I think we both seem to be emotionally invested in this one Duke .
But there's nothing like a bit of boring math to calm us all down.
Here are the figures.
| CGT Fund | Exit Tax Fund | Exit Tax | Exit Tax Calc | ETF no encash | Out of pocket Tax | Tax Calc | CGT Fund + Extra invest |
Year 0 | 100,000 | 100,000 | | | 100,000 | | | 100,000 |
Year 1 | 107,000 | 107,000 | | | 107,000 | | | 107,000 |
Year 2 | 114,490 | 114,490 | | | 114,490 | | | 114,490 |
Year 3 | 122,504 | 122,504 | | | 122,504 | | | 122,504 |
Year 4 | 131,080 | 131,080 | | | 131,080 | | | 131,080 |
Year 5 | 140,255 | 140,255 | | | 140,255 | | | 140,255 |
Year 6 | 150,073 | 150,073 | | | 150,073 | | | 150,073 |
Year 7 | 160,578 | 160,578 | | | 160,578 | | | 160,578 |
Year 8 | 171,819 | 171,819 | 29,446 | 142,373 | 171,819 | 29,446 | 142,373 | 171,819 |
Year 9 | 183,846 | 152,339 | | | 183,846 | | | 215,353 |
Year 10 | 196,715 | 163,003 | | | 196,715 | | | 230,427 |
Year 11 | 210,485 | 174,413 | | | 210,485 | | | 246,557 |
Year 12 | 225,219 | 186,622 | | | 225,219 | | | 263,816 |
Year 13 | 240,985 | 199,685 | | | 240,985 | | | 282,284 |
Year 14 | 257,853 | 213,663 | | | 257,853 | | | 302,043 |
Year 15 | 275,903 | 228,620 | | | 275,903 | | | 323,186 |
Year 16 | 295,216 | 244,623 | 41,923 | 202,701 | 295,216 | 62,666 | 232,551 | 345,809 |
Year 17 | 315,882 | 216,890 | | | 315,882 | | | 437,069 |
Year 18 | 337,993 | 232,072 | | | 337,993 | | | 467,663 |
Year 19 | 361,653 | 248,317 | | | 361,653 | | | 500,400 |
Year 20 | 386,968 | 265,699 | 25,829 | 239,870 | 386,968 | 63,311 | | 535,428 |
| | | | | | | | |
Invested | 100,000 | 100,000 | | | 192,111 | | | 192,111 |
Tax | 94,700 | 97,198 | | | 155,423 | | | 113,294 |
After Tax | 292,269 | 239,870 | | | 323,657 | | | 422,133 |
So, as stated before, when comparing the CGT fund to the Exit tax fund, Exit tax gives a small (2,498) amount of extra tax, but a huge amount (52,399) less to the investor. If, as you suggest, the punter pays the tax out of his own pocket, they do end up with more, but crucially, they have not invested 100k, they have invested 192K. For an apples to apples comparison, if they had invested the same way in a CGT fund they end up paying 42K less in tax and have 98K more at the end of the 20 years.
The easiest way to compare them all is Internal Rate of Return (IRR) calculations
IRR CGT Fund 5.5%
Exit Tax Fund 4.5%
ETF no encash 3.7%
CGT Fund + Extra invest 5.4%
I hope you can all see that
there is no scenario where you are better off under the exit Tax regime, (given the assumptions 7% annual capital gain, no dividends). But what really amazes/infuriates me is that
the taxman is not even getting the benefit of proportionally higher taxes!!
In scenario 1 you pay 2,498 more tax, but are 52,399 worse off.
In scenario 2 you pay 42K more in tax, but end up with 98K less.
This is not a transfer of wealth. This is simply Wealth destruction!