Simulation & Edit Mode

Active Product: Athene Agility

Backtesting Notice: All results use historical data (1926-2026) and do NOT guarantee future performance.

You can adjust:
Funding & Timeline: Premium, Ages
Demographics: Zip Code, Gender, Account Type

Athene Agility

Provider
Athene USA

About this product

Fixed Index Annuity product from Athene USA with various crediting strategies and optional riders.

Important Disclaimer

The results displayed here are for simulation purposes only and do not represent financial advice or real-world values. Please consult a qualified financial professional before making any investment decisions.

Portfolio Average Credit Rate
4.43%
Projection Years
30 Years
Account Balance
$365,351.43
Lifetime Income
$9,750.00

Portfolio Analysis

Portfolio Summary

Allocation ModeEqual
Total Number of Strategies Available6

Portfolio Strategy-by-Strategy Analysis

Index FundS&P-500
Rate Strategy TypeCap
Rate5.50%
Allocated Amount$20,000
0.2%
Accumulated Credit Amount$48,869
Accumulated Rider Fees-$0
Final Account Value$68,869
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$20,000
-4.91%
-
Floor Protected
$20,000
2 (56)
$20,000
21.55%
+$1,100
5.50%
$21,100
3 (57)
$21,100
22.56%
+$1,161
5.50%
$22,261
4 (58)
$22,261
6.27%
+$1,224
5.50%
$23,485
5 (59)
$23,485
31.73%
+$1,292
5.50%
$24,776
6 (60)
$24,776
18.67%
+$1,363
5.50%
$26,139
7 (61)
$26,139
5.25%
+$1,372
5.25%
$27,512
8 (62)
$27,512
16.61%
+$1,513
5.50%
$29,025
9 (63)
$29,025
31.69%
+$1,596
5.50%
$30,621
10 (64)
$30,621
-3.10%
-
Floor Protected
$30,621
11 (65)
$30,621
30.47%
+$1,684
5.50%
$32,305
12 (66)
$32,305
7.62%
+$1,777
5.50%
$34,082
13 (67)
$34,082
10.08%
+$1,875
5.50%
$35,956
14 (68)
$35,956
1.32%
+$475
1.32%
$36,431
15 (69)
$36,431
37.58%
+$2,004
5.50%
$38,435
16 (70)
$38,435
22.96%
+$2,114
5.50%
$40,549
17 (71)
$40,549
33.36%
+$2,230
5.50%
$42,779
18 (72)
$42,779
28.58%
+$2,353
5.50%
$45,132
19 (73)
$45,132
21.04%
+$2,482
5.50%
$47,614
20 (74)
$47,614
-9.10%
-
Floor Protected
$47,614
21 (75)
$47,614
-11.89%
-
Floor Protected
$47,614
22 (76)
$47,614
-22.10%
-
Floor Protected
$47,614
23 (77)
$47,614
28.68%
+$2,619
5.50%
$50,233
24 (78)
$50,233
10.88%
+$2,763
5.50%
$52,996
25 (79)
$52,996
4.91%
+$2,602
4.91%
$55,598
26 (80)
$55,598
15.79%
+$3,058
5.50%
$58,655
27 (81)
$58,655
5.49%
+$3,220
5.49%
$61,876
28 (82)
$61,876
-37.00%
-
Floor Protected
$61,876
29 (83)
$61,876
26.46%
+$3,403
5.50%
$65,279
30 (84)
$65,279
15.06%
+$3,590
5.50%
$68,869
Index FundS&P-500
Rate Strategy TypeParticipation
Rate40.00%
Allocated Amount$20,000
0.2%
Accumulated Credit Amount$93,331
Accumulated Rider Fees-$0
Final Account Value$113,331
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$20,000
-4.91%
-
Floor Protected
$20,000
2 (56)
$20,000
21.55%
+$1,724
8.62%
$21,724
3 (57)
$21,724
22.56%
+$1,960
9.02%
$23,684
4 (58)
$23,684
6.27%
+$594
2.51%
$24,278
5 (59)
$24,278
31.73%
+$3,081
12.69%
$27,360
6 (60)
$27,360
18.67%
+$2,043
7.47%
$29,403
7 (61)
$29,403
5.25%
+$617
