// Fill in 3 simple steps โ everything else is calculated for you
01
What do you earn?
Enter your take-home pay โ we'll handle the weekly โ monthly conversion
$
= $4,333 / month
$
Max you can borrow against it: $12,750
5
years
1 yr102030 yrs
// Where does your monthly income go?
TFSA
Left over
TFSA Contribution
โ
Loan Interest
โ
Bills (borrowed)
โ
Leftover Cash
โ
02
How much goes into your TFSA?
Slide to set the % of your monthly income you contribute โ we'll show you the dollar amount
10%
= $433 / month
1%25%50%75%100%
6%
/ year
1%25%50%75%100%
Index ETF avg ~7โ10% ยท GIC/HISA ~4โ5% ยท Be conservative
โฆ Your paycheque goes straight into your TFSA. It grows tax-free and acts as collateral for the loan. When the loan needs to be repaid, you withdraw from your TFSA to cover it โ that withdrawal reduces your TFSA balance but restores your contribution room on January 1 of the following year.
03
Your Non-Registered Loan Account
Bills are borrowed here each month ยท secured by your TFSA ยท you withdraw from TFSA to repay
$
Rent, utilities, groceries, subscriptions, etc.
35%
of your monthly income goes to bills
5%
/ year
1%25%50%75%100%
Wealthsimple secured LOC rate โ check your account for the exact rate
$
Dividends or interest earned in the non-reg account are applied directly to reduce your loan balance each month. Leave at $0 if none.
LOC: pay interest only each month. Principal rolls forward. Most common structure for TFSA-collateral borrowing.
You withdraw from your TFSA every month to cover the loan interest + any principal. Withdrawal reduces TFSA balance but restores your contribution room on January 1 of the following year.
// Your Results โ Updated Live
โ
โ
โ
TFSA After 5 Yrs
โ
tax-free growth
Tax-Free Interest Earned
โ
CRA cannot touch
Loan Interest Paid
โ
cost of borrowing
Net Arbitrage Gain
โ
TFSA interest โ loan cost
Total Bills Covered
โ
borrowed from non-reg
Paycheque โ TFSA
โ
total deposited
TFSA Withdrawn to Repay
โ
loan repayments
Loan Balance Owing
โ
at end of period
True Net Worth
โ
TFSA minus loan balance
TFSA Value vs Loan Balance
โโ
Monthly Cashflow Breakdown
Take-Home
โ
Goes to TFSA (full paycheque)
โ
Monthly TFSA Growth vs Loan Cost
โ
Your full paycheque goes into your TFSA. Bills ($0/mo) are borrowed on the non-registered LOC. You withdraw from your TFSA periodically to repay the loan interest.
// Growth vs Debt Over Time (hover bars)
TFSA InterestTFSA DepositsLoan Balance
// Breakdown
Year
TFSA Value
TFSA Interest (Total)
Interest / Month
TFSA Withdrawn
Bills Covered
Loan Interest (Total)
Loan Interest / Month
Loan Balance
Net Worth
Month
TFSA Value
TFSA Interest
TFSA Withdrawn
Non-Reg Div โ Loan
Loan Interest
Loan Balance
Net Worth
// Key Things to Know ๐จ๐ฆ
โฆYour TFSA is collateral only โ it sits untouched, compounding tax-free. Wealthsimple extends the loan through your non-registered account, secured against the TFSA balance. Nothing leaves your TFSA unless you choose to withdraw to repay the loan.
โฆAny dividends or interest earned in the non-registered account go directly toward reducing your loan balance โ enter that monthly amount in Step 3 to see the impact on how fast your debt shrinks.
โฆThe strategy wins when your TFSA return > loan interest rate. Your TFSA keeps compounding fully โ that's the core advantage over just withdrawing to pay bills.
โฆTFSA withdrawals restore your contribution room on January 1 of the following year. If you ever repay the loan by withdrawing from your TFSA, you don't permanently lose that room.
โฆLoan interest on the non-registered account is not tax-deductible for personal borrowing in Canada. That's fine โ your TFSA growth is tax-free anyway, which is the real advantage here.
โฆIf your TFSA investments drop in value, Wealthsimple may ask you to top up the account or reduce the loan (collateral call). Keep a safety buffer โ don't borrow 100% of your TFSA value.
โฆConfirm your exact TFSA room at canada.ca โ My CRA Account. Over-contributions are penalized 1%/month on the excess.