Cross-Border Pro Features Locked
Simulate 0% RNOR tax phases, custom buckets, & sequence-of-returns market crashes.
Apply 0% RNOR Tax Phase
Zero Indian tax on US growth for Years 1–3
Projected cash flows over 15 years
Showing 15 of 30 Years
Unlock years 16–30 to see long-term compounding safety.
| Year | Projected Portfolio | Est. Yearly Withdrawal | Status |
|---|---|---|---|
| Year 1 | $705,627 | $43,373 | Safe |
| Year 4 | $707,983 | $51,658 | Safe |
| Year 7 | $680,986 | $61,525 | Safe |
| Year 10 | $612,324 | $73,278 | Safe |
| Year 13 | $485,820 | $87,275 | Safe |