インデックス投資のシミュレーターに数字入力するのは面倒…
積立NISAやiDeCoでインデックス投資をしたら将来的にいくらになるのか、
各サイトにシミュレーターがあるのですが
極度のめんどくさがりなので
利回りなどを入力するのすら面倒 に思いました…
というわけで 利回りごとの早見表 を作りました。
積立NISAやiDeCoなどで想定される投資金額ごとに表にしたので
↑の目次から目的の表をご覧くださいませ。
表の見方
旧つみたてNISA（～2023年） 3.3万/月
（単位：万円）
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 1 | 39.6 | 40.0 +0.4 (+1.0%) |
40.4 +0.8 (+2.0%) |
40.8 +1.2 (+3.0%) |
41.2 +1.6 (+4.0%) |
41.6 +2.0 (+5.0%) |
42.0 +2.4 (+6.0%) |
42.4 +2.8 (+7.0%) |
42.8 +3.2 (+8.0%) |
39.6 | 1 |
| 2 | 79.2 | 80.4 +1.2 (+1.5%) |
81.6 +2.4 (+3.0%) |
82.8 +3.6 (+4.5%) |
84.0 +4.8 (+6.1%) |
85.2 +6.0 (+7.6%) |
86.5 +7.3 (+9.2%) |
87.7 +8.5 (+10.7%) |
89.0 +9.8 (+12.3%) |
79.2 | 2 |
| 3 | 118.8 | 121.2 +2.4 (+2.0%) |
123.6 +4.8 (+4.1%) |
126.1 +7.3 (+6.1%) |
128.6 +9.8 (+8.2%) |
131.1 +12.3 (+10.3%) |
133.6 +14.8 (+12.5%) |
136.2 +17.4 (+14.7%) |
138.8 +20.0 (+16.9%) |
118.8 | 3 |
| 4 | 158.4 | 162.4 +4.0 (+2.5%) |
166.5 +8.1 (+5.1%) |
170.6 +12.2 (+7.7%) |
174.9 +16.5 (+10.4%) |
179.2 +20.8 (+13.1%) |
183.6 +25.2 (+15.9%) |
188.1 +29.7 (+18.8%) |
192.7 +34.3 (+21.7%) |
158.4 | 4 |
| 5 | 198 | 204.0 +6.0 (+3.0%) |
210.2 +12.2 (+6.2%) |
216.5 +18.5 (+9.4%) |
223.1 +25.1 (+12.7%) |
229.8 +31.8 (+16.0%) |
236.6 +38.6 (+19.5%) |
243.7 +45.7 (+23.1%) |
250.9 +52.9 (+26.7%) |
198 | 5 |
| 6 | 237.6 | 246.1 +8.5 (+3.6%) |
254.8 +17.2 (+7.2%) |
263.8 +26.2 (+11.0%) |
273.2 +35.6 (+15.0%) |
282.8 +45.2 (+19.0%) |
292.8 +55.2 (+23.2%) |
303.1 +65.5 (+27.6%) |
313.7 +76.1 (+32.0%) |
237.6 | 6 |
| 7 | 277.2 | 288.5 +11.3 (+4.1%) |
300.3 +23.1 (+8.3%) |
312.5 +35.3 (+12.7%) |
325.3 +48.1 (+17.3%) |
338.5 +61.3 (+22.1%) |
352.3 +75.1 (+27.1%) |
366.7 +89.5 (+32.3%) |
381.6 +104.4 (+37.7%) |
277.2 | 7 |
| 8 | 316.8 | 331.4 +14.6 (+4.6%) |
346.7 +29.9 (+9.4%) |
362.7 +45.9 (+14.5%) |
379.5 +62.7 (+19.8%) |
397.1 +80.3 (+25.3%) |
415.5 +98.7 (+31.1%) |
434.7 +117.9 (+37.2%) |
454.9 +138.1 (+43.6%) |
316.8 | 8 |
| 9 | 356.4 | 374.7 +18.3 (+5.1%) |
394.0 +37.6 (+10.6%) |
414.4 +58.0 (+16.3%) |
435.8 +79.4 (+22.3%) |
458.5 +102.1 (+28.6%) |
482.4 +126.0 (+35.3%) |
507.5 +151.1 (+42.4%) |
534.1 +177.7 (+49.9%) |
356.4 | 9 |
| 10 | 396 | 418.4 +22.4 (+5.7%) |
442.3 +46.3 (+11.7%) |
467.6 +71.6 (+18.1%) |
494.5 +98.5 (+24.9%) |
523.0 +127.0 (+32.1%) |
553.3 +157.3 (+39.7%) |
585.4 +189.4 (+47.8%) |
619.6 +223.6 (+56.5%) |
396 | 10 |
| 11 | 435.6 | 462.6 +27.0 (+6.2%) |
491.5 +55.9 (+12.8%) |
522.4 +86.8 (+19.9%) |
555.4 +119.8 (+27.5%) |
590.7 +155.1 (+35.6%) |
628.4 +192.8 (+44.3%) |
668.8 +233.2 (+53.5%) |
711.9 +276.3 (+63.4%) |
435.6 | 11 |
| 12 | 475.2 | 507.2 +32.0 (+6.7%) |
541.7 +66.5 (+14.0%) |
578.9 +103.7 (+21.8%) |
618.8 +143.6 (+30.2%) |
661.8 +186.6 (+39.3%) |
708.1 +232.9 (+49.0%) |
758.0 +282.8 (+59.5%) |
811.6 +336.4 (+70.8%) |
475.2 | 12 |
| 13 | 514.8 | 552.3 +37.5 (+7.3%) |
