Investment Growth Decision Studio

Goal-seek, compare scenarios, run Monte Carlo, and export board-ready reports.

Final Nominal (After Tax)

EGP 1,728,760

Total Contributions

EGP 700,000

Projected Gain

EGP 1,028,760

Total Fees

EGP 65,281

Taxes

EGP 114,307

Inflation Drag

EGP 1,398,456

Off track by EGP 1,271,240 at year 10.

Current projection: EGP 1,728,760 | Required monthly: EGP 9,858 | Required return: 23.78%

Deterministic Growth Curve

Synchronized

Path reflects life events, tax model, broker commission, and fee stack.

Compare Scenarios (A vs B)

Pick one variable, set two values, and compare both projections side by side.

Enable comparison

Everything else uses your current inputs.

Goal-Seeking Engine

Required contribution and return to achieve your target by deadline.

TargetEGP 3,000,000

Current ProjectionEGP 1,728,760

Required MonthlyEGP 9,858

Extra Monthly NeededEGP 4,858

Required Return23.78%

Return Gap7.78%

Monthly Breakdown Table

Full monthly path with growth, fees, net contribution, and hypothetical exit value.

Layout

Layout Name

Column Picker (11/15)

Drag chips to reorder columns.

Month
Month Index
Year
Month #
Opening
Growth
Growth (Real)
Contrib Gross
Contrib Net
Fees
Withdrawal
Closing
Contrib To Date
Exit Net (Nominal)
Exit Net (Real)

