Deferred tax liability over time.
Deferred gain is not abstract. Over a long exchange chain it can become one of the largest embedded claims inside the record. This page now shows that curve from editable assumptions instead of a fixed example.
Simple annual basis erosion proxy for depreciation and carry-forward compression.
Carried basis never falls below this share of the modeled value — a rough proxy for non-depreciable land and basis added when trading up. Once it binds, basis rises with value. Set 0 to remove it.
Marks exchange events on the timeline; leave blank or 0 for none.
Modeled ending property value
$14,541,961
Modeled ending carried basis
$727,098
Modeled ending deferred tax liability
$3,926,330
Exchange events on the timeline
5
Deferred tax as % of ending property value
27.0%
Basis floor first binds
Year 34
Estimate for illustration — not tax or legal advice; confirm with your CPA/QI.
- Deferred tax liability
- Property value
- Carried basis
The blue area is the modeled deferred-tax exposure if the chain were liquidated at each point in time under the current assumptions.
The green line shows modeled property value, while the slate line shows carried basis compressing each year until it reaches the basis floor (a share of current value); after that, basis tracks the floor and rises with value. The deferred-tax curve widens as the gap between value and basis expands.
This public page uses a simplified blended deferred-tax rate, a basis-compression proxy, and a disclosed basis floor. It is designed to show shape and scale, not to replace a record-backed tax forecast.
The exchange interval is a pacing assumption only. The chart is not modeling property-specific replacement underwriting, leverage changes, or separate tax layers.
Deferred-tax exposure can climb from a manageable figure into a seven-figure embedded liability while the visible property story still looks like simple appreciation.
When the investor needs to sell, refinance, exchange again, or transition the record to an advisor or heir, the embedded tax picture must be coherent and recoverable.
1031Assist keeps exchange continuity, basis support, and tax-position context in one operating record instead of rebuilding it from memory and scattered files.
Move from public assumptions into your actual property, deadlines, and support record.
Create accountTurn the public model into a saved working scenario inside your account.
Create free accountGet the deeper planning and workpaper layer when you need the real record.
View plans50-Year Exchange Chain Example
See the fuller long-horizon chain model behind this simplified deferred-tax curve.
After-Tax Return Comparison
Compare how preserving more capital changes the return path after tax.
Sell vs Exchange vs Hold
Return to the strategic framing with explicit path definitions and mechanics.