Adjust principal, hold period, cycle length, per-cycle yield, slippage and JCT. Every output is a calculation from the inputs you choose. The model does not validate those inputs, describe historical performance or predict a realised return.
Scenario
Final value
$104,000
net of tax drag
Total profit
$4,000
on principal
Annualised yield
~31.0%
net, compounded
Cycles run
2
of N planned, X skipped
Capital trajectory
Compounded principal, net of per-cycle JCT, over the hold period.
Per-cycle profit breakdown
Each bar is one deal cycle's gross profit. Gold = retained net profit (compounded into balance). Dark = JCT paid that cycle. Skipped cycles show as empty.
Retained net profitJCT paidSkipped cycle
vs alternatives
Comparable outcomes at the same principal, same hold period, before tax. Yields shown are typical 2025–26 net.
Read carefully: the comparisons below are illustrative only. Treasuries are nearly risk-free; S&P 500 is liquid; CDLI private credit is multi-year locked. YuzuFi sits in a different risk/liquidity bucket from each of these. Mental model: specialty / asset-based private credit, not direct lending or cash.
Cycle-by-cycle profit breakdown
Each row is one deal cycle inside the hold period. "S" = skipped cycle (no deal available).
Model outputs are calculations, not evidence or expected performance. The selected cycle return is not validated by this tool. Tax drag is investor-specific: the slider applies a flat haircut and does not model income character, treaty eligibility, withholding procedure, FX, fees, losses, or return-of-capital treatment. Annualised figures mechanically compound the selected cycle input. See the Diligence questions, Tax notes for investors, and final documents before using any output in a decision.