Sell the year after — stock held 5 years (founder exit ca)

Sell the year after — stock held 5 years ends $33.79M ahead of keep building, no sale after tax, but pays $3.52M 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)$4,116,496
Terminal after-tax wealth$33,792,511
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$577,215
243$180,000$21,046$0$11,501,028
344$180,000$20,582$0$12,008,353
445$180,000$20,107$0$12,534,143
546$180,000$19,619$0$13,079,050
647$180,000$19,120$0$13,643,709
748$180,000$18,608$0$14,228,804
849$180,000$18,083$0$14,835,063
950$180,000$17,545$0$15,463,246
1051$180,000$16,994$0$16,114,145
1152$180,000$16,429$0$16,788,583
1253$180,000$15,849$0$17,487,417
1354$180,000$15,590$0$18,211,540
1455$180,000$15,439$0$18,961,881
1556$180,000$15,285$0$19,739,408
1657$180,000$15,128$0$20,545,129
1758$180,000$14,966$0$21,380,091
1859$180,000$14,800$0$22,245,386
1960$180,000$14,630$0$23,142,151
2061$180,000$14,456$0$24,071,570
2162$180,000$14,277$0$25,034,872
2263$180,000$14,094$0$26,033,340
2364$180,000$13,906$0$27,068,309
2465$180,000$13,714$11,495$28,127,676
2566$180,000$13,517$11,782$29,225,422
2667$180,000$13,315$12,077$30,363,004
2768$180,000$13,108$12,379$31,541,935
2869$180,000$12,895$12,688$32,763,793
2970$180,000$12,678$13,005$34,030,218

Run this with your own numbers →