Invest $1,500 Each Month in This Dividend Stock to Actually Create a $1 Million Portfolio

If you invest with perseverance and use the power of compounding, you can create a $1 million portfolio with dividend stocks. Here’s how.

| More on:
A golden egg in a nest

Image source: Getty Images.

Dividends are often the choice of conservative investors. But do you know you can create a $1 million portfolio with Dividend Aristocrats? The trick is perseverance mixed with compounding. Though it may take time, it will build a strong foundation and give you more than a million dollars in your Registered Retirement Savings Plan (RRSP). A $1,500 investment per month ($18,000 per year) in BCE (TSX:BCE) for the next 20 years can allow you to earn $1 million. Here’s how. 

One dividend stock to invest regularly for the next 20 years

Dividend Aristocrat BCE has increased its dividend at a compound annual growth rate (CAGR) of 5.76% in the last 20 years. It is now riding the 5G secular trend several times bigger than the 4G opportunity. The 4G technology facilitated live streaming and video calling anytime, anywhere. The 5G technology will bring artificial intelligence (AI) to edge devices by connecting them to high-speed internet and cloud networks in real time. 

The 5G opportunity can facilitate smart cities, drones, robots, and autonomous cars and bring regular cash flow from subscriptions. It could fuel BCE’s 5% dividend CAGR for the next decade or two.

Invest $1,500 today and get $1 million 

Assuming BCE maintains its 5% dividend CAGR for the next 20 years, a $1,500 monthly investment will convert to the invested amount of $360,000 ($18,000 per annum x 20 years) in 20 years. The company has a dividend-reinvestment plan (DRIP) that will buy more BCE shares at a discount from the market price without any brokerage cost. 

With the current dividend yield of 6.3%, a $1,500 investment could fetch you $94.95 in annual dividend income. The DRIP will reinvest the $94.95 and buy you a little over one share of BCE at an average price of $62. By the end of 2023, your $1,500 initial investment plus a $18,000 annual investment plus dividend income will buy you 314.7 shares of BCE.  

Next year, BCE might grow its dividend by another 5%. Another $18,000 investment will buy 283 shares plus 314.7 shares in 2023. Your share count will increase to 599 shares after adding DRIP shares. The reinvestment combined with the perseverance of investing $1,500 per month will not only increase share count but also your dividend income.

YearStart BalanceSharesShare PriceContributionGrowthDividendsReinvestedEnd Balance
2023$1,500.024.542$61.1$18,000.0$30.0$95.0$95.0$19,625.0
2024$19,625.0314.793$62.3$18,000.0$392.5$99.7$99.7$38,117.2
2025$38,117.2599.428$63.6$18,000.0$762.3$1,342.7$1,342.7$58,222.2
2026$58,222.2897.646$64.9$18,000.0$1,164.4$2,684.7$2,684.7$80,071.3
2027$80,071.31,210.30$66.2$18,000.0$1,601.4$4,221.3$4,221.3$103,894.1
2028$103,894.11,539.60$67.5$18,000.0$2,077.9$5,976.2$5,976.2$129,948.2
2029$129,948.21,887.93$68.8$18,000.0$2,599.0$7,982.3$7,982.3$158,529.5
2030$158,529.52,258.01$70.2$18,000.0$3,170.6$10,277.8$10,277.8$189,977.8
2031$189,977.82,652.88$71.6$18,000.0$3,799.6$12,907.1$12,907.1$224,684.4
2032$224,684.43,076.01$73.0$18,000.0$4,493.7$15,922.4$15,922.4$263,100.6
2033$263,100.63,531.32$74.5$18,000.0$5,262.0$19,385.1$19,385.1$305,747.7
2034$305,747.74,023.26$76.0$18,000.0$6,115.0$23,367.2$23,367.2$353,229.8
2035$353,229.84,556.93$77.5$18,000.0$7,064.6$27,953.5$27,953.5$406,247.9
2036$406,247.95,138.14$79.1$18,000.0$8,125.0$33,244.5$33,244.5$465,617.4
2037$465,617.45,773.56$80.7$18,000.0$9,312.4$39,358.9$39,358.9$532,288.6
2038$532,288.66,470.85$82.3$18,000.0$10,645.8$46,437.6$46,437.6$607,372.0
2039$607,372.07,238.84$83.9$18,000.0$12,147.4$54,648.4$54,648.4$692,167.8
2040$692,167.88,087.70$85.6$18,000.0$13,843.4$64,191.0$64,191.0$788,202.1
2041$788,202.19,029.24$87.3$18,000.0$15,764.0$75,304.3$75,304.3$897,270.4
2042$897,270.410,077.13$89.0$18,000.0$17,945.4$88,274.4$88,274.4$1,021,490.2
BCE DRIP in 20 years

