Dividend calculator
Project year-by-year dividend income — the Reinvestment Flywheel in action.
By reinvesting dividends (DRIP) and stacking annual dividend growth, each share you own funds more shares, and each share earns a larger payout.
| Year | Yield | Div / share | Annual income | Yield on cost | Cumulative income | Portfolio value | Shares |
|---|---|---|---|---|---|---|---|
| 1 | 3.3% | $2.63 | $350.00 | 2.8% | $350.00 | $13,317 | 169.11 |
| 2 | 3.4% | $2.81 | $474.98 | 3.2% | $824.98 | $16,928 | 204.72 |
| 3 | 3.5% | $3.01 | $615.27 | 3.6% | $1,440 | $20,863 | 240.30 |
| 4 | 3.5% | $3.22 | $772.74 | 3.9% | $2,213 | $25,157 | 275.95 |
| 5 | 3.6% | $3.44 | $949.50 | 4.3% | $3,162 | $29,846 | 311.80 |
| 6 | 3.7% | $3.68 | $1,148 | 4.7% | $4,310 | $34,972 | 347.96 |
| 7 | 3.7% | $3.94 | $1,371 | 5.1% | $5,681 | $40,584 | 384.56 |
| 8 | 3.8% | $4.22 | $1,621 | 5.6% | $7,302 | $46,732 | 421.73 |
| 9 | 3.9% | $4.51 | $1,902 | 6.0% | $9,204 | $53,476 | 459.61 |
| 10 | 4.0% | $4.83 | $2,218 | 6.5% | $11,422 | $60,880 | 498.33 |