2.10%
$30,020
8 (62)
$30,020
16.61%
+$1,995
6.64%
$32,015
9 (63)
$32,015
31.69%
+$4,058
12.68%
$36,073
10 (64)
$36,073
-3.10%
-
Floor Protected
$36,073
11 (65)
$36,073
30.47%
+$4,397
12.19%
$40,470
12 (66)
$40,470
7.62%
+$1,234
3.05%
$41,703
13 (67)
$41,703
10.08%
+$1,681
4.03%
$43,385
14 (68)
$43,385
1.32%
+$229
0.53%
$43,614
15 (69)
$43,614
37.58%
+$6,556
15.03%
$50,170
16 (70)
$50,170
22.96%
+$4,608
9.18%
$54,778
17 (71)
$54,778
33.36%
+$7,310
13.34%
$62,087
18 (72)
$62,087
28.58%
+$7,098
11.43%
$69,185
19 (73)
$69,185
21.04%
+$5,823
8.42%
$75,008
20 (74)
$75,008
-9.10%
-
Floor Protected
$75,008
21 (75)
$75,008
-11.89%
-
Floor Protected
$75,008
22 (76)
$75,008
-22.10%
-
Floor Protected
$75,008
23 (77)
$75,008
28.68%
+$8,605
11.47%
$83,612
24 (78)
$83,612
10.88%
+$3,639
4.35%
$87,251
25 (79)
$87,251
4.91%
+$1,714
1.96%
$88,965
26 (80)
$88,965
15.79%
+$5,619
6.32%
$94,584
27 (81)
$94,584
5.49%
+$2,077
2.20%
$96,661
28 (82)
$96,661
-37.00%
-
Floor Protected
$96,661
29 (83)
$96,661
26.46%
+$10,231
10.58%
$106,892
30 (84)
$106,892
15.06%
+$6,439
6.02%
$113,331
Index FundS&P-500
Rate Strategy TypeCap
Rate11.00%
Allocated Amount$20,000
0.2%
Accumulated Credit Amount$56,984
Accumulated Rider Fees-$0
Final Account Value$76,984
Year-by-Year Breakdown
Year(Age)
Beginning Balance
S&P-500Index Return
Interest Credit
Ending Balance
1 (55)
$20,000
-4.91%
-
Floor Protected
2Y P2P
$20,000
2 (56)
$20,000
21.55%
+$2,200
11.00%
2Y P2P
$22,200
3 (57)
$22,200
22.56%
-
2Y P2P
$22,200
4 (58)
$22,200
6.27%
+$2,442
11.00%
2Y P2P
$24,642
5 (59)
$24,642
31.73%
-
2Y P2P
$24,642
6 (60)
$24,642
18.67%
+$2,711
11.00%
2Y P2P
$27,353
7 (61)
$27,353
5.25%
-
2Y P2P
$27,353
8 (62)
$27,353
16.61%
+$3,009
11.00%
2Y P2P
$30,361
9 (63)
$30,361
31.69%
-
2Y P2P
$30,361
10 (64)
$30,361
-3.10%
+$3,340
11.00%
Floor Protected
2Y P2P
$33,701
11 (65)
$33,701
30.47%
-
2Y P2P
$33,701
12 (66)
$33,701
7.62%
+$3,707
11.00%
2Y P2P
$37,408
13 (67)
$37,408
10.08%
-
2Y P2P
$37,408
14 (68)
$37,408
1.32%
+$4,115
11.00%
2Y P2P
$41,523
15 (69)
$41,523
37.58%
-
2Y P2P
$41,523
16 (70)
$41,523
22.96%
+$4,568
11.00%
2Y P2P
$46,091
17 (71)
$46,091
33.36%
-
2Y P2P
$46,091
18 (72)
$46,091
28.58%
+$5,070
11.00%
2Y P2P
$51,161
19 (73)
$51,161
21.04%
-
2Y P2P
$51,161
20 (74)
$51,161
-9.10%
+$5,129
10.03%
Floor Protected
2Y P2P
$56,290
21 (75)
$56,290
-11.89%
-
Floor Protected
2Y P2P
$56,290
22 (76)
$56,290
-22.10%
-
Floor Protected
2Y P2P
$56,290
23 (77)
$56,290
28.68%
-
2Y P2P
$56,290
24 (78)
$56,290
10.88%
+$6,192
11.00%
2Y P2P
$62,482
25 (79)
$62,482
4.91%
-
2Y P2P
$62,482
26 (80)
$62,482
15.79%
+$6,873
11.00%
2Y P2P
$69,355
27 (81)
$69,355
5.49%
-
2Y P2P
$69,355
28 (82)
$69,355
-37.00%
-
Floor Protected
2Y P2P
$69,355
29 (83)
$69,355
26.46%
-
2Y P2P
$69,355
30 (84)
$69,355
15.06%
+$7,629
11.00%
2Y P2P
$76,984
Index FundNASDAQ-100
Rate Strategy TypeCap
Rate4.50%
Allocated Amount$20,000
0.2%
Accumulated Credit Amount$54,906
Accumulated Rider Fees-$0
Final Account Value$74,906
Year-by-Year Breakdown
