LISA
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
£
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHI
1
Age 18Age
Contribution
Govt top up
ETF gainETF feeTOTAL
2
Annual contribution£4,00018£4,0001,000.006.50%0.09%£5,256.40
3
Stock market return6.50%19£4,0001,000.006.50%0.09%£10,849.74
4
Annual fee0.09%20£4,0001,000.006.50%0.09%£16,801.60
5
Total contributed by you
£172,00021£4,0001,000.006.50%0.09%£23,134.99
6
Total contributed by govt
£32,00022£4,0001,000.006.50%0.09%£29,874.34
7
LISA value @ age 60
£1,088,67323£4,0001,000.006.50%0.09%£37,045.68
8
24£4,0001,000.006.50%0.09%£44,676.71
9
25£4,0001,000.006.50%0.09%£52,796.89
10
26£4,0001,000.006.50%0.09%£61,437.57
11
27£4,0001,000.006.50%0.09%£70,632.12
12
28£4,0001,000.006.50%0.09%£80,416.04
13
29£4,0001,000.006.50%0.09%£90,827.10
14
30£4,0001,000.006.50%0.09%£101,905.52
15
31£4,0001,000.006.50%0.09%£113,694.07
16
32£4,0001,000.006.50%0.09%£126,238.26
17
33£4,0001,000.006.50%0.09%£139,586.53
18
34£4,0001,000.006.50%0.09%£153,790.42
19
35£4,0001,000.006.50%0.09%£168,904.79
20
36£4,0001,000.006.50%0.09%£184,987.99
21
37£4,0001,000.006.50%0.09%£202,102.12
22
38£4,0001,000.006.50%0.09%£220,313.26
23
39£4,0001,000.006.50%0.09%£239,691.74
24
40£4,0001,000.006.50%0.09%£260,312.38
25
41£4,0001,000.006.50%0.09%£282,254.81
26
42£4,0001,000.006.50%0.09%£305,603.74
27
43£4,0001,000.006.50%0.09%£330,449.34
28
44£4,0001,000.006.50%0.09%£356,887.54
29
45£4,0001,000.006.50%0.09%£385,020.44
30
46£4,0001,000.006.50%0.09%£414,956.65
31
47£4,0001,000.006.50%0.09%£446,811.77
32
48£4,0001,000.006.50%0.09%£480,708.80
33
49£4,0001,000.006.50%0.09%£516,778.64
34
50£4,000£06.50%0.09%£554,160.55
35
51£4,000£06.50%0.09%£593,938.64
36
52£4,000£06.50%0.09%£636,266.50
37
53£4,000£06.50%0.09%£681,307.59
38
54£4,000£06.50%0.09%£729,235.80
39
55£4,000£06.50%0.09%£780,236.22
40
56£4,000£06.50%0.09%£834,505.76
41
57£4,000£06.50%0.09%£892,253.98
42
58£4,000£06.50%0.09%£953,703.86
43
59£4,000£06.50%0.09%£1,019,092.68
44
60£4,000£06.50%0.09%£1,088,672.92
45
46
£172,000£32,000
Loading...
 
 
 
Sheet1