See the exponential power of your capital over time.
Compare conservative base cases against high-conviction return profiles. Discover how small annual edges create generational wealth gaps over decades.
YOUR INPUTS
SCENARIOS
Base Case10%
S&P 500 long-run avg ≈10%
Stretch Case18%
Berkshire Hathaway 1965–2024 ≈19.8%
Sustained 20%+ CAGR over 20+ years has been achieved by very few public investors historically. Figures illustrative — verify against primary sources before public launch.
TRAJECTORY
BASE FINAL VALUE
$3,363,750
Contributed
$0
Growth
$2,863,750
STRETCH FINAL VALUE
$13,696,517
Contributed
$0
Growth
$13,196,517
Base — $3.4MStretch — $13.7M
YEAR BY YEAR
| Year | Base Ending | Stretch Ending | Difference |
|---|---|---|---|
| 1 | $550,000 | $590,000 | $40,000 |
| 2 | $605,000 | $696,200 | $91,200 |
| 3 | $665,500 | $821,516 | $156,016 |
| 4 | $732,050 | $969,389 | $237,339 |
| 5 | $805,255 | $1,143,879 | $338,624 |
| 6 | $885,781 | $1,349,777 | $463,997 |
| 7 | $974,359 | $1,592,737 | $618,378 |
| 8 | $1,071,794 | $1,879,430 | $807,635 |
| 9 | $1,178,974 | $2,217,727 | $1,038,753 |
| 10 | $1,296,871 | $2,616,918 | $1,320,047 |
| 11 | $1,426,558 | $3,087,963 | $1,661,405 |
| 12 | $1,569,214 | $3,643,796 | $2,074,582 |
| 13 | $1,726,136 | $4,299,680 | $2,573,544 |
| 14 | $1,898,749 | $5,073,622 | $3,174,873 |
| 15 | $2,088,624 | $5,986,874 | $3,898,250 |
| 16 | $2,297,486 | $7,064,511 | $4,767,025 |
| 17 | $2,527,235 | $8,336,123 | $5,808,888 |
| 18 | $2,779,959 | $9,836,625 | $7,056,667 |
| 19 | $3,057,955 | $11,607,218 | $8,549,264 |
| 20 | $3,363,750 | $13,696,517 | $10,332,767 |
SAVED SCENARIOS
No saved scenarios yet — adjust the inputs above and save your first one.