Year(Age)
Beginning Balance
NASDAQ-100Index Return
Interest Credit
Ending Balance
1 (55)
$20,000
5.00%
+$900
4.50%
$20,900
2 (56)
$20,900
5.00%
+$941
4.50%
$21,841
3 (57)
$21,841
5.00%
+$983
4.50%
$22,823
4 (58)
$22,823
5.00%
+$1,027
4.50%
$23,850
5 (59)
$23,850
5.00%
+$1,073
4.50%
$24,924
6 (60)
$24,924
5.00%
+$1,122
4.50%
$26,045
7 (61)
$26,045
5.00%
+$1,172
4.50%
$27,217
8 (62)
$27,217
5.00%
+$1,225
4.50%
$28,442
9 (63)
$28,442
5.00%
+$1,280
4.50%
$29,722
10 (64)
$29,722
5.00%
+$1,337
4.50%
$31,059
11 (65)
$31,059
5.00%
+$1,398
4.50%
$32,457
12 (66)
$32,457
5.00%
+$1,461
4.50%
$33,918
13 (67)
$33,918
5.00%
+$1,526
4.50%
$35,444
14 (68)
$35,444
5.00%
+$1,595
4.50%
$37,039
15 (69)
$37,039
5.00%
+$1,667
4.50%
$38,706
16 (70)
$38,706
5.00%
+$1,742
4.50%
$40,447
17 (71)
$40,447
5.00%
+$1,820
4.50%
$42,268
18 (72)
$42,268
5.00%
+$1,902
4.50%
$44,170
19 (73)
$44,170
5.00%
+$1,988
4.50%
$46,157
20 (74)
$46,157
5.00%
+$2,077
4.50%
$48,234
21 (75)
$48,234
5.00%
+$2,171
4.50%
$50,405
22 (76)
$50,405
5.00%
+$2,268
4.50%
$52,673
23 (77)
$52,673
5.00%
+$2,370
4.50%
$55,043
24 (78)
$55,043
5.00%
+$2,477
4.50%
$57,520
25 (79)
$57,520
5.00%
+$2,588
4.50%
$60,109
26 (80)
$60,109
5.00%
+$2,705
4.50%
$62,814
27 (81)
$62,814
5.00%
+$2,827
4.50%
$65,640
28 (82)
$65,640
5.00%
+$2,954
4.50%
$68,594
29 (83)
$68,594
5.00%
+$3,087
4.50%
$71,681
30 (84)
$71,681
5.00%
+$3,226
4.50%
$74,906
Index FundNASDAQ-100
Rate Strategy TypeParticipation
Rate30.00%
Allocated Amount$20,000
0.2%
Accumulated Credit Amount$11,262
Accumulated Rider Fees-$0
Final Account Value$31,262
Year-by-Year Breakdown
Year(Age)
Beginning Balance
NASDAQ-100Index Return
Interest Credit
Ending Balance
1 (55)
$20,000
5.00%
+$300
1.50%
$20,300
2 (56)
$20,300
5.00%
+$305
1.50%
$20,605
3 (57)
$20,605
5.00%
+$309
1.50%
$20,914
4 (58)
$20,914
5.00%
+$314
1.50%
$21,227
5 (59)
$21,227
5.00%
+$318
1.50%
$21,546
6 (60)
$21,546
5.00%
+$323
1.50%
$21,869
7 (61)
$21,869
5.00%
+$328
1.50%
$22,197
8 (62)
$22,197
5.00%
+$333
1.50%
$22,530
9 (63)
$22,530
5.00%
+$338
1.50%
$22,868
10 (64)
$22,868
5.00%
+$343
1.50%
$23,211
11 (65)
$23,211
5.00%
+$348
1.50%
$23,559
12 (66)
$23,559
5.00%
+$353
1.50%
$23,912
13 (67)
$23,912
5.00%
+$359
1.50%
$24,271
14 (68)
$24,271
5.00%
+$364
1.50%
$24,635
15 (69)
$24,635
5.00%
+$370
1.50%
$25,005
16 (70)
$25,005
5.00%
+$375
1.50%
$25,380
17 (71)
$25,380
5.00%
+$381
1.50%
$25,760
18 (72)
$25,760
5.00%
+$386
1.50%
$26,147
19 (73)
$26,147
5.00%
+$392
1.50%
$26,539
20 (74)
$26,539
5.00%
+$398
1.50%
$26,937
21 (75)
$26,937
5.00%
+$404
1.50%
$27,341
22 (76)
$27,341
5.00%
+$410
1.50%
$27,751
23 (77)
$27,751
5.00%
+$416
1.50%
$28,168
24 (78)
$28,168
5.00%
+$423
1.50%
$28,590
25 (79)
$28,590
5.00%
+$429
1.50%
$29,019
26 (80)
$29,019
5.00%
+$435
1.50%
$29,454
27 (81)
$29,454
5.00%
+$442
1.50%
$29,896
28 (82)
$29,896
5.00%
+$448
1.50%
$30,344
29 (83)
$30,344
5.00%
+$455
1.50%
$30,800
30 (84)
$30,800
5.00%
+$462
1.50%
$31,262
Index FundFIXED
Rate Strategy TypeFixed
Rate1.00%
Allocated Amount$0
0.0%

