Dividend calculator
Project dividend income year by year, with DRIP, share price growth, and dollar-cost averaging. All math is client-side.
Year 1 income
$350.00
Year 25 income
$16,392
Total dividends
$127,356
Portfolio at year 25
$331,927
Income per quarter (year 25)
$4,098
| Year | Yield | Div / share | Annual income | Yield on cost | Cumulative income | Portfolio value | Shares |
|---|---|---|---|---|---|---|---|
| 1 | 3.3% | $2.63 | $350.00 | 2.8% | $350.00 | $13,317 | 169.11 |
| 2 | 3.4% | $2.81 | $474.98 | 3.2% | $824.98 | $16,928 | 204.72 |
| 3 | 3.5% | $3.01 | $615.27 | 3.6% | $1,440 | $20,863 | 240.30 |
| 4 | 3.5% | $3.22 | $772.74 | 3.9% | $2,213 | $25,157 | 275.95 |
| 5 | 3.6% | $3.44 | $949.50 | 4.3% | $3,162 | $29,846 | 311.80 |
| 6 | 3.7% | $3.68 | $1,148 | 4.7% | $4,310 | $34,972 | 347.96 |
| 7 | 3.7% | $3.94 | $1,371 | 5.1% | $5,681 | $40,584 | 384.56 |
| 8 | 3.8% | $4.22 | $1,621 | 5.6% | $7,302 | $46,732 | 421.73 |
| 9 | 3.9% | $4.51 | $1,902 | 6.0% | $9,204 | $53,476 | 459.61 |
| 10 | 4.0% | $4.83 | $2,218 | 6.5% | $11,422 | $60,880 | 498.33 |
| 11 | 4.0% | $5.16 | $2,573 | 7.1% | $13,996 | $69,019 | 538.05 |
| 12 | 4.1% | $5.53 | $2,973 | 7.7% | $16,968 | $77,973 | 578.91 |
| 13 | 4.2% | $5.91 | $3,423 | 8.3% | $20,391 | $87,837 | 621.09 |
| 14 | 4.3% | $6.33 | $3,929 | 9.0% | $24,320 | $98,712 | 664.75 |
| 15 | 4.3% | $6.77 | $4,499 | 9.8% | $28,819 | $110,715 | 710.08 |
| 16 | 4.4% | $7.24 | $5,143 | 10.6% | $33,962 | $123,977 | 757.27 |
| 17 | 4.5% | $7.75 | $5,868 | 11.6% | $39,831 | $138,646 | 806.55 |
| 18 | 4.6% | $8.29 | $6,688 | 12.6% | $46,518 | $154,888 | 858.12 |
| 19 | 4.7% | $8.87 | $7,614 | 13.7% | $54,132 | $172,890 | 912.25 |
| 20 | 4.8% | $9.49 | $8,660 | 14.9% | $62,792 | $192,865 | 969.18 |
| 21 | 4.9% | $10.16 | $9,845 | 16.3% | $72,637 | $215,052 | 1029.22 |
| 22 | 5.0% | $10.87 | $11,187 | 17.8% | $83,824 | $239,722 | 1092.65 |
| 23 | 5.0% | $11.63 | $12,707 | 19.5% | $96,531 | $267,184 | 1159.83 |
| 24 | 5.1% | $12.44 | $14,433 | 21.4% | $110,964 | $297,787 | 1231.12 |
| 25 | 5.2% | $13.31 | $16,392 | 23.4% | $127,356 | $331,927 | 1306.92 |