카테고리 없음

Dividend Simulation - example

Brian_Lee 2026. 2. 8. 23:38

Starting point

 
  • Monthly dividend today: $2,700
 
  • Account: Non-registered
 
  • Strategy: 100% reinvest
 
  • Dividend growth assumption: ~4% / year
 
  • No additional contributions
 
Monthly dividend growth (with reinvestment)
 
  • Year Monthly Dividend
 
  • Start $2,700
1 $2,880
2 $3,180
3 $3,580
4 $4,120
5 $4,800
6 $5,200
7 $5,650
8 $6,000+
 
  •  $6,000/month reached in ~7.5–8 years
 
 
Reinvest vs not reinvest (after 5 years)
  • Strategy Monthly Income
  1. No reinvest ~$3,290
  2. Reinvest ~$4,800
  •  Reinvesting produces ~46% more monthly income after 5 years

 

Salary equivalence (no other income)
  • $6,000/month dividends = $72,000/year
  • Estimated tax: ~$5,000
  • Net cash: ~$67,000

 

Equivalent employment salary:

  •  ~$92,000–95,000
 
Key takeaways
  • Reinvestment dramatically accelerates income
  • Growth speeds up after Year 3
  • Dividend income in non-registered accounts is very tax-efficient
  • $6k/month dividends feels like a low-stress ~$95k salary