It appears that by saving in a tax-deferred vehicle you would accumulate $10,062,657 ($7,796,993 after taxes on the earnings) vs. $5,743,491 in a taxable savings account. <div id="chart1Container">Chart will load here</div> <script type="text/javascript"> <!-- var myChart1 = new FusionCharts( "MSColumn2D", "myChart1Id", "100%", "100%", "0", "1" ); myChart1.setXMLData("<chart showValues='0' showFCMenuItem='0' decimals='0' formatNumberScale='0' caption='Taxable vs. Tax-Deferred Savings' xAxisName='Year' numberPrefix='$' bgColor='FFFFFF' showBorder='1' borderColor='FFFFFF' borderThickness='1' canvasBgColor='E6E3CF' palette='2' numberSuffix='' thousandSeparator=',' decimalSeparator='.'><categories><category label='1' /><category label='' /><category label='' /><category label='4' /><category label='' /><category label='' /><category label='7' /><category label='' /><category label='' /><category label='10' /><category label='' /><category label='' /><category label='13' /><category label='' /><category label='' /><category label='16' /><category label='' /><category label='' /><category label='19' /><category label='' /><category label='' /><category label='22' /><category label='' /><category label='' /><category label='25' /><category label='' /><category label='' /><category label='28' /><category label='' /><category label='' /></categories><dataset seriesName='Taxable'><set value='1060000.0' /><set value='1123600.0' /><set value='1191016.0' /><set value='1262477.0' /><set value='1338226.0' /><set value='1418519.0' /><set value='1503630.0' /><set value='1593848.0' /><set value='1689479.0' /><set value='1790848.0' /><set value='1898299.0' /><set value='2012196.0' /><set value='2132928.0' /><set value='2260904.0' /><set value='2396558.0' /><set value='2540352.0' /><set value='2692773.0' /><set value='2854339.0' /><set value='3025600.0' /><set value='3207135.0' /><set value='3399564.0' /><set value='3603537.0' /><set value='3819750.0' /><set value='4048935.0' /><set value='4291871.0' /><set value='4549383.0' /><set value='4822346.0' /><set value='5111687.0' /><set value='5418388.0' /><set value='5743491.0' /></dataset><dataset seriesName='Tax-Deferred'><set value='1080000.0' /><set value='1166400.0' /><set value='1259712.0' /><set value='1360489.0' /><set value='1469328.0' /><set value='1586874.0' /><set value='1713824.0' /><set value='1850930.0' /><set value='1999005.0' /><set value='2158925.0' /><set value='2331639.0' /><set value='2518170.0' /><set value='2719624.0' /><set value='2937194.0' /><set value='3172169.0' /><set value='3425943.0' /><set value='3700018.0' /><set value='3996019.0' /><set value='4315701.0' /><set value='4660957.0' /><set value='5033834.0' /><set value='5436540.0' /><set value='5871464.0' /><set value='6341181.0' /><set value='6848475.0' /><set value='7396353.0' /><set value='7988061.0' /><set value='8627106.0' /><set value='9317275.0' /><set value='1.0062657E7' /></dataset></chart>"); // --> </script> <table class='pure-table pure-table-bordered' role='grid'><tr><th scope="col"></th><th colspan="4">Taxable</th><th colspan="3">Tax-Deferred</th></tr><tr><th scope="col">Year</th><th scope="col">Beginning Balance</th><th scope="col">Return @ 8.00%</th><th scope="col">Taxes @ 25.00%</th><th scope="col">Ending Balance</th><th scope="col">Beginning Balance</th><th scope="col">Return @ 8.00%</th><th scope="col">Ending Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$1,000,000</td><td>$80,000</td><td>$20,000</td><td>$1,060,000</td><td>$1,000,000</td><td>$80,000</td><td>$1,080,000</td></td></tr><tr><td role="rowheader" scope="row">2</td><td>1,060,000</td><td>84,800</td><td>21,200</td><td>1,123,600</td><td>1,080,000</td><td>86,400</td><td>1,166,400</td></td></tr><tr><td role="rowheader" scope="row">3</td><td>1,123,600</td><td>89,888</td><td>22,472</td><td>1,191,016</td><td>1,166,400</td><td>93,312</td><td>1,259,712</td></td></tr><tr><td role="rowheader" scope="row">4</td><td>1,191,016</td><td>95,281</td><td>23,820</td><td>1,262,477</td><td>1,259,712</td><td>100,777</td><td>1,360,489</td></td></tr><tr><td role="rowheader" scope="row">5</td><td>1,262,477</td><td>100,998</td><td>25,250</td><td>1,338,226</td><td>1,360,489</td><td>108,839</td><td>1,469,328</td></td></tr><tr><td