PLN 35,144 |
| 9 | PLN 42,354 | PLN 42,354 |
Year 1
- Edited portfolio
- PLN 182,041
- Portfolio delta
- PLN 0
- Dividend delta
- PLN 0
More details
- Baseline portfolio
- PLN 182,041
- Edited dividend
- PLN 8,515
- Baseline dividend
- PLN 8,515
Year 2
- Edited portfolio
- PLN 217,384
- Portfolio delta
- PLN 0
- Dividend delta
- PLN 0
More details
- Baseline portfolio
- PLN 217,384
- Edited dividend
- PLN 10,677
- Baseline dividend
- PLN 10,677
Year 3
- Edited portfolio
- PLN 256,524
- Portfolio delta
- PLN 0
- Dividend delta
- PLN 0
More details
- Baseline portfolio
- PLN 256,524
- Edited dividend
- PLN 13,230
- Baseline dividend
- PLN 13,230
Year 4
- Edited portfolio
- PLN 300,048
- Portfolio delta
- PLN 0
- Dividend delta
- PLN 0
More details
- Baseline portfolio
- PLN 300,048
- Edited dividend
- PLN 16,248
- Baseline dividend
- PLN 16,248
Year 5
- Edited portfolio
- PLN 348,646
- Portfolio delta
- PLN 0
- Dividend delta
- PLN 0
More details
- Baseline portfolio
- PLN 348,646
- Edited dividend
- PLN 19,823
- Baseline dividend
- PLN 19,823
Year 6
- Edited portfolio
- PLN 403,141
- Portfolio delta
- PLN 0
- Dividend delta
- PLN 0
More details
- Baseline portfolio
- PLN 403,141
- Edited dividend
- PLN 24,068
- Baseline dividend
- PLN 24,068
Year 7
- Edited portfolio
- PLN 464,514
- Portfolio delta
- PLN 0
- Dividend delta
- PLN 0
More details
- Baseline portfolio
- PLN 464,514
- Edited dividend
- PLN 29,119
- Baseline dividend
- PLN 29,119
Year 8
- Edited portfolio
- PLN 533,939
- Portfolio delta
- PLN 0
- Dividend delta
- PLN 0
More details
- Baseline portfolio
- PLN 533,939
- Edited dividend
- PLN 35,144
- Baseline dividend
- PLN 35,144
- Showing 8 of 9 years
| Year | Edited portfolio | Portfolio delta | Dividend delta | Baseline portfolio | Edited dividend | Baseline dividend |
|---|---|---|---|---|---|---|
| 1 | PLN 182,041 | PLN 0 | PLN 0 | PLN 182,041 | PLN 8,515 | PLN 8,515 |
| 2 | PLN 217,384 | PLN 0 | PLN 0 | PLN 217,384 | PLN 10,677 | PLN 10,677 |
| 3 | PLN 256,524 | PLN 0 | PLN 0 | PLN 256,524 | PLN 13,230 | PLN 13,230 |
| 4 | PLN 300,048 | PLN 0 | PLN 0 | PLN 300,048 | PLN 16,248 | PLN 16,248 |
| 5 | PLN 348,646 | PLN 0 | PLN 0 | PLN 348,646 | PLN 19,823 | PLN 19,823 |
| 6 | PLN 403,141 | PLN 0 | PLN 0 | PLN 403,141 | PLN 24,068 | PLN 24,068 |
| 7 | PLN 464,514 | PLN 0 | PLN 0 | PLN 464,514 | PLN 29,119 | PLN 29,119 |
| 8 | PLN 533,939 | PLN 0 | PLN 0 | PLN 533,939 | PLN 35,144 | PLN 35,144 |
| 9 | PLN 612,827 | PLN 0 | PLN 0 | PLN 612,827 | PLN 42,354 | PLN 42,354 |
What the simulator is for
Baseline vs edited assumptions
Capture a reference point in one click and compare every change against it.
4 core sliders
Test contributions, horizon, dividend yield, and capital growth in seconds.
Instant deltas
Time, capital, and dividend differences update live as you edit.