Sell next year — stock held 4 years (founder exit)

Sell next year — stock held 4 years ends $39.93M ahead of keep building, no sale after tax, but pays $2.58M more tax over a lifetime. The two measures disagree.

What the tax change is made of

These add back to the total change; they are the same taxes the projection sums into the headline, discounted the same way.

Not financial or tax advice.

Lifetime tax (present value)$3,005,640
Terminal after-tax wealth$40,143,734
Years in IRMAA6

What this assumes

Every figure below depends on these. Change one and the answer changes.

Horizon
30 yearsHow many years the projection runs.
Nominal return
5%Assumed annual growth before inflation.
Inflation
2.5%Grows spending, and indexes brackets between published years.
Discount rate
3%Used to present-value lifetime tax — the headline metric.
Future tax law
Current law continuesLeft on current law, the projection assumes today’s brackets last the whole horizon — itself a forecast, not a neutral choice.
Other assumptions (4)
Dividend yield
1.2%
Interest yield
0.8%
Business cash return
2%
Income growth
0%

Year by year

YearAgeOrdinary incomeFederal taxIRMAANet worth
041$180,000$21,940$0$553,651
142$180,000$21,499$0$12,116,247
243$180,000$21,046$0$12,697,997
344$180,000$20,582$0$13,303,036
445$180,000$20,107$0$13,918,507
546$180,000$19,619$0$14,558,242
647$180,000$19,120$0$15,223,209
748$180,000$18,608$0$15,914,419
849$180,000$18,083$0$16,632,926
950$180,000$17,545$0$17,379,830
1051$180,000$16,994$0$18,156,281
1152$180,000$16,429$0$18,963,476
1253$180,000$15,849$0$19,802,641
1354$180,000$15,590$0$20,675,067
1455$180,000$15,439$0$21,582,115
1556$180,000$15,285$0$22,525,207
1657$180,000$15,128$0$23,505,824
1758$180,000$14,966$0$24,525,515
1859$180,000$14,800$0$25,585,894
1960$180,000$14,630$0$26,688,647
2061$180,000$14,456$0$27,835,534
2162$180,000$14,277$0$29,028,390
2263$180,000$14,094$0$30,269,131
2364$180,000$13,906$0$31,559,757
2465$180,000$13,714$11,495$32,889,348
2566$180,000$13,517$11,782$34,272,152
2667$180,000$13,315$12,077$35,710,393
2768$180,000$13,108$12,379$37,206,390
2869$180,000$12,895$12,688$38,762,563
2970$180,000$12,678$13,005$40,381,441

Run this with your own numbers →