Strategy Performance Comparison

Simulated values based on historical real-world index fund data from 1926 to 2026.

Index Funds
2
S&P 500
3
Nasdaq 100
2

Select an index fund from the left to view its strategies

Hypothetical Growth Simulation

Consolidated Portfolio Performance

Click on a row to view the detailed breakdown of the strategy.

Details
Year (Age)
Total Beginning Balance
Interest Credit
Total Ending Balance
1 (55)
$100,000
+$1,200
1.20%
$101,200
2 (56)
$101,200
+$6,269
6.19%
$107,469
3 (57)
$107,469
+$4,413
4.11%
$111,882
4 (58)
$111,882
+$5,601
5.01%
$117,483
5 (59)
$117,483
+$5,765
4.91%
$123,248
6 (60)
$123,248
+$7,561
6.14%
$130,809
7 (61)
$130,809
+$3,490
2.67%
$134,299
8 (62)
$134,299
+$8,074
6.01%
$142,373
9 (63)
$142,373
+$7,272
5.11%
$149,645
10 (64)
$149,645
+$5,020
3.35%
$154,666
11 (65)
$154,666
+$7,827
5.06%
$162,492
12 (66)
$162,492
+$8,531
5.25%
$171,024
13 (67)
$171,024
+$5,441
3.18%
$176,465
14 (68)
$176,465
+$6,778
3.84%
$183,242
15 (69)
$183,242
+$10,596
5.78%
$193,838
16 (70)
$193,838
+$13,406
6.92%
$207,244
17 (71)
$207,244
+$11,741
5.67%
$218,985
18 (72)
$218,985
+$16,809
7.68%
$235,794
19 (73)
$235,794
+$10,685
4.53%
$246,478
20 (74)
$246,478
+$7,604
3.09%
$254,083
21 (75)
$254,083
+$2,575
1.01%
$256,657
22 (76)
$256,657
+$2,678
1.04%
$259,336
23 (77)
$259,336
+$14,010
5.40%
$273,346
24 (78)
$273,346
+$15,493
5.67%
$288,839
25 (79)
$288,839
+$7,333
2.54%
$296,172
26 (80)
$296,172
+$18,690
6.31%
$314,862
27 (81)
$314,862
+$8,566
2.72%
$323,427
28 (82)
$323,427
+$3,402
1.05%
$326,830
29 (83)
$326,830
+$17,176
5.26%
$344,005
30 (84)
$344,005
+$21,346
6.21%
$365,351