Year Filter

Rows

Showing 36 of 120 months

Month	Opening	Growth	Growth (Real)	Contrib Gross	Contrib Net	Fees	Withdrawal	Closing	Exit Net (Nominal)	Exit Net (Real)
Y1 M1	EGP 98,800	EGP 1,317	EGP 1,299	EGP 5,000	EGP 4,940	EGP 102	EGP 0	EGP 105,016	EGP 103,965	EGP 102,541
Y1 M2	EGP 105,016	EGP 1,400	EGP 1,362	EGP 5,000	EGP 4,940	EGP 104	EGP 0	EGP 111,311	EGP 110,179	EGP 107,181
Y1 M3	EGP 111,311	EGP 1,484	EGP 1,424	EGP 5,000	EGP 4,940	EGP 107	EGP 0	EGP 117,689	EGP 116,361	EGP 111,644
Y1 M4	EGP 117,689	EGP 1,569	EGP 1,485	EGP 5,000	EGP 4,940	EGP 110	EGP 0	EGP 124,148	EGP 122,616	EGP 116,034
Y1 M5	EGP 124,148	EGP 1,655	EGP 1,545	EGP 5,000	EGP 4,940	EGP 112	EGP 0	EGP 130,691	EGP 128,946	EGP 120,353
Y1 M6	EGP 130,691	EGP 1,743	EGP 1,604	EGP 5,000	EGP 4,940	EGP 115	EGP 0	EGP 137,318	EGP 135,351	EGP 124,600
Y1 M7	EGP 137,318	EGP 1,831	EGP 1,662	EGP 5,000	EGP 4,940	EGP 118	EGP 0	EGP 144,031	EGP 141,832	EGP 128,778
Y1 M8	EGP 144,031	EGP 1,920	EGP 1,720	EGP 5,000	EGP 4,940	EGP 121	EGP 0	EGP 150,831	EGP 148,390	EGP 132,888
Y1 M9	EGP 150,831	EGP 2,011	EGP 1,776	EGP 5,000	EGP 4,940	EGP 124	EGP 0	EGP 157,718	EGP 155,027	EGP 136,929
Y1 M10	EGP 157,718	EGP 2,103	EGP 1,832	EGP 5,000	EGP 4,940	EGP 127	EGP 0	EGP 164,695	EGP 161,743	EGP 140,904
Y1 M11	EGP 164,695	EGP 2,196	EGP 1,887	EGP 5,000	EGP 4,940	EGP 130	EGP 0	EGP 171,761	EGP 168,539	EGP 144,813
Y1 M12	EGP 171,761	EGP 2,290	EGP 1,941	EGP 5,000	EGP 4,940	EGP 133	EGP 0	EGP 178,919	EGP 175,417	EGP 148,658
Y2 M1	EGP 178,919	EGP 2,386	EGP 1,994	EGP 5,000	EGP 4,940	EGP 136	EGP 0	EGP 186,169	EGP 182,376	EGP 152,439
Y2 M2	EGP 186,169	EGP 2,482	EGP 2,046	EGP 5,000	EGP 4,940	EGP 139	EGP 0	EGP 193,512	EGP 189,419	EGP 156,157
Y2 M3	EGP 193,512	EGP 2,580	EGP 2,098	EGP 5,000	EGP 4,940	EGP 142	EGP 0	EGP 200,951	EGP 196,547	EGP 159,814
Y2 M4	EGP 200,951	EGP 2,679	EGP 2,149	EGP 5,000	EGP 4,940	EGP 145	EGP 0	EGP 208,485	EGP 203,760	EGP 163,409
Y2 M5	EGP 208,485	EGP 2,780	EGP 2,199	EGP 5,000	EGP 4,940	EGP 148	EGP 0	EGP 216,117	EGP 211,060	EGP 166,945
Y2 M6	EGP 216,117	EGP 2,882	EGP 2,248	EGP 5,000	EGP 4,940	EGP 151	EGP 0	EGP 223,847	EGP 218,448	EGP 170,422
Y2 M7	EGP 223,847	EGP 2,985	EGP 2,297	EGP 5,000	EGP 4,940	EGP 155	EGP 0	EGP 231,678	EGP 225,925	EGP 173,840
Y2 M8	EGP 231,678	EGP 3,089	EGP 2,344	EGP 5,000	EGP 4,940	EGP 158	EGP 0	EGP 239,609	EGP 233,491	EGP 177,202
Y2 M9	EGP 239,609	EGP 3,195	EGP 2,391	EGP 5,000	EGP 4,940	EGP 161	EGP 0	EGP 247,642	EGP 241,149	EGP 180,506
Y2 M10	EGP 247,642	EGP 3,302	EGP 2,438	EGP 5,000	EGP 4,940	EGP 165	EGP 0	EGP 255,780	EGP 248,900	EGP 183,756
Y2 M11	EGP 255,780	EGP 3,410	EGP 2,483	EGP 5,000	EGP 4,940	EGP 168	EGP 0	EGP 264,022	EGP 256,744	EGP 186,950
Y2 M12	EGP 264,022	EGP 3,520	EGP 2,528	EGP 5,000	EGP 4,940	EGP 171	EGP 0	EGP 272,371	EGP 264,682	EGP 190,091
Y3 M1	EGP 272,371	EGP 3,632	EGP 2,572	EGP 5,000	EGP 4,940	EGP 175	EGP 0	EGP 280,827	EGP 272,717	EGP 193,178
Y3 M2	EGP 280,827	EGP 3,744	EGP 2,616	EGP 5,000	EGP 4,940	EGP 179	EGP 0	EGP 289,393	EGP 280,849	EGP 196,214
Y3 M3	EGP 289,393	EGP 3,859	EGP 2,659	EGP 5,000	EGP 4,940	EGP 182	EGP 0	EGP 298,070	EGP 289,080	EGP 199,197
Y3 M4	EGP 298,070	EGP 3,974	EGP 2,701	EGP 5,000	EGP 4,940	EGP 186	EGP 0	EGP 306,858	EGP 297,411	EGP 202,130
Y3 M5	EGP 306,858	EGP 4,091	EGP 2,743	EGP 5,000	EGP 4,940	EGP 190	EGP 0	EGP 315,760	EGP 305,842	EGP 205,014
Y3 M6	EGP 315,760	EGP 4,210	EGP 2,783	EGP 5,000	EGP 4,940	EGP 193	EGP 0	EGP 324,777	EGP 314,376	EGP 207,847
Y3 M7	EGP 324,777	EGP 4,330	EGP 2,824	EGP 5,000	EGP 4,940	EGP 197	EGP 0	EGP 333,910	EGP 323,014	EGP 210,633
Y3 M8	EGP 333,910	EGP 4,452	EGP 2,863	EGP 5,000	EGP 4,940	EGP 201	EGP 0	EGP 343,161	EGP 331,757	EGP 213,370
Y3 M9	EGP 343,161	EGP 4,575	EGP 2,902	EGP 5,000	EGP 4,940	EGP 205	EGP 0	EGP 352,532	EGP 340,606	EGP 216,061
Y3 M10	EGP 352,532	EGP 4,700	EGP 2,941	EGP 5,000	EGP 4,940	EGP 209	EGP 0	EGP 362,023	EGP 349,563	EGP 218,705
Y3 M11	EGP 362,023	EGP 4,827	EGP 2,979	EGP 5,000	EGP 4,940	EGP 213	EGP 0	EGP 371,637	EGP 358,629	EGP 221,304
Y3 M12	EGP 371,637	EGP 4,955	EGP 3,016	EGP 5,000	EGP 4,940	EGP 217	EGP 0	EGP 381,376	EGP 367,806	EGP 223,858

Recent Yearly Breakdown

Latest 5 points with net-tax and real-value outcomes.

Year 10
Net Tax: EGP 1,728,760Real: EGP 330,305Tax: EGP 114,307
Year 9
Net Tax: EGP 1,437,451Real: EGP 324,082Tax: EGP 88,606
Year 8
Net Tax: EGP 1,186,849Real: EGP 315,747Tax: EGP 67,428
Year 7
Net Tax: EGP 971,147Real: EGP 304,867Tax: EGP 50,127
Year 6
Net Tax: EGP 785,364Real: EGP 290,924Tax: EGP 36,152