Your RRSP portfolio in 2043

Assuming BCE’s stock price grows only 2% annually, the stock price will be around $89 by 2043. The regular $1,500 monthly investment will buy you over 10,000 shares of BCE. At the end of 2043, 10,000 shares could earn you $88,274 in annual dividend income, or $7,356 per month. As for the portfolio value, it would be over $1 million. You can opt out of the DRIP and start collecting dividend income while retaining the $1 million portfolio value. 

Know your risks

The above calculation is based on several assumptions that may not come true in future. BCE stock price could grow at a faster rate or the company could slow dividend growth or pause DRIP. Two decades is a long time. You can revisit the calculations and try to achieve $1 million. 

This article represents the opinion of the writer, who may disagree with the “official” recommendation position of a Motley Fool premium service or advisor. We’re Motley! Questioning an investing thesis — even one of our own — helps us all think critically about investing and make decisions that help us become smarter, happier, and richer, so we sometimes publish articles that may not be in line with recommendations, rankings or other content.

Fool contributor Puja Tayal has no position in any of the stocks mentioned. The Motley Fool has no position in any of the stocks mentioned. The Motley Fool has a disclosure policy.

More on Dividend Stocks

grow dividends
Dividend Stocks

3 Canadian Stocks With a Real Chance of Doubling Your TFSA’s Value

Three outperforming Canadian stocks can help TFSA investors double their account balances.

Read more »

Hand writing Time for Action concept with red marker on transparent wipe board.
Dividend Stocks

3 No-Brainer Stocks I’d Buy Right Now Without Hesitation

At any given time, the market may have certain stocks that offer a powerful combination of reliability, potential, valuation, etc.,…

Read more »

money cash dividends
Dividend Stocks

This 8.39% Dividend Stock Can Pay $100 Cash Every Month

Consider investing in this monthly dividend stock at current levels to lock in high-yielding monthly distributions to create a good…

Read more »

TFSA (Tax free savings account) acronym on wooden cubes on the background of stacks of coins
Dividend Stocks

Here’s the Average TFSA Balance in 2024

The Bank of Montreal (TSX:BMO) says that the average TFSA balance is $41,510, far below the maximum.

Read more »

A glass jar resting on its side with Canadian banknotes and change inside.
Dividend Stocks

Investors: Here’s How to Make $1,000 Each Month in Retirement

Here's how you can easily make $1,000 in monthly passive income in retirement in Canada, without taking on too much…

Read more »

man touches brain to show a good idea
Dividend Stocks

3 No-Brainer TSX Stocks I’d Buy Right Now Without Hesitation

Three TSX stocks that continue to overcome massive headwinds and beat the market are no-brainer buys right now.

Read more »

calculate and analyze stock
Dividend Stocks

TFSA Investors: 2 Top TSX Dividend Stocks to Buy on a Dip and Hold Forever

These top TSX dividend stocks now offer attractive yields and big potential capital gains.

Read more »

grow money, wealth build
Dividend Stocks

1 Dividend Stock to Buy for Growth and Stay for a 5.5% Yield

This dividend stock has been rising higher, but more could certainly be on the way. Now is the time to…

Read more »