Lifetime Income Summary

Locked Benefit Base$150,000
Locked Accumulated Value$365,351
Annual Withdrawal$9,750
Total Withdrawals$146,250
Final Account Value$228,851

Lifetime Income Projection

Yearly Income Projection

Contract Year
Age
Accumulated Value
Accumulated BB (Before Roll-up)
Interest Credit Rate
BB Roll-up Amount
Benefit Base
Lifetime Withdrawal Rate
Available Lifetime Withdrawal Amount
Accumulated Withdrawal Amount
31
Income Start
85
$365,351
$100,000
-
+$50,000
Initial Bonus: 50.00%
$150,000BB Created
6.50%
$9,750
$9,750
32Payout Year
86
$355,601
$150,000
3.98%
+$11,950
Credited Interest: $5,975
Roll-up Rate: 200%
Roll-up: $5,975 × 200% = $11,950
$161,950Growing w/ Roll-up
-
$9,750
$19,500
33Payout Year
87
$345,851
$161,950
5.08%
+$16,441
Credited Interest: $8,221
Roll-up Rate: 200%
Roll-up: $8,221 × 200% = $16,441
$178,391Growing w/ Roll-up
-
$9,750
$29,250
34Payout Year
88
$336,101
$178,391
3.83%
+$13,662
Credited Interest: $6,831
Roll-up Rate: 200%
Roll-up: $6,831 × 200% = $13,662
$192,054Growing w/ Roll-up
-
$9,750
$39,000
35Payout Year
89
$326,351
$192,054
0.72%
+$2,760
Credited Interest: $1,380
Roll-up Rate: 200%
Roll-up: $1,380 × 200% = $2,760
$194,814Growing w/ Roll-up
-
$9,750
$48,750
36Payout Year
90
$316,601
$194,814
3.71%
+$14,471
Credited Interest: $7,235
Roll-up Rate: 200%
Roll-up: $7,235 × 200% = $14,471
$209,285Growing w/ Roll-up
-
$9,750
$58,500
37Payout Year
91
$306,851
$209,285
4.37%
+$18,300
Credited Interest: $9,150
Roll-up Rate: 200%
Roll-up: $9,150 × 200% = $18,300
$227,585Growing w/ Roll-up
-
$9,750
$68,250
38Payout Year
92
$297,101
$227,585
0.17%
+$759
Credited Interest: $379
Roll-up Rate: 200%
Roll-up: $379 × 200% = $759
$228,343Growing w/ Roll-up
-
$9,750
$78,000
39Payout Year
93
$287,351
$228,343
5.02%
+$22,907
Credited Interest: $11,454
Roll-up Rate: 200%
Roll-up: $11,454 × 200% = $22,907
$251,251Growing w/ Roll-up
-
$9,750
$87,750
40Payout Year
94
$277,601
$251,251
4.14%
+$20,820
Credited Interest: $10,410
Roll-up Rate: 200%
Roll-up: $10,410 × 200% = $20,820
$272,071Growing w/ Roll-up
-
$9,750
$97,500
41Payout Year
95
$267,851
$272,071
4.83%
+$26,286
Credited Interest: $13,143
Roