| Año | Div. Brutos | Div. Netos | Div. B. Def | Div. N. Def | Valor cartera | V. cartera Def | Inf. Ac. | A. Acumulado | B. generado | B. generado % | Gastos año |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 15.300 | 12.240 | 15.000 | 12.000 | 330.000 | 323.529 | 2,00% | 306.000 | 24.000 | 7,84% | 12.000 |
| 2 | 17.075 | 13.660 | 16.412 | 13.129 | 374.760 | 360.208 | 4,04% | 312.120 | 62.640 | 20,07% | 12.240 |
| 3 | 19.038 | 15.230 | 17.940 | 14.352 | 424.643 | 400.151 | 6,12% | 318.362 | 106.281 | 33,38% | 12.485 |
| 4 | 21.209 | 16.967 | 19.594 | 15.675 | 480.212 | 443.642 | 8,24% | 324.730 | 155.482 | 47,88% | 12.734 |
| 5 | 23.609 | 18.887 | 21.384 | 17.107 | 542.091 | 490.988 | 10,41% | 331.224 | 210.866 | 63,66% | 12.989 |
| 6 | 26.263 | 21.011 | 23.321 | 18.657 | 610.970 | 542.524 | 12,62% | 337.849 | 273.121 | 80,84% | 13.249 |
| 7 | 29.198 | 23.358 | 25.418 | 20.335 | 687.615 | 598.610 | 14,87% | 344.606 | 343.009 | 99,54% | 13.514 |
| 8 | 32.441 | 25.953 | 27.688 | 22.150 | 772.875 | 659.641 | 17,17% | 351.498 | 421.377 | 119,88% | 13.784 |
| 9 | 36.026 | 28.821 | 30.145 | 24.116 | 867.687 | 726.042 | 19,51% | 358.528 | 509.159 | 142,01% | 14.060 |
| 10 | 39.987 | 31.990 | 32.804 | 26.243 | 973.093 | 798.275 | 21,90% | 365.698 | 607.395 | 166,09% | 14.341 |
| 11 | 44.366 | 35.492 | 35.682 | 28.545 | 1.090.245 | 876.843 | 24,34% | 373.012 | 717.232 | 192,28% | 14.628 |
| 12 | 49.203 | 39.363 | 38.797 | 31.037 | 1.220.417 | 962.290 | 26,82% | 380.473 | 839.944 | 220,76% | 14.920 |
| 13 | 54.549 | 43.639 | 42.168 | 33.734 | 1.365.022 | 1.055.207 | 29,36% | 388.082 | 976.940 | 251,74% | 15.219 |
| 14 | 60.455 | 48.364 | 45.817 | 36.654 | 1.525.625 | 1.156.233 | 31,95% | 395.844 | 1.129.781 | 285,41% | 15.523 |
| 15 | 66.980 | 53.584 | 49.767 | 39.813 | 1.703.955 | 1.266.064 | 34,59% | 403.761 | 1.300.195 | 322,02% | 15.834 |
| 16 | 74.188 | 59.350 | 54.042 | 43.233 | 1.901.931 | 1.385.453 | 37,28% | 411.836 | 1.490.095 | 361,82% | 16.150 |
| 17 | 82.150 | 65.720 | 58.669 | 46.935 | 2.121.672 | 1.515.219 | 40,02% | 420.072 | 1.701.599 | 405,07% | 16.473 |
| 18 | 90.946 | 72.757 | 63.677 | 50.941 | 2.365.527 | 1.656.246 | 42,82% | 428.474 | 1.937.053 | 452,08% | 16.803 |
| 19 | 100.661 | 80.529 | 69.097 | 55.278 | 2.636.096 | 1.809.497 | 45,68% | 437.043 | 2.199.052 | 503,17% | 17.139 |
| 20 | 111.392 | 89.114 | 74.964 | 59.971 | 2.936.253 | 1.976.014 | 48,59% | 445.784 | 2.490.469 | 558,67% | 17.482 |
| 21 | 123.245 | 98.596 | 81.314 | 65.051 | 3.269.183 | 2.156.928 | 51,57% | 454.700 | 2.814.483 | 618,98% | 17.831 |
| 22 | 136.335 | 109.068 | 88.187 | 70.549 | 3.638.408 | 2.353.464 | 54,60% | 463.794 | 3.174.614 | 684,49% | 18.188 |
| 23 | 150.792 | 120.634 | 95.626 | 76.501 | 4.047.824 | 2.566.952 | 57,69% | 473.070 | 3.574.754 | 755,65% | 18.552 |
| 24 | 166.758 | 133.407 | 103.677 | 82.942 | 4.501.745 | 2.798.832 | 60,84% | 482.531 | 4.019.214 | 832,94% | 18.923 |
