Project share count, dividend income, and yield-on-cost over multi- decade horizons under a Dividend Reinvestment Plan. Each dividend payout buys additional shares at the prevailing price; dividends per share compound at the dividend growth rate.
For information only — not investment, financial, or tax advice. This calculator estimates results based on the inputs you provide. It does not constitute professional advice and infoz.com is not a CPA, EA, attorney, or registered investment adviser. Tax laws change. Individual circumstances vary. Consult a qualified professional licensed in your jurisdiction before making any financial decision.
Final portfolio value (Year 20)
$32,782
169.43 shares at $193.48 · Yield-on-cost 17.11%
| Year | Shares | Div / sh | Div income | Reinvested | End shares | Value |
|---|---|---|---|---|---|---|
| 1 | 100 | $2.00 | $200.00 | +3.18 | 103.18 | $5,520 |
| 2 | 103.18 | $2.10 | $216.67 | +3.22 | 106.39 | $6,091 |
| 3 | 106.39 | $2.21 | $234.60 | +3.26 | 109.65 | $6,716 |
| 4 | 109.65 | $2.32 | $253.87 | +3.29 | 112.94 | $7,402 |
| 5 | 112.94 | $2.43 | $274.57 | +3.33 | 116.27 | $8,154 |
| 6 | 116.27 | $2.55 | $296.79 | +3.36 | 119.63 | $8,977 |
| 7 | 119.63 | $2.68 | $320.64 | +3.39 | 123.03 | $9,878 |
| 8 | 123.03 | $2.81 | $346.22 | +3.43 | 126.45 | $10,863 |
| 9 | 126.45 | $2.95 | $373.66 | +3.46 | 129.91 | $11,942 |
| 10 | 129.91 | $3.10 | $403.06 | +3.48 | 133.39 | $13,120 |
| 11 | 133.39 | $3.26 | $434.56 | +3.51 | 136.9 | $14,408 |
| 12 | 136.9 | $3.42 | $468.29 | +3.53 | 140.44 | $15,814 |
| 13 | 140.44 | $3.59 | $504.41 | +3.56 | 143.99 | $17,350 |
| 14 | 143.99 | $3.77 | $543.04 | +3.58 | 147.57 | $19,026 |
| 15 | 147.57 | $3.96 | $584.37 | +3.6 | 151.18 | $20,855 |
| 16 | 151.18 | $4.16 | $628.56 | +3.62 | 154.79 | $22,849 |
| 17 | 154.79 | $4.37 | $675.79 | +3.64 | 158.43 | $25,023 |
| 18 | 158.43 | $4.58 | $726.26 | +3.65 | 162.08 | $27,392 |
| 19 | 162.08 | $4.81 | $780.15 | +3.67 | 165.75 | $29,972 |
| 20 | 165.75 | $5.05 | $837.69 | +3.68 | 169.43 | $32,782 |
One step per year. Dividend income is computed on the start-of-year share count using the year's dividend per share, taxed at the entered rate, and reinvested at the year-end price.
income = startShares × dividendPerShare.
afterTax = income × (1 − taxRate).
price ← price × (1 + priceGrowthRate).
If enabled, sharesPurchased = afterTax / newPrice; shares ← shares + sharesPurchased.
divPerShare ← divPerShare × (1 + dividendGrowthRate).
Year 1: dividend $200, after tax $170, year-end price $53.50 → buys 3.18 shares. Year 2: 103.18 shares × $2.10 div = $216.68, after tax $184.18, price $57.25 → +3.22 shares. ... After 20 years (compounding both share count and div/sh): ≈ 200+ shares, ≈ $400+ annual dividend income, portfolio ≈ $30k+ Yield-on-cost grows from 4% (start) toward double digits. Exact figures are computed in the table below — actual ranges depend on the entered growth and price assumptions.
Every numeric input to this calculator traces back to one of the following authoritative documents.
No professional advice. This calculator is provided for informational and educational purposes only and does not constitute investment, financial, or tax advice. infoz.com is operated by Netlink BVI Ltd, which is not a certified public accountant, enrolled agent, attorney, registered investment adviser, or licensed financial professional in any jurisdiction. Use of this calculator does not create any professional, fiduciary, or advisory relationship.
No warranties. Results are best-effort estimates based on the inputs you provide and the data sources cited. Tax law and financial regulations change without notice; data may be revised, withdrawn, or superseded between releases. We make no warranty, express or implied, that the result is accurate, current, complete, or suitable for your situation.
No liability. To the maximum extent permitted by law, infoz.com, Netlink BVI Ltd, and the authors disclaim liability for any direct, indirect, consequential, or incidental loss arising from use of this calculator or reliance on its output. You assume all risk of your reliance on the result.
Assumptions baked in:
What this calculator does NOT cover:
Talk to a professional. For decisions that involve real money — filing a return, structuring compensation, choosing an investment strategy — consult a qualified, licensed professional who can review your full circumstances. The cost of one consultation is almost always less than the cost of a wrong decision.
See the full site-wide legal disclaimer and terms for additional notices, including AI-assisted content disclosures and third-party data attribution.