Required Implied CAGR
51.52%
Annual compounded return rate
Projected Portfolio Value
$248,750.42
Lump sum + monthly DCA combined
Total Capital Invested
$29,000
$5,000 initial + $24,000 DCA
Portfolio ROI Multiple
8.58x
Across 4 years to 2030
Simulation Inputs
$350,000
$100,000
$500,000
$1,000,000
2030
2027
2030
2035
$65,000
Model Methodology: Trajectories are charted using smooth compound annual growth paths. Monthly contributions accumulate fractional BTC at prevailing period prices and revalue at the target horizon.
Trajectory & Portfolio Growth Timeline
Annual Milestone Breakdown & Accumulation Ledger
Year-by-year projections| Year | Projected BTC Price | Annual Growth | Cumulative Invested | Accumulated BTC | Portfolio Value | Unrealized Gains |
|---|
Ready to export current projections.