Today’s progress. Tomorrow’s possibilities.
A mechanical projection from your recorded daily performance.
The path to September 2054
Retained trading equity · USD
Projection calendar
Daily trading profit · USD
Calendar days, including weekends. The final projection date is 24 September 2054.
Daily breakdown
Trading equity · USD—- Daily profit · USD
- —
- Withdrawal rate
- 25% → 100%
- Gross withdrawal · GBP
- —
- Kraken’s share · 20%
- —
- Your share · 80%
- —
- Estimated CGT · GBP
- —
- Net to you · GBP
- —
Equity & withdrawals
Period-end trading balance and your distributions, after the 80/20 split.
| Period | Trading equity USD | Your 80% share GBP | CGT GBP | Net withdrawals GBP | Total net withdrawn GBP |
|---|---|---|---|---|---|
No projection yet. Your equity and withdrawal table will appear after two dated balances. | |||||
How this is calculated
Fixed assumptions. No adjustable projection inputs.
Recorded growth
Compounded, withdrawal-adjusted returns across the recorded calendar period. That daily rate is held constant from the latest balance through 24 September 2054.
High-water withdrawals
Withdraw 25% of new cumulative profit highs, then permanently 100% once gross daily profit reaches £5,000. Existing available allowance is withdrawn on the first projected day. Loss recovery does not earn the same allowance twice.
Your share & tax
Kraken receives 20%; you receive 80%. The requested CGT scenario applies 24% to your distributions above a £3,000 annual allowance, resetting on 6 April. No unused basic-rate band or other gains are assumed.
UK CGT ratesUSD equity. GBP withdrawals.
USD 1 = GBP 0.74030. Reference rate dated 11 Sept 2026, held constant for the whole scenario. Conversion costs are excluded.
Exchange-rate sourceIllustrative arithmetic, not a prediction. Returns, exchange rates and tax rules will change. CGT is used as requested; funded-account payouts may have a different tax treatment. Actual current-year withdrawals reduce the model’s remaining allowance, using the displayed FX assumption.