|
Line 11: Enter the estimated total annual return, including capital gains
and dividends. We recommend that you use 9%, because this is a reasonable
return.
Line 12: Enter the estimated dividend yield on Canadian stocks/ETFs
eligible for the enhanced dividend tax credit.
Line 13: Enter the estimated dividend yield on other stocks/ETFs.
Line 14: The annual average capital gains are
calculated based on Lines 10 and 11 for the Canadian stocks/ETFs eligible
for the enhanced dividend tax credit, and on Lines 10 and 12 for the other
stocks/ETFs.
The calculator applies the same market value increase to all stocks, and uses
this to calculate capital gains when stocks are sold. In actual fact, when
you have to sell some investments because you need some money, you can choose to
sell the ones which have not generated as much capital gain. This would
reduce the taxes payable.
The calculator assumes that you are not selling any stocks. If you do sell stocks, to purchase other stocks, this
will generate capital gains even if you are not withdrawing money from your
investment account.
The results
Line 15: Average annual after tax income is the
average of the annual amounts for either 30 years, if there are no
principal repayments being made, or for the number of years spanned by the
borrowing period plus the amortization period (the analysis period).
The amounts are calculated as:
 |
in the non-borrowing case:
 |
your taxable income as input on line 2 |
 |
less income tax |
|
 |
in the borrow to invest case:
 |
your taxable income as input on line 2 |
 |
plus actual dividends and other investment
income |
 |
less interest expense |
 |
less principal repayments, if any |
 |
less income tax |
|
The calculator assumes that the investment income is not reinvested, but is
withdrawn.
Line 16 and 17: Difference in the average annual amounts, and total
difference. When the average annual amount for the borrowing case is
greater than that for the non-borrowing case, you still may have lower net disposable income
in the first several years. Click on the Details link to see the details
of annual results.
Line 18: Balance of investments - this is the total market value of your
investments at the end of the analysis period. The cost basis will be the
amount that you originally borrowed to invest.
Line 19: Outstanding loan balance - this is the loan balance at the end of
the analysis period. If you have chosen to pay interest only, it will be
the same as the original loan balance.
The calculator then computes the total that you are ahead by at the end of the
analysis period, including the annual average difference in net after tax
income. This includes unrealized capital gains, which will become taxable
when investments are sold.
Compare different results
To compare different results, open the calculator again in another browser
window, and compare them side by side. You only need one of the windows
showing all information. Shrink additional windows so just the input/ results column is showing.
If you change data in one of the shrunken windows, you will have to scroll to
the left to hit the calculate button.
Printing
You can also print the results. The Input and Results sheet can be printed
by clicking on the print button. To print the Details sheet, set your
browser to print in landscape mode. You can use your browser print
function instead of the print button, and set it to shrink the output to fit the
page. Make sure when you print the Input and Results sheet that you set
the orientation back to portrait mode.
The Details
Click on the Details link to get to the Details sheet. Most of this sheet
is self-explanatory.
Dividend income - both actual Canadian dividends and other dividends are
calculated assuming that purchases of investments are made evenly throughout the
year.
Taxable income - The amounts are calculated as:
 |
in the non-borrowing case:
 |
your taxable income as input on line 2 |
|
 |
in the borrow to invest case:
 |
your taxable income as input on line 2 |
 |
plus grossed-up Canadian dividends (actual
dividends + 44% for 2010, 41% for 2011, 38% for 2012 and later
years) |
 |
plus other dividends |
 |
less interest expense |
|
In calculating taxes payable, the only tax credits used
are the personal amount and enhanced dividend tax credit. No
refundable tax credits are included in the calculations. The Ontario
Health Premium is not included in the tax calculation, but any applicable
provincial surtaxes are included. Québec taxes are net of the
federal tax abatement.
See our article on Borrowing
to Invest from the Stocks and Bonds page.
Tax tip: Keep a
separate account for investments purchased with borrowed funds, to ensure
a clear paper trail for interest deductibility.
Check out our other calculators.
Revised: February 07, 2012
Feel free to link to the Calculators page at www.TaxTips.ca/calculators.htm
from your website.
|