Compare an ETF outside super, extra super and a mortgage offset
Same contribution, same horizon, three completely different tax treatments
Your assumption, not a published rate. Assumed fully franked and reinvested — this is what drives the ETF's annual tax drag.
The loan is repaid over this term, so its balance falls — and the offset stops earning on anything above what's left of it.
$261,375 in today's dollars
$254,383 in today's dollars
$217,830 in today's dollars
Totals are in future dollars. Each today's-dollars figure converts its total back over 20 years at 2.5% inflation, so you can read it against what money buys now.
The ETF's capital gains tax, if you sold the whole holding on 2046-08-18
Your mortgage over the same period
Super is shown as a fund balance you cannot access until preservation age, and no tax is deducted from it on the way out — for someone over 60 taking a lump sum from a taxed fund, none is due.
The statutory figures here are the 15% super contributions tax, the 15% tax on a fund's accumulation-phase earnings, the 30% franking rate and the capital gains rules in Treasury Laws Amendment (Tax Reform No. 1) Act 2026, which from 1 July 2027 removes the CGT discount for listed securities and resets the cost base of anything held across that date. The ETF's capital gains tax is computed parcel by parcel under those rules. Growth, your marginal rate, the dividend yield, the mortgage rate and the years left on your mortgage are your assumptions, not forecasts.
This tool compares three common places to put extra money in Australia, using the same monthly contribution and time horizon for each so the comparison is apples-to-apples: an ETF or share portfolio outside super, additional concessional superannuation contributions, and a mortgage offset account.
Each option is taxed completely differently, which is the whole reason to compare them rather than just comparing headline growth rates. An ETF held outside super pays tax on its distributions every year — grossed up for franking credits, taxed at your marginal rate, then reduced by the credit, which is a refund rather than a bill if your rate is below 30% — and then capital gains tax when you sell, which is deducted from the figure shown. Extra super contributions are taxed at 15% going in and the fund pays up to 15% on its earnings after that. Money in an offset account earns no taxable return at all — it reduces the interest you're charged, which is why saving interest at your mortgage rate is the fairest comparison, and why the benefit stops growing once your offset balance reaches what is left of your loan.
The ETF's capital gains tax is where the 2027 reform bites hardest, and it is the reason this comparison is not simply "super wins over long horizons". From 1 July 2027 the CGT discount for a listed security is 0% (Treasury Laws Amendment (Tax Reform No. 1) Act 2026), so on a long horizon most of an ETF's parcels are taxed on the whole gain at your marginal rate. Parcels you already hold on that date are treated differently again: their cost base is reset to market value at 1 July 2027 and only the gain up to that point keeps the 50% discount. This tool works that out one parcel at a time, on the acquisition date each contribution and each reinvested distribution actually has.
None of this accounts for market volatility — the model assumes a steady annual growth rate for the whole horizon, which real markets never actually deliver. Treat the output as a comparison of the tax and structural differences between strategies, not a forecast of what any of them will actually return.
Estimates only. Not financial or tax advice. Full disclaimer for your rights and our limitations of liability.
This calculator exists to show you the arithmetic. It applies published Australian rates, thresholds and formulas to the numbers you enter and shows the working, so you can check it. That is all it does — it produces a number and describes what the number is. It does not recommend anything and it holds no opinion about any financial product.
What can move this result
Why these default assumptions are reasonable
This calculator is not intended to be relied on for the purposes of making a decision in relation to a financial product. Before you make a financial decision, consider obtaining advice from someone who holds an Australian Financial Services Licence. We do not, and we cannot advise you.