№ 036 · Retirement cluster
HSA Calculator
The Health Savings Account is the only account taxed nowhere — deductible going in, tax-free as it grows, tax-free coming out for medical costs. Invest it instead of spending it and it becomes a stealth retirement account. Set your contributions and watch the balance grow, then see the tax it quietly saves.
Capturing your employer match first? See the 401(k) Calculator, or project any invested sum in the Investment Growth Calculator.
$528,570.89
$150,678.15 more than the same money in a taxable account
- Balance$528,570.89
- Contributed$149,000.00
| Year 1 | balance $10,318.48, contributed $9,800.00 |
|---|---|
| Year 2 | balance $16,021.44, contributed $14,600.00 |
| Year 3 | balance $22,136.67, contributed $19,400.00 |
| Year 4 | balance $28,693.96, contributed $24,200.00 |
| Year 5 | balance $35,725.29, contributed $29,000.00 |
| Year 6 | balance $43,264.90, contributed $33,800.00 |
| Year 7 | balance $51,349.56, contributed $38,600.00 |
| Year 8 | balance $60,018.66, contributed $43,400.00 |
| Year 9 | balance $69,314.45, contributed $48,200.00 |
| Year 10 | balance $79,282.23, contributed $53,000.00 |
| Year 11 | balance $89,970.58, contributed $57,800.00 |
| Year 12 | balance $101,431.60, contributed $62,600.00 |
| Year 13 | balance $113,721.13, contributed $67,400.00 |
| Year 14 | balance $126,899.07, contributed $72,200.00 |
| Year 15 | balance $141,029.65, contributed $77,000.00 |
| Year 16 | balance $156,181.73, contributed $81,800.00 |
| Year 17 | balance $172,429.16, contributed $86,600.00 |
| Year 18 | balance $189,851.11, contributed $91,400.00 |
| Year 19 | balance $208,532.49, contributed $96,200.00 |
| Year 20 | balance $228,564.36, contributed $101,000.00 |
| Year 21 | balance $250,044.33, contributed $105,800.00 |
| Year 22 | balance $273,077.09, contributed $110,600.00 |
| Year 23 | balance $297,774.89, contributed $115,400.00 |
| Year 24 | balance $324,258.09, contributed $120,200.00 |
| Year 25 | balance $352,655.77, contributed $125,000.00 |
| Year 26 | balance $383,106.32, contributed $129,800.00 |
| Year 27 | balance $415,758.14, contributed $134,600.00 |
| Year 28 | balance $450,770.36, contributed $139,400.00 |
| Year 29 | balance $488,313.62, contributed $144,200.00 |
| Year 30 | balance $528,570.89, contributed $149,000.00 |
Three tax breaks stack up here: the 24% deduction going in ($34,560.00 over the years), tax-free growth (worth $150,678.15 more than a taxable brokerage earning 5.32% after tax), and tax-free withdrawals for medical costs. After age 65 you can also withdraw for anything, paying only ordinary income tax — like a traditional IRA, but better.
| Year | Contributed | Balance |
|---|---|---|
| 1 | $9,800.00 | $10,318.48 |
| 2 | $14,600.00 | $16,021.44 |
| 3 | $19,400.00 | $22,136.67 |
| 4 | $24,200.00 | $28,693.96 |
| 5 | $29,000.00 | $35,725.29 |
| 6 | $33,800.00 | $43,264.90 |
| 7 | $38,600.00 | $51,349.56 |
| 8 | $43,400.00 | $60,018.66 |
| 9 | $48,200.00 | $69,314.45 |
| 10 | $53,000.00 | $79,282.23 |
| 11 | $57,800.00 | $89,970.58 |
| 12 | $62,600.00 | $101,431.60 |
| 13 | $67,400.00 | $113,721.13 |
| 14 | $72,200.00 | $126,899.07 |
| 15 | $77,000.00 | $141,029.65 |
| 16 | $81,800.00 | $156,181.73 |
| 17 | $86,600.00 | $172,429.16 |
| 18 | $91,400.00 | $189,851.11 |
| 19 | $96,200.00 | $208,532.49 |
| 20 | $101,000.00 | $228,564.36 |
| 21 | $105,800.00 | $250,044.33 |
| 22 | $110,600.00 | $273,077.09 |
| 23 | $115,400.00 | $297,774.89 |
| 24 | $120,200.00 | $324,258.09 |
| 25 | $125,000.00 | $352,655.77 |
| 26 | $129,800.00 | $383,106.32 |
| 27 | $134,600.00 | $415,758.14 |
| 28 | $139,400.00 | $450,770.36 |
| 29 | $144,200.00 | $488,313.62 |
| 30 | $149,000.00 | $528,570.89 |
The math, in the open.
HSA balance: monthly compounding of (your + employer) contributions at the return, balance = balance × (1 + return ÷ 12) + monthly contribution (tax-free) tax saved on contributions = (your + employer) × years × marginal rate taxable counterfactual: same contributions at return × (1 − marginal rate) HSA advantage = HSA balance − taxable-account balance
- contribution
- Your annual HSA contribution (pre-tax)
- employer
- Employer’s annual HSA contribution (also pre-tax)
- return
- Expected annual return on the invested balance
- marginal rate
- Your income-tax rate — drives the deduction and the taxable drag
Assumptions & limits
- The invested portion earns the entered return, compounded monthly; a cash-only HSA would earn far less.
- The taxable comparison taxes all annual growth at the marginal rate (a simplification — real taxable accounts defer some gains).
- Contribution limits are set by the IRS and change most years — enter your own figure; the 2026 limits are $4,400 self / $8,750 family (+$1,000 catch-up at 55+).
- Assumes HDHP eligibility throughout and qualified medical use for tax-free withdrawals. A general estimate, not tax advice.