593.0 +78.2 (+15.2%) |
637.0 +122.2 (+23.7%) |
684.8 +170.0 (+33.0%) |
736.5 +221.7 (+43.1%) |
792.6 +277.8 (+54.0%) |
853.4 +338.6 (+65.8%) |
919.3 +404.5 (+78.6%) |
514.8 | 13 |
| 14 | 554.4 | 597.8 +43.4 (+7.8%) |
645.2 +90.8 (+16.4%) |
696.9 +142.5 (+25.7%) |
753.3 +198.9 (+35.9%) |
814.9 +260.5 (+47.0%) |
882.1 +327.7 (+59.1%) |
955.5 +401.1 (+72.4%) |
1035.6 +481.2 (+86.8%) |
554.4 | 14 |
| 15 | 594 | 643.8 +49.8 (+8.4%) |
698.5 +104.5 (+17.6%) |
758.6 +164.6 (+27.7%) |
824.7 +230.7 (+38.8%) |
897.2 +303.2 (+51.0%) |
977.0 +383.0 (+64.5%) |
1064.8 +470.8 (+79.3%) |
1161.2 +567.2 (+95.5%) |
594 | 15 |
| 16 | 633.6 | 690.2 +56.6 (+8.9%) |
752.9 +119.3 (+18.8%) |
822.2 +188.6 (+29.8%) |
898.8 +265.2 (+41.9%) |
983.7 +350.1 (+55.3%) |
1077.6 +444.0 (+70.1%) |
1181.7 +548.1 (+86.5%) |
1296.9 +663.3 (+104.7%) |
633.6 | 16 |
| 17 | 673.2 | 737.1 +63.9 (+9.5%) |
808.3 +135.1 (+20.1%) |
887.6 +214.4 (+31.8%) |
976.0 +302.8 (+45.0%) |
1074.4 +401.2 (+59.6%) |
1184.3 +511.1 (+75.9%) |
1306.8 +633.6 (+94.1%) |
1443.4 +770.2 (+114.4%) |
673.2 | 17 |
| 18 | 712.8 | 784.5 +71.7 (+10.1%) |
864.9 +152.1 (+21.3%) |
955.0 +242.2 (+34.0%) |
1056.2 +343.4 (+48.2%) |
1169.7 +456.9 (+64.1%) |
1297.3 +584.5 (+82.0%) |
1440.6 +727.8 (+102.1%) |
1601.7 +888.9 (+124.7%) |
712.8 | 18 |
| 19 | 752.4 | 832.4 +80.0 (+10.6%) |
922.6 +170.2 (+22.6%) |
1024.5 +272.1 (+36.2%) |
1139.6 +387.2 (+51.5%) |
1269.8 +517.4 (+68.8%) |
1417.1 +664.7 (+88.3%) |
1583.8 +831.4 (+110.5%) |
1772.6 +1020.2 (+135.6%) |
752.4 | 19 |
| 20 | 792 | 880.7 +88.7 (+11.2%) |
981.4 +189.4 (+23.9%) |
1096.0 +304.0 (+38.4%) |
1226.4 +434.4 (+54.8%) |
1374.9 +582.9 (+73.6%) |
1544.1 +752.1 (+95.0%) |
1737.1 +945.1 (+119.3%) |
1957.1 +1165.1 (+147.1%) |
792 | 20 |
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
新つみたてNISA（2024年～） 5.0万/月
（単位：万円）
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 1 | 60 | 60.6 +0.6 (+1.0%) |
61.2 +1.2 (+2.0%) |
61.8 +1.8 (+3.0%) |
62.4 +2.4 (+4.0%) |
63.0 +3.0 (+5.0%) |
63.6 +3.6 (+6.0%) |
64.2 +4.2 (+7.0%) |
64.8 +4.8 (+8.0%) |
60 | 1 |
| 2 | 120 | 121.8 +1.8 (+1.5%) |
123.6 +3.6 (+3.0%) |
125.5 +5.5 (+4.5%) |
127.3 +7.3 (+6.1%) |
129.2 +9.2 (+7.6%) |
131.0 +11.0 (+9.2%) |
132.9 +12.9 (+10.7%) |
134.8 +14.8 (+12.3%) |
120 | 2 |
| 3 | 180 | 183.6 +3.6 (+2.0%) |
187.3 +7.3 (+4.1%) |
191.0 +11.0 (+6.1%) |
194.8 +14.8 (+8.2%) |
198.6 +18.6 (+10.3%) |
202.5 +22.5 (+12.5%) |
206.4 +26.4 (+14.7%) |
210.4 +30.4 (+16.9%) |
180 | 3 |
| 4 | 240 | 246.1 +6.1 (+2.5%) |
252.2 +12.2 (+5.1%) |
258.5 +18.5 (+7.7%) |
265.0 +25.0 (+10.4%) |
271.5 +31.5 (+13.1%) |
278.2 +38.2 (+15.9%) |
285.0 +45.0 (+18.8%) |
292.0 +52.0 (+21.7%) |
240 | 4 |
| 5 | 300 | 309.1 +9.1 (+3.0%) |
318.5 +18.5 (+6.2%) |
328.1 +28.1 (+9.4%) |
338.0 +38.0 (+12.7%) |
348.1 +48.1 (+16.0%) |
358.5 +58.5 (+19.5%) |
369.2 +69.2 (+23.1%) |
380.2 +80.2 (+26.7%) |
300 | 5 |
| 6 | 360 | 372.8 +12.8 (+3.6%) |
386.1 +26.1 (+7.2%) |
399.7 +39.7 (+11.0%) |
413.9 +53.9 (+15.0%) |
428.5 +68.5 (+19.0%) |
443.6 +83.6 (+23.2%) |
459.2 +99.2 (+27.6%) |
475.4 +115.4 (+32.0%) |
360 | 6 |
| 7 | 420 | 437.1 +17.1 (+4.1%) |
455.0 +35.0 (+8.3%) |
473.5 +53.5 (+12.7%) |
492.9 +72.9 (+17.3%) |
512.9 +92.9 (+22.1%) |
533.8 +113.8 (+27.1%) |
555.6 +135.6 (+32.3%) |
578.2 +158.2 (+37.7%) |
420 | 7 |
| 8 | 480 | 502.1 +22.1 (+4.6%) |
525.3 +45.3 (+9.4%) |
549.5 +69.5 (+14.5%) |
575.0 +95.0 (+19.8%) |
601.6 +121.6 (+25.3%) |
629.5 +149.5 (+31.1%) |
658.7 +178.7 (+37.2%) |
689.3 +209.3 (+43.6%) |
480 | 8 |
| 9 | 540 | 567.7 +27.7 (+5.1%) |
597.0 +57.0 (+10.6%) |
627.8 +87.8 (+16.3%) |
660.4 +120.4 (+22.3%) |
694.7 +154.7 (+28.6%) |
730.8 +190.8 (+35.3%) |
769.0 +229.0 (+42.4%) |
809.2 +269.2 (+49.9%) |
540 | 9 |
| 10 | 600 | 634.0 +34.0 (+5.7%) |
670.1 +70.1 (+11.7%) |
708.5 +108.5 (+18.1%) |
749.2 +149.2 (+24.9%) |
792.4 +192.4 (+32.1%) |
838.3 +238.3 (+39.7%) |
887.0 +287.0 (+47.8%) |
938.7 +338.7 (+56.5%) |
600 | 10 |
| 11 | 660 | 701.0 +41.0 (+6.2%) |
744.7 +84.7 (+12.8%) |
791.5 +131.5 (+19.9%) |
841.5 +181.5 (+27.5%) |
895.0 +235.0 (+35.6%) |
952.2 +292.2 (+44.3%) |
1013.3 +353.3 (+53.5%) |
1078.6 +418.6 (+63.4%) |
660 | 11 |
| 12 | 720 | 768.6 +48.6 (+6.7%) |
820.8 +100.8 (+14.0%) |
877.1 +157.1 (+21.8%) |
937.6 +217.6 (+30.2%) |
1002.8 +282.8 (+39.3%) |
1072.9 +352.9 (+49.0%) |
1148.4 +428.4 (+59.5%) |
1229.7 +509.7 (+70.8%) |
720 | 12 |
| 13 | 780 | 836.8 +56.8 (+7.3%) |
898.4 +118.4 (+15.2%) |
965.2 +185.2 (+23.7%) |
1037.5 +257.5 (+33.0%) |
1115.9 +335.9 (+43.1%) |
1200.9 +420.9 (+54.0%) |
1293.0 +513.0 (+65.8%) |
1392.9 +612.9 (+78.6%) |
780 | 13 |
| 14 | 840 | 905.8 +65.8 (+7.8%) |
977.6 +137.6 (+16.4%) |
1055.9 +215.9 (+25.7%) |
1141.4 +301.4 (+35.9%) |
1234.7 +394.7 (+47.0%) |
1336.6 +496.6 (+59.1%) |
1447.7 +607.7 (+72.4%) |
1569.1 +729.1 (+86.8%) |
840 | 14 |
| 15 | 900 | 975.5 +75.5 (+8.4%) |
1058.4 +158.4 (+17.6%) |
1149.4 +249.4 (+27.7%) |
1249.5 +349.5 (+38.8%) |
1359.4 +459.4 (+51.0%) |
1480.4 +580.4 (+64.5%) |
1613.3 +713.3 (+79.3%) |
1759.5 +859.5 (+95.5%) |
900 | 15 |
| 16 | 960 | 1045.8 +85.8 (+8.9%) |
1140.7 +180.7 (+18.8%) |
1245.7 +285.7 (+29.8%) |
1361.9 +401.9 (+41.9%) |
1490.4 +530.4 (+55.3%) |
1632.8 +672.8 (+70.1%) |
1790.4 +830.4 (+86.5%) |
1965.0 +1005.0 (+104.7%) |
960 | 16 |
| 17 | 1020 | 1116.9 +96.9 (+9.5%) |
1224.7 +204.7 (+20.1%) |
1344.9 +324.9 (+31.8%) |
1478.7 +458.7 (+45.0%) |
1627.9 +607.9 (+59.6%) |
1794.3 +774.3 (+75.9%) |
1979.9 +959.9 (+94.1%) |
2187.0 +1167.0 (+114.4%) |
1020 | 17 |
| 18 | 1080 | 1188.7 +108.7 (+10.1%) |
1310.4 +230.4 (+21.3%) |
1447.0 +367.0 (+34.0%) |
1600.3 +520.3 (+48.2%) |
1772.3 +692.3 (+64.1%) |
1965.6 +885.6 (+82.0%) |
2182.7 +1102.7 (+102.1%) |
2426.8 +1346.8 (+124.7%) |
1080 | 18 |
| 19 | 1140 | 1261.1 +121.1 (+10.6%) |
1397.8 +257.8 (+22.6%) |
1552.2 +412.2 (+36.2%) |
1726.7 +586.7 (+51.5%) |
1924.0 +784.0 (+68.8%) |
2147.1 +1007.1 (+88.3%) |
2399.7 +1259.7 (+110.5%) |
2685.7 +1545.7 (+135.6%) |
1140 | 19 |
| 20 | 1200 | 1334.4 +134.4 (+11.2%) |
1487.0 +287.0 (+23.9%) |
1660.6 +460.6 (+38.4%) |
1858.2 +658.2 (+54.8%) |
2083.2 +883.2 (+73.6%) |
2339.6 +1139.6 (+95.0%) |
2631.9 +1431.9 (+119.3%) |
2965.4 +1765.4 (+147.1%) |
1200 | 20 |
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
新つみたてNISA（2024年～） 10.0万/月
（単位：万円）
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 1 | 120 | 121.2 +1.2 (+1.0%) |
122.4 +2.4 (+2.0%) |
123.6 +3.6 (+3.0%) |
124.8 +4.8 (+4.0%) |
126.0 +6.0 (+5.0%) |
127.2 +7.2 (+6.0%) |
128.4 +8.4 (+7.0%) |
129.6 +9.6 (+8.0%) |
120 | 1 |
| 2 | 240 | 243.6 +3.6 (+1.5%) |
247.2 +7.2 (+3.0%) |
250.9 +10.9 (+4.5%) |
254.6 +14.6 (+6.1%) |
258.3 +18.3 (+7.6%) |
262.0 +22.0 (+9.2%) |
265.8 +25.8 (+10.7%) |
269.6 +29.6 (+12.3%) |
240 | 2 |
| 3 | 360 | 367.2 +7.2 (+2.0%) |
374.6 +14.6 (+4.1%) |
382.0 +22.0 (+6.1%) |
389.6 +29.6 (+8.2%) |
397.2 +37.2 (+10.3%) |
405.0 +45.0 (+12.5%) |
412.8 +52.8 (+14.7%) |
420.7 +60.7 (+16.9%) |
360 | 3 |
| 4 | 480 | 492.1 +12.1 (+2.5%) |
504.5 +24.5 (+5.1%) |
517.1 +37.1 (+7.7%) |
530.0 +50.0 (+10.4%) |
543.1 +63.1 (+13.1%) |
556.5 +76.5 (+15.9%) |
570.1 +90.1 (+18.8%) |
584.0 +104.0 (+21.7%) |
480 | 4 |
| 5 | 600 | 618.2 +18.2 (+3.0%) |
637.0 +37.0 (+6.2%) |
656.2 +56.2 (+9.4%) |
676.0 +76.0 (+12.7%) |
696.2 +96.2 (+16.0%) |
717.0 +117.0 (+19.5%) |
738.4 +138.4 (+23.1%) |
760.3 +160.3 (+26.7%) |
600 | 5 |
| 6 | 720 | 745.6 +25.6 (+3.6%) |
772.1 +52.1 (+7.2%) |
799.5 +79.5 (+11.0%) |
827.8 +107.8 (+15.0%) |
857.0 +137.0 (+19.0%) |
887.3 +167.3 (+23.2%) |
918.5 +198.5 (+27.6%) |
950.7 +230.7 (+32.0%) |
720 | 6 |
| 7 | 840 | 874.3 +34.3 (+4.1%) |
910.0 +70.0 (+8.3%) |
947.1 +107.1 (+12.7%) |
985.7 +145.7 (+17.3%) |
1025.9 +185.9 (+22.1%) |
1067.7 +227.7 (+27.1%) |
1111.2 +271.2 (+32.3%) |
1156.4 +316.4 (+37.7%) |
840 | 7 |
| 8 | 960 | 1004.2 +44.2 (+4.6%) |
1050.6 +90.6 (+9.4%) |
1099.1 +139.1 (+14.5%) |
1149.9 +189.9 (+19.8%) |
1203.2 +243.2 (+25.3%) |
1259.0 +299.0 (+31.1%) |
1317.4 +357.4 (+37.2%) |
1378.5 +418.5 (+43.6%) |
960 | 8 |
| 9 | 1080 | 1135.5 +55.5 (+5.1%) |
1194.0 +114.0 (+10.6%) |
1255.7 +175.7 (+16.3%) |
1320.7 +240.7 (+22.3%) |
1389.3 +309.3 (+28.6%) |
1461.7 +381.7 (+35.3%) |
1538.0 +458.0 (+42.4%) |
1618.4 +538.4 (+49.9%) |
1080 | 9 |
| 10 | 1200 | 1268.0 +68.0 (+5.7%) |
1340.2 +140.2 (+11.7%) |
1416.9 +216.9 (+18.1%) |
1498.4 +298.4 (+24.9%) |
1584.8 +384.8 (+32.1%) |
1676.6 +476.6 (+39.7%) |
1774.0 +574.0 (+47.8%) |
1877.5 +677.5 (+56.5%) |
1200 | 10 |
| 11 | 1320 | 1401.9 +81.9 (+6.2%) |
1489.5 +169.5 (+12.8%) |
1583.0 +263.0 (+19.9%) |
1683.1 +363.1 (+27.5%) |
1790.1 +470.1 (+35.6%) |
1904.4 +584.4 (+44.3%) |
2026.6 +706.6 (+53.5%) |
2157.3 +837.3 (+63.4%) |
1320 | 11 |
| 12 | 1440 | 1537.1 +97.1 (+6.7%) |
1641.6 +201.6 (+14.0%) |
1754.1 +314.1 (+21.8%) |
1875.2 +435.2 (+30.2%) |
2005.6 +565.6 (+39.3%) |
2145.9 +705.9 (+49.0%) |
2296.9 +856.9 (+59.5%) |
2459.4 +1019.4 (+70.8%) |
1440 | 12 |
| 13 | 1560 | 1673.7 +113.7 (+7.3%) |
1796.9 +236.9 (+15.2%) |
1930.4 +370.4 (+23.7%) |
2075.0 +515.0 (+33.0%) |
2231.8 +671.8 (+43.1%) |
2401.8 +841.8 (+54.0%) |
2586.1 +1026.1 (+65.8%) |
2785.8 +1225.8 (+78.6%) |
1560 | 13 |
| 14 | 1680 | 1811.6 +131.6 (+7.8%) |
1955.2 +275.2 (+16.4%) |
2111.9 +431.9 (+25.7%) |
2282.8 +602.8 (+35.9%) |
2469.4 +789.4 (+47.0%) |
2673.1 +993.1 (+59.1%) |
2895.5 +1215.5 (+72.4%) |
3138.3 +1458.3 (+86.8%) |
1680 | 14 |
| 15 | 1800 | 1950.9 +150.9 (+8.4%) |
2116.7 +316.7 (+17.6%) |
2298.8 +498.8 (+27.7%) |
2498.9 +698.9 (+38.8%) |
2718.9 +918.9 (+51.0%) |
2960.7 +1160.7 (+64.5%) |
3226.6 +1426.6 (+79.3%) |
3518.9 +1718.9 (+95.5%) |
1800 | 15 |
| 16 | 1920 | 2091.7 +171.7 (+8.9%) |
2281.4 +361.4 (+18.8%) |
2491.4 +571.4 (+29.8%) |
2723.7 +803.7 (+41.9%) |
2980.8 +1060.8 (+55.3%) |
3265.5 +1345.5 (+70.1%) |
3580.8 +1660.8 (+86.5%) |
3930.0 +2010.0 (+104.7%) |
1920 | 16 |
| 17 | 2040 | 2233.8 +193.8 (+9.5%) |
2449.5 +409.5 (+20.1%) |
2689.7 +649.7 (+31.8%) |
2957.4 +917.4 (+45.0%) |
3255.9 +1215.9 (+59.6%) |
3588.7 +1548.7 (+75.9%) |
3959.9 +1919.9 (+94.1%) |
4374.0 +2334.0 (+114.4%) |
2040 | 17 |
| 18 | 2160 | 2377.3 +217.3 (+10.1%) |
2620.9 +460.9 (+21.3%) |
2894.0 +734.0 (+34.0%) |
3200.5 +1040.5 (+48.2%) |
3544.7 +1384.7 (+64.1%) |
3931.2 +1771.2 (+82.0%) |
4365.5 +2205.5 (+102.1%) |
4853.6 +2693.6 (+124.7%) |
2160 | 18 |
| 19 | 2280 | 2522.3 +242.3 (+10.6%) |
2795.7 +515.7 (+22.6%) |
3104.4 +824.4 (+36.2%) |
3453.4 +1173.4 (+51.5%) |
3847.9 +1567.9 (+68.8%) |
4294.3 +2014.3 (+88.3%) |
4799.5 +2519.5 (+110.5%) |
5371.4 +3091.4 (+135.6%) |
2280 | 19 |
| 20 | 2400 | 2668.7 +268.7 (+11.2%) |
2974.0 +574.0 (+23.9%) |
3321.2 +921.2 (+38.4%) |
3716.3 +1316.3 (+54.8%) |
4166.3 +1766.3 (+73.6%) |
4679.1 +2279.1 (+95.0%) |
5263.8 +2863.8 (+119.3%) |
5930.8 +3530.8 (+147.1%) |
2400 | 20 |
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
iDeCo（会社員） 2.3万/月
（単位：万円）
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 1 | 27.6 | 27.9 +0.3 (+1.0%) |
28.2 +0.6 (+2.0%) |
28.4 +0.8 (+3.0%) |
28.7 +1.1 (+4.0%) |
29.0 +1.4 (+5.0%) |
29.3 +1.7 (+6.0%) |
29.5 +1.9 (+7.0%) |
29.8 +2.2 (+8.0%) |
27.6 | 1 |
| 2 | 55.2 | 56.0 +0.8 (+1.5%) |
56.9 +1.7 (+3.0%) |
57.7 +2.5 (+4.5%) |
58.6 +3.4 (+6.1%) |
59.4 +4.2 (+7.6%) |
60.3 +5.1 (+9.2%) |
61.1 +5.9 (+10.7%) |
62.0 +6.8 (+12.3%) |
55.2 | 2 |
| 3 | 82.8 | 84.5 +1.7 (+2.0%) |
86.2 +3.4 (+4.1%) |
87.9 +5.1 (+6.1%) |
89.6 +6.8 (+8.2%) |
91.4 +8.6 (+10.3%) |
93.1 +10.3 (+12.5%) |
94.9 +12.1 (+14.7%) |
96.8 +14.0 (+16.9%) |
82.8 | 3 |
| 4 | 110.4 | 113.2 +2.8 (+2.5%) |
116.0 +5.6 (+5.1%) |
118.9 +8.5 (+7.7%) |
121.9 +11.5 (+10.4%) |
124.9 +14.5 (+13.1%) |
128.0 +17.6 (+15.9%) |
131.1 +20.7 (+18.8%) |
134.3 +23.9 (+21.7%) |
110.4 | 4 |
| 5 | 138 | 142.2 +4.2 (+3.0%) |
146.5 +8.5 (+6.2%) |
150.9 +12.9 (+9.4%) |
155.5 +17.5 (+12.7%) |
160.1 +22.1 (+16.0%) |
164.9 +26.9 (+19.5%) |
169.8 +31.8 (+23.1%) |
174.9 +36.9 (+26.7%) |
138 | 5 |
| 6 | 165.6 | 171.5 +5.9 (+3.6%) |
177.6 +12.0 (+7.2%) |
183.9 +18.3 (+11.0%) |
190.4 +24.8 (+15.0%) |
197.1 +31.5 (+19.0%) |
204.1 +38.5 (+23.2%) |
211.3 +45.7 (+27.6%) |
218.7 +53.1 (+32.0%) |
165.6 | 6 |
| 7 | 193.2 | 201.1 +7.9 (+4.1%) |
209.3 +16.1 (+8.3%) |
217.8 +24.6 (+12.7%) |
226.7 +33.5 (+17.3%) |
236.0 +42.8 (+22.1%) |
245.6 +52.4 (+27.1%) |
255.6 +62.4 (+32.3%) |
266.0 +72.8 (+37.7%) |
193.2 | 7 |
| 8 | 220.8 | 231.0 +10.2 (+4.6%) |
241.6 +20.8 (+9.4%) |
252.8 +32.0 (+14.5%) |
264.5 +43.7 (+19.8%) |
276.7 +55.9 (+25.3%) |
289.6 +68.8 (+31.1%) |
303.0 +82.2 (+37.2%) |
317.1 +96.3 (+43.6%) |
220.8 | 8 |
| 9 | 248.4 | 261.2 +12.8 (+5.1%) |
274.6 +26.2 (+10.6%) |
288.8 +40.4 (+16.3%) |
303.8 +55.4 (+22.3%) |
319.5 +71.1 (+28.6%) |
336.2 +87.8 (+35.3%) |
353.7 +105.3 (+42.4%) |
372.2 +123.8 (+49.9%) |
248.4 | 9 |
| 10 | 276 | 291.6 +15.6 (+5.7%) |
308.3 +32.3 (+11.7%) |
325.9 +49.9 (+18.1%) |
344.6 +68.6 (+24.9%) |
364.5 +88.5 (+32.1%) |
385.6 +109.6 (+39.7%) |
408.0 +132.0 (+47.8%) |
431.8 +155.8 (+56.5%) |
276 | 10 |
| 11 | 303.6 | 322.4 +18.8 (+6.2%) |
342.6 +39.0 (+12.8%) |
364.1 +60.5 (+19.9%) |
387.1 +83.5 (+27.5%) |
411.7 +108.1 (+35.6%) |
438.0 +134.4 (+44.3%) |
466.1 +162.5 (+53.5%) |
496.2 +192.6 (+63.4%) |
303.6 | 11 |
| 12 | 331.2 | 353.5 +22.3 (+6.7%) |
377.6 +46.4 (+14.0%) |
403.5 +72.3 (+21.8%) |
431.3 +100.1 (+30.2%) |
461.3 +130.1 (+39.3%) |
493.5 +162.3 (+49.0%) |
528.3 +197.1 (+59.5%) |
565.7 +234.5 (+70.8%) |
331.2 | 12 |
| 13 | 358.8 | 384.9 +26.1 (+7.3%) |
413.3 +54.5 (+15.2%) |
444.0 +85.2 (+23.7%) |
477.3 +118.5 (+33.0%) |
513.3 +154.5 (+43.1%) |
552.4 +193.6 (+54.0%) |
594.8 +236.0 (+65.8%) |
640.7 +281.9 (+78.6%) |
358.8 | 13 |
| 14 | 386.4 | 416.7 +30.3 (+7.8%) |
449.7 +63.3 (+16.4%) |
485.7 +99.3 (+25.7%) |
525.1 +138.7 (+35.9%) |
568.0 +181.6 (+47.0%) |
614.8 +228.4 (+59.1%) |
666.0 +279.6 (+72.4%) |
721.8 +335.4 (+86.8%) |
386.4 | 14 |
| 15 | 414 | 448.7 +34.7 (+8.4%) |
486.8 +72.8 (+17.6%) |
528.7 +114.7 (+27.7%) |
574.8 +160.8 (+38.8%) |
625.3 +211.3 (+51.0%) |
681.0 +267.0 (+64.5%) |
742.1 +328.1 (+79.3%) |
809.4 +395.4 (+95.5%) |
414 | 15 |
| 16 | 441.6 | 481.1 +39.5 (+8.9%) |
524.7 +83.1 (+18.8%) |
573.0 +131.4 (+29.8%) |
626.5 +184.9 (+41.9%) |
685.6 +244.0 (+55.3%) |
751.1 +309.5 (+70.1%) |
823.6 +382.0 (+86.5%) |
903.9 +462.3 (+104.7%) |
441.6 | 16 |
| 17 | 469.2 | 513.8 +44.6 (+9.5%) |
563.4 +94.2 (+20.1%) |
618.6 +149.4 (+31.8%) |
680.2 +211.0 (+45.0%) |
748.9 +279.7 (+59.6%) |
825.4 +356.2 (+75.9%) |
910.8 +441.6 (+94.1%) |
1006.0 +536.8 (+114.4%) |
469.2 | 17 |
| 18 | 496.8 | 546.8 +50.0 (+10.1%) |
602.8 +106.0 (+21.3%) |
665.6 +168.8 (+34.0%) |
736.1 +239.3 (+48.2%) |
815.3 +318.5 (+64.1%) |
904.2 +407.4 (+82.0%) |
1004.1 +507.3 (+102.1%) |
1116.3 +619.5 (+124.7%) |
496.8 | 18 |
| 19 | 524.4 | 580.1 +55.7 (+10.6%) |
643.0 +118.6 (+22.6%) |
714.0 +189.6 (+36.2%) |
794.3 +269.9 (+51.5%) |
885.0 +360.6 (+68.8%) |
987.7 +463.3 (+88.3%) |
1103.9 +579.5 (+110.5%) |
1235.4 +711.0 (+135.6%) |
524.4 | 19 |
| 20 | 552 | 613.8 +61.8 (+11.2%) |
684.0 +132.0 (+23.9%) |
763.9 +211.9 (+38.4%) |
854.7 +302.7 (+54.8%) |
958.3 +406.3 (+73.6%) |
1076.2 +524.2 (+95.0%) |
1210.7 +658.7 (+119.3%) |
1364.1 +812.1 (+147.1%) |
552 | 20 |
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
iDeCo（個人事業主） 7.0万/月
（単位：万円）
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 1 | 84 | 84.8 +0.8 (+1.0%) |
85.7 +1.7 (+2.0%) |
86.5 +2.5 (+3.0%) |
87.4 +3.4 (+4.0%) |
88.2 +4.2 (+5.0%) |
89.0 +5.0 (+6.0%) |
89.9 +5.9 (+7.0%) |
90.7 +6.7 (+8.0%) |
84 | 1 |
| 2 | 168 | 170.5 +2.5 (+1.5%) |
173.1 +5.1 (+3.0%) |
175.6 +7.6 (+4.5%) |
178.2 +10.2 (+6.1%) |
180.8 +12.8 (+7.6%) |
183.4 +15.4 (+9.2%) |
186.1 +18.1 (+10.7%) |
188.7 +20.7 (+12.3%) |
168 | 2 |
| 3 | 252 | 257.1 +5.1 (+2.0%) |
262.2 +10.2 (+4.1%) |
267.4 +15.4 (+6.1%) |
272.7 +20.7 (+8.2%) |
278.1 +26.1 (+10.3%) |
283.5 +31.5 (+12.5%) |
289.0 +37.0 (+14.7%) |
294.5 +42.5 (+16.9%) |
252 | 3 |
| 4 | 336 | 344.5 +8.5 (+2.5%) |
353.1 +17.1 (+5.1%) |
362.0 +26.0 (+7.7%) |
371.0 +35.0 (+10.4%) |
380.2 +44.2 (+13.1%) |
389.5 +53.5 (+15.9%) |
399.1 +63.1 (+18.8%) |
408.8 +72.8 (+21.7%) |
336 | 4 |
| 5 | 420 | 432.8 +12.8 (+3.0%) |
445.9 +25.9 (+6.2%) |
459.3 +39.3 (+9.4%) |
473.2 +53.2 (+12.7%) |
487.4 +67.4 (+16.0%) |
501.9 +81.9 (+19.5%) |
516.9 +96.9 (+23.1%) |
532.2 +112.2 (+26.7%) |
420 | 5 |
| 6 | 504 | 521.9 +17.9 (+3.6%) |
540.5 +36.5 (+7.2%) |
559.6 +55.6 (+11.0%) |
579.5 +75.5 (+15.0%) |
599.9 +95.9 (+19.0%) |
621.1 +117.1 (+23.2%) |
642.9 +138.9 (+27.6%) |
665.5 +161.5 (+32.0%) |
504 | 6 |
| 7 | 588 | 612.0 +24.0 (+4.1%) |
637.0 +49.0 (+8.3%) |
663.0 +75.0 (+12.7%) |
690.0 +102.0 (+17.3%) |
718.1 +130.1 (+22.1%) |
747.4 +159.4 (+27.1%) |
777.8 +189.8 (+32.3%) |
809.5 +221.5 (+37.7%) |
588 | 7 |
| 8 | 672 | 703.0 +31.0 (+4.6%) |
735.4 +63.4 (+9.4%) |
769.4 +97.4 (+14.5%) |
805.0 +133.0 (+19.8%) |
842.2 +170.2 (+25.3%) |
881.3 +209.3 (+31.1%) |
922.2 +250.2 (+37.2%) |
965.0 +293.0 (+43.6%) |
672 | 8 |
| 9 | 756 | 794.8 +38.8 (+5.1%) |
835.8 +79.8 (+10.6%) |
879.0 +123.0 (+16.3%) |
924.5 +168.5 (+22.3%) |
972.5 +216.5 (+28.6%) |
1023.2 +267.2 (+35.3%) |
1076.6 +320.6 (+42.4%) |
1132.9 +376.9 (+49.9%) |
756 | 9 |
| 10 | 840 | 887.6 +47.6 (+5.7%) |
938.2 +98.2 (+11.7%) |
991.9 +151.9 (+18.1%) |
1048.9 +208.9 (+24.9%) |
1109.4 +269.4 (+32.1%) |
1173.6 +333.6 (+39.7%) |
1241.8 +401.8 (+47.8%) |
1314.2 +474.2 (+56.5%) |
840 | 10 |
| 11 | 924 | 981.3 +57.3 (+6.2%) |
1042.6 +118.6 (+12.8%) |
1108.1 +184.1 (+19.9%) |
1178.2 +254.2 (+27.5%) |
1253.0 +329.0 (+35.6%) |
1333.1 +409.1 (+44.3%) |
1418.6 +494.6 (+53.5%) |
1510.1 +586.1 (+63.4%) |
924 | 11 |
| 12 | 1008 | 1076.0 +68.0 (+6.7%) |
1149.1 +141.1 (+14.0%) |
1227.9 +219.9 (+21.8%) |
1312.7 +304.7 (+30.2%) |
1403.9 +395.9 (+39.3%) |
1502.1 +494.1 (+49.0%) |
1607.8 +599.8 (+59.5%) |
1721.6 +713.6 (+70.8%) |
1008 | 12 |
| 13 | 1092 | 1171.6 +79.6 (+7.3%) |
1257.8 +165.8 (+15.2%) |
1351.3 +259.3 (+23.7%) |
1452.5 +360.5 (+33.0%) |
1562.3 +470.3 (+43.1%) |
1681.3 +589.3 (+54.0%) |
1810.2 +718.2 (+65.8%) |
1950.1 +858.1 (+78.6%) |
1092 | 13 |
| 14 | 1176 | 1268.1 +92.1 (+7.8%) |
1368.6 +192.6 (+16.4%) |
1478.3 +302.3 (+25.7%) |
1598.0 +422.0 (+35.9%) |
1728.6 +552.6 (+47.0%) |
1871.2 +695.2 (+59.1%) |
2026.8 +850.8 (+72.4%) |
2196.8 +1020.8 (+86.8%) |
1176 | 14 |
| 15 | 1260 | 1365.7 +105.7 (+8.4%) |
1481.7 +221.7 (+17.6%) |
1609.2 +349.2 (+27.7%) |
1749.3 +489.3 (+38.8%) |
1903.2 +643.2 (+51.0%) |
2072.5 +812.5 (+64.5%) |
2258.6 +998.6 (+79.3%) |
2463.2 +1203.2 (+95.5%) |
1260 | 15 |
| 16 | 1344 | 1464.2 +120.2 (+8.9%) |
1597.0 +253.0 (+18.8%) |
1744.0 +400.0 (+29.8%) |
1906.6 +562.6 (+41.9%) |
2086.6 +742.6 (+55.3%) |
2285.9 +941.9 (+70.1%) |
2506.6 +1162.6 (+86.5%) |
2751.0 +1407.0 (+104.7%) |
1344 | 16 |
| 17 | 1428 | 1563.6 +135.6 (+9.5%) |
1714.6 +286.6 (+20.1%) |
1882.8 +454.8 (+31.8%) |
2070.2 +642.2 (+45.0%) |
2279.1 +851.1 (+59.6%) |
2512.1 +1084.1 (+75.9%) |
2771.9 +1343.9 (+94.1%) |
3061.8 +1633.8 (+114.4%) |
1428 | 17 |
| 18 | 1512 | 1664.1 +152.1 (+10.1%) |
1834.6 +322.6 (+21.3%) |
2025.8 +513.8 (+34.0%) |
2240.4 +728.4 (+48.2%) |
2481.3 +969.3 (+64.1%) |
2751.8 +1239.8 (+82.0%) |
3055.8 +1543.8 (+102.1%) |
3397.5 +1885.5 (+124.7%) |
1512 | 18 |
| 19 | 1596 | 1765.6 +169.6 (+10.6%) |
1957.0 +361.0 (+22.6%) |
2173.1 +577.1 (+36.2%) |
2417.4 +821.4 (+51.5%) |
2693.5 +1097.5 (+68.8%) |
3006.0 +1410.0 (+88.3%) |
3359.6 +1763.6 (+110.5%) |
3760.0 +2164.0 (+135.6%) |
1596 | 19 |
| 20 | 1680 | 1868.1 +188.1 (+11.2%) |
2081.8 +401.8 (+23.9%) |
2324.8 +644.8 (+38.4%) |
2601.4 +921.4 (+54.8%) |
2916.4 +1236.4 (+73.6%) |
3275.4 +1595.4 (+95.0%) |
3684.7 +2004.7 (+119.3%) |
4151.5 +2471.5 (+147.1%) |
1680 | 20 |
| 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | ||||
| 年 | 投資 | 利回り | 投資 | 年 | |||||||