| 25 | 184.391 | 147.513 | 112.392 | 89.913 | 5.004.942 | 3.050.666 | 64,06% | 492.182 | 4.512.760 | 916,89% | 19.301 |
| 26 | 203.863 | 163.090 | 121.824 | 97.459 | 5.562.693 | 3.324.150 | 67,34% | 502.025 | 5.060.668 | 1.008,05% | 19.687 |
| 27 | 225.365 | 180.292 | 132.033 | 105.626 | 6.180.839 | 3.621.119 | 70,69% | 512.066 | 5.668.773 | 1.107,04% | 20.081 |
| 28 | 249.111 | 199.289 | 143.083 | 114.466 | 6.865.840 | 3.943.564 | 74,10% | 522.307 | 6.343.533 | 1.214,52% | 20.483 |
| 29 | 275.332 | 220.265 | 155.043 | 124.034 | 7.624.842 | 4.293.642 | 77,58% | 532.753 | 7.092.089 | 1.331,21% | 20.892 |
| 30 | 304.286 | 243.429 | 167.987 | 134.390 | 8.465.750 | 4.673.694 | 81,14% | 543.408 | 7.922.341 | 1.457,90% | 21.310 |
| 31 | 336.258 | 269.006 | 181.998 | 145.598 | 9.397.307 | 5.086.254 | 84,76% | 554.277 | 8.843.030 | 1.595,42% | 21.736 |
| 32 | 371.561 | 297.249 | 197.163 | 157.730 | 10.429.183 | 5.534.072 | 88,45% | 565.362 | 9.863.820 | 1.744,69% | 22.171 |
| 33 | 410.542 | 328.434 | 213.576 | 170.861 | 11.572.073 | 6.020.125 | 92,22% | 576.669 | 10.995.404 | 1.906,71% | 22.614 |
| 34 | 453.585 | 362.868 | 231.341 | 185.073 | 12.837.806 | 6.547.643 | 96,07% | 588.203 | 12.249.604 | 2.082,55% | 23.067 |
| 35 | 501.111 | 400.888 | 250.569 | 200.455 | 14.239.463 | 7.120.125 | 99,99% | 599.967 | 13.639.496 | 2.273,37% | 23.528 |
| 36 | 553.586 | 442.869 | 271.381 | 217.105 | 15.791.508 | 7.741.363 | 103,99% | 611.966 | 15.179.542 | 2.480,45% | 23.999 |
| 37 | 611.526 | 489.221 | 293.906 | 235.125 | 17.509.937 | 8.415.467 | 108,07% | 624.206 | 16.885.731 | 2.705,16% | 24.479 |
| 38 | 675.499 | 540.400 | 318.287 | 254.629 | 19.412.437 | 9.146.891 | 112,23% | 636.690 | 18.775.747 | 2.948,96% | 24.968 |
| 39 | 746.133 | 596.907 | 344.675 | 275.740 | 21.518.565 | 9.940.463 | 116,47% | 649.423 | 20.869.141 | 3.213,49% | 25.468 |
| 40 | 824.121 | 659.297 | 373.236 | 298.589 | 23.849.945 | 10.801.412 | 120,80% | 662.412 | 23.187.533 | 3.500,47% | 25.977 |
Div. Brutos: Dividendos antes de impuestos cobrados por el total de acciones que se posee en ese momento
Div. Netos: Dividendos despues de impuestos cobrados por el total de acciones que se posee en ese momento
Div. Brutos Def: Dividendos brutos deflactados. Es el equivalente en euros de hoy.
Valor cartera: Valor del total de acciones acumuladas hasta ese momento a precios de mercado
Valor cartera Def: Valor de la cartera deflactado. Es el equivalente en euros de hoy.
Inf. Ac. Inflación acumulada
A. Acumulado: Ahorro acumulado. Es la suma de todas las cantidades ahorradas (de los ingresos del trabajo, etc.) e invertidas hasta ese momento, sin contar los dividendos cobrados.
B. generado: Valor cartera – Ahorro acumulado
El simulador supone que el ahorro anual aumenta en la misma medida que la inflación
Soy nuevo con el tema de comprar acciones,me gustaría saber si el broker tiene que d...
Cuál es la ...
Acabo de terminar de leer tu primer libro educación financiera avanzada partiendo de ...