DRIP Calculator
See how dividend reinvestment compounds your returns over time.
Initial Value
$5,000
DRIP Value (Yr 20)
$23,196.79
364% total return
No-DRIP Value
$9,030.56
DRIP Income (Yr 20)
$1,363.11/yr
$114/mo
DRIP advantage: +$14,166.23 more portfolio value
257 shares with DRIP vs 100 shares without. Annual income $1,363.11 vs $530.66.
Portfolio Value
Annual Dividend Income
Year-by-Year Breakdown
| Year | DRIP Shares | DRIP Value | DRIP Income | No-DRIP Value | No-DRIP Income |
|---|---|---|---|---|---|
| 0 | 100.0 | $5,000 | $200 | $5,000 | $200 |
| 1 | 104.0 | $5,356 | $218.4 | $5,150 | $210 |
| 2 | 108.2 | $5,741.63 | $238.67 | $5,304.5 | $220.5 |
| 3 | 112.7 | $6,159.71 | $261.02 | $5,463.64 | $231.53 |
| 4 | 117.5 | $6,613.36 | $285.69 | $5,627.54 | $243.1 |
| 5 | 122.6 | $7,106.01 | $312.93 | $5,796.37 | $255.26 |
| 6 | 128.0 | $7,641.51 | $343.05 | $5,970.26 | $268.02 |
| 7 | 133.7 | $8,224.09 | $376.37 | $6,149.37 | $281.42 |
| 8 | 139.9 | $8,858.48 | $413.27 | $6,333.85 | $295.49 |
| 9 | 146.4 | $9,549.9 | $454.18 | $6,523.87 | $310.27 |
| 10 | 153.3 | $10,304.2 | $499.57 | $6,719.58 | $325.78 |
| 11 | 160.8 | $11,127.88 | $549.98 | $6,921.17 | $342.07 |
| 12 | 168.7 | $12,028.2 | $606.02 | $7,128.8 | $359.17 |
| 13 | 177.2 | $13,013.24 | $668.38 | $7,342.67 | $377.13 |
| 14 | 186.3 | $14,092.07 | $737.84 | $7,562.95 | $395.99 |
| 15 | 196.1 | $15,274.81 | $815.3 | $7,789.84 | $415.79 |
| 16 | 206.6 | $16,572.81 | $901.76 | $8,023.53 | $436.57 |
| 17 | 217.8 | $17,998.8 | $998.36 | $8,264.24 | $458.4 |
| 18 | 229.9 | $19,567.08 | $1,106.43 | $8,512.17 | $481.32 |
| 19 | 242.9 | $21,293.72 | $1,227.44 | $8,767.53 | $505.39 |
| 20 | 256.9 | $23,196.79 | $1,363.11 | $9,030.56 | $530.66 |