TFSA Investors: How to Create a $121K Retirement Nest Egg

In just a decade you could take one safe stock and create a retirement nest egg of $121,000, with passive income over $5,000 annually.

| More on:

Canadian investors who have even been doing this for a while may still find they’re constantly dipping into their savings. It would be nice to say that you could start investing at 20, and leave everything alone for the next 30 years. But that’s not how life works.

There are kids, cars, homes, debt payments, most of which come in your earlier years. So it’s to be expected that by the time you’re in your forties, you may not have all that much to work with in terms of retirement savings.

It’s never too late to start, however. Which is why today, I’m going to help investors by creating a nest egg based on one principal: consistency.

Consistency equals riches

It’s true! If you can consistently invest the same amount each and every paycheque or month, or whatever works for you, that’s the surest path to riches. Even if you have around 20 years to work with, investing on a consistent basis can add up quickly.

But, of course, you’re at Motley Fool, which also means that you need to not only add cash to your savings, but also invest them. You can, therefore, turn a large portfolio of retirement income into not just a massive portfolio, but one that produces passive income from your investments!

So first thing is first. If you’re a Canadian making the average salary of about $66,000, let’s say you can contribute $500 per month towards your future retirement. You therefore will create automated contributions towards your savings account, investing it together with any dividends along the way.

An option to buy

If you’re wanting to create passive income for retirement, then you likely would enjoy having that every month. That’s why I would recommend investing in a top dividend stock like The Keg Income Royalties Fund (TSX:KEG.UN).

As a royalty fund, KEG stock is inherently less risky than its restaurant or retail peers. It receives income from its locations, but also from franchising and product sales. Royalty income increased over 35% year over year during its most recent earnings quarter, showing the benefit of having 197 more operating weeks on hand.

The stock now has a dividend yield at 7.22% as of writing, with shares fairly stable over the last year, despite the economic downturn and high inflation. It trades at just 10.3 times earnings as well, and its dividend is far higher than the average five-year yield of 6.73%.

Producing passive income

To see what a monthly investment of $500 could get you over the next decade, we’ll look at the compound annual growth rate (CAGR) of KEG stock. Shares have increased at a CAGR of 3.6%, with dividends rising at a CAGR of 1.7% in the last decade. Not huge, but stable. And it can still do the trick for your passive income portfolio.

YearShare PriceShares OwnedAnnual Dividend Per ShareAnnual DividendAfter DRIP ValueAnnual ContributionYear End Stock PriceNew Shares PurchasedYear End Shares OwnedNew Balance
1$16375$1.14$427.50$6,427.50$6,000$16.58387.66762.66$12,854.90
2$16.58762.66$1.16$884.68$13,739.59$6,000$17.17400.971163.63$20,624.24
3$17.171163.63$1.18$1,373.08$21,997.32$6,000$17.79414.451578.08$29,370.39
4$17.791578.08$1.20$1,893.69$31,264.09$6,000$18.43428.302006.38$39,157.78
5$18.432006.38$1.22$2,447.78$39,429.96$6,000$19.09442.532448.91$47,877.83
6$19.092448.91$1.24$3,036.65$50,914.48$6,000$19.78456.862905.77$59,951.17
7$19.782905.77$1.26$3,661.27$63,612.44$6,000$20.49471.513377.28$73,273.68
8$20.493377.28$1.29$4,356.69$77,630.37$6,000$21.23487.833865.11$87,987
9$21.233865.11$1.31$5,063.29$93,050.29$6,000$22.00502.874367.98$104,113.43
10$22.004367.98$1.33$5,809.41$109,922.84$6,000$22.79518.184886.16$121,732.16

And now, after putting just $500 away each month, you can have a total portfolio of $121,732.16 with dividends reinvested. That would give you annual passive income of $5,809.41 each year, on top of your returns.

Fool contributor Amy Legate-Wolfe 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

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

The 1 TFSA Stock I’d Buy, Set Aside, and Never Feel the Need to Revisit

Understand the dynamics of TFSA stock investing and how to optimize your portfolio for growth and dividends.

Read more »

bank of canada governor tiff macklem
Dividend Stocks

3 TSX Stocks Built for Higher-for-Longer Interest Rates

When borrowing costs stay elevated, not every stock suffers. Some are built to benefit.

Read more »

dividend stocks are a good way to earn passive income
Dividend Stocks

This Stock Keeps Paying Out Every Month — and it Yields 7.3%

Are you looking for a reliable income source? This Canadian monthly dividend stock’s payouts remain consistent.

Read more »

rising arrow with flames
Dividend Stocks

3 Dividend Stocks I’d Consider Adding More of This Very Moment

With TSX dividends shining in Q2 2026, lock in juicy yields from these resilient payers. Here are 3 Canadian dividend…

Read more »

man makes the timeout gesture with his hands
Dividend Stocks

Why Your TFSA – Not Your RRSP – Should Be Doing the Heavy Lifting

The TFSA’s real superpower is tax-free compounding, and it gets even stronger when you pair it with a proven long-term…

Read more »

Man looks stunned about something
Dividend Stocks

If Your Portfolio Has You Worried, These 2 Canadian Stocks Are Built to Hold Up

Is market volatility making you feel uneasy about your portfolio? These two stocks could offer much-needed stability.

Read more »

Transparent umbrella under heavy rain against water drops splash background. Rainy weather concept.
Dividend Stocks

3 Canadian Blue-Chip Stocks I’d Buy in Any Market

These three TSX blue chips combine scale, durable demand, and shareholder-friendly cash returns that can hold up in most markets.

Read more »

boy in bowtie and glasses gives positive thumbs up
Dividend Stocks

The 5 Dividend Stocks I’d Be Most Excited to Own at This Moment 

Invest wisely with dividend stocks. See which five stocks are thriving and delivering impressive yields in the current landscape.

Read more »