role="rowheader" scope="row">6</td><td>1,338,226</td><td>107,058</td><td>26,765</td><td>1,418,519</td><td>1,469,328</td><td>117,546</td><td>1,586,874</td></td></tr><tr><td role="rowheader" scope="row">7</td><td>1,418,519</td><td>113,482</td><td>28,370</td><td>1,503,630</td><td>1,586,874</td><td>126,950</td><td>1,713,824</td></td></tr><tr><td role="rowheader" scope="row">8</td><td>1,503,630</td><td>120,290</td><td>30,073</td><td>1,593,848</td><td>1,713,824</td><td>137,106</td><td>1,850,930</td></td></tr><tr><td role="rowheader" scope="row">9</td><td>1,593,848</td><td>127,508</td><td>31,877</td><td>1,689,479</td><td>1,850,930</td><td>148,074</td><td>1,999,005</td></td></tr><tr><td role="rowheader" scope="row">10</td><td>1,689,479</td><td>135,158</td><td>33,790</td><td>1,790,848</td><td>1,999,005</td><td>159,920</td><td>2,158,925</td></td></tr><tr><td role="rowheader" scope="row">11</td><td>1,790,848</td><td>143,268</td><td>35,817</td><td>1,898,299</td><td>2,158,925</td><td>172,714</td><td>2,331,639</td></td></tr><tr><td role="rowheader" scope="row">12</td><td>1,898,299</td><td>151,864</td><td>37,966</td><td>2,012,196</td><td>2,331,639</td><td>186,531</td><td>2,518,170</td></td></tr><tr><td role="rowheader" scope="row">13</td><td>2,012,196</td><td>160,976</td><td>40,244</td><td>2,132,928</td><td>2,518,170</td><td>201,454</td><td>2,719,624</td></td></tr><tr><td role="rowheader" scope="row">14</td><td>2,132,928</td><td>170,634</td><td>42,659</td><td>2,260,904</td><td>2,719,624</td><td>217,570</td><td>2,937,194</td></td></tr><tr><td role="rowheader" scope="row">15</td><td>2,260,904</td><td>180,872</td><td>45,218</td><td>2,396,558</td><td>2,937,194</td><td>234,975</td><td>3,172,169</td></td></tr><tr><td role="rowheader" scope="row">16</td><td>2,396,558</td><td>191,725</td><td>47,931</td><td>2,540,352</td><td>3,172,169</td><td>253,774</td><td>3,425,943</td></td></tr><tr><td role="rowheader" scope="row">17</td><td>2,540,352</td><td>203,228</td><td>50,807</td><td>2,692,773</td><td>3,425,943</td><td>274,075</td><td>3,700,018</td></td></tr><tr><td role="rowheader" scope="row">18</td><td>2,692,773</td><td>215,422</td><td>53,855</td><td>2,854,339</td><td>3,700,018</td><td>296,001</td><td>3,996,019</td></td></tr><tr><td role="rowheader" scope="row">19</td><td>2,854,339</td><td>228,347</td><td>57,087</td><td>3,025,600</td><td>3,996,019</td><td>319,682</td><td>4,315,701</td></td></tr><tr><td role="rowheader" scope="row">20</td><td>3,025,600</td><td>242,048</td><td>60,512</td><td>3,207,135</td><td>4,315,701</td><td>345,256</td><td>4,660,957</td></td></tr><tr><td role="rowheader" scope="row">21</td><td>3,207,135</td><td>256,571</td><td>64,143</td><td>3,399,564</td><td>4,660,957</td><td>372,877</td><td>5,033,834</td></td></tr><tr><td role="rowheader" scope="row">22</td><td>3,399,564</td><td>271,965</td><td>67,991</td><td>3,603,537</td><td>5,033,834</td><td>402,707</td><td>5,436,540</td></td></tr><tr><td role="rowheader" scope="row">23</td><td>3,603,537</td><td>288,283</td><td>72,071</td><td>3,819,750</td><td>5,436,540</td><td>434,923</td><td>5,871,464</td></td></tr><tr><td role="rowheader" scope="row">24</td><td>3,819,750</td><td>305,580</td><td>76,395</td><td>4,048,935</td><td>5,871,464</td><td>469,717</td><td>6,341,181</td></td></tr><tr><td role="rowheader" scope="row">25</td><td>4,048,935</td><td>323,915</td><td>80,979</td><td>4,291,871</td><td>6,341,181</td><td>507,294</td><td>6,848,475</td></td></tr><tr><td role="rowheader" scope="row">26</td><td>4,291,871</td><td>343,350</td><td>85,837</td><td>4,549,383</td><td>6,848,475</td><td>547,878</td><td>7,396,353</td></td></tr><tr><td role="rowheader" scope="row">27</td><td>4,549,383</td><td>363,951</td><td>90,988</td><td>4,822,346</td><td>7,396,353</td><td>591,708</td><td>7,988,061</td></td></tr><tr><td role="rowheader" scope="row">28</td><td>4,822,346</td><td>385,788</td><td>96,447</td><td>5,111,687</td><td>7,988,061</td><td>639,045</td><td>8,627,106</td></td></tr><tr><td role="rowheader" scope="row">29</td><td>5,111,687</td><td>408,935</td><td>102,234</td><td>5,418,388</td><td>8,627,106</td><td>690,169</td><td>9,317,275</td></td></tr><tr><td role="rowheader" scope="row">30</td><td>5,418,388</td><td>433,471</td><td>108,368</td><td>5,743,491</td><td>9,317,275</td><td>745,382</td><td>10,062,657</td></td></tr></table>