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

Sell next year — stock held 4 years ends $32M ahead of keep building, no sale after tax, but pays $4.44M 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)$5,036,032
Terminal after-tax wealth$32,004,807
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$544,293
142$180,000$21,499$0$10,443,289
243$180,000$21,046$0$10,920,882
344$180,000$20,582$0$11,416,129
445$180,000$20,107$0$11,915,753
546$180,000$19,619$0$12,433,300
647$180,000$19,120$0$12,969,398
748$180,000$18,608$0$13,524,698
849$180,000$18,083$0$14,099,879
950$180,000$17,545$0$14,695,649
1051$180,000$16,994$0$15,312,744
1152$180,000$16,429$0$15,951,930
1253$180,000$15,849$0$16,614,005
1354$180,000$15,590$0$17,299,800
1455$180,000$15,439$0$18,010,179
1556$180,000$15,285$0$18,746,042
1657$180,000$15,128$0$19,508,326
1758$180,000$14,966$0$20,298,006
1859$180,000$14,800$0$21,116,097
1960$180,000$14,630$0$21,963,656
2061$180,000$14,456$0$22,841,783
2162$180,000$14,277$0$23,751,621
2263$180,000$14,094$0$24,694,361
2364$180,000$13,906$0$25,671,245
2465$180,000$13,714$8,356$26,673,724
2566$180,000$13,517$8,565$27,712,284
2667$180,000$13,315$8,779$28,788,286
2768$180,000$13,108$12,379$29,899,136
2869$180,000$12,895$12,688$31,050,039
2970$180,000$12,678$13,005$32,242,514

Run this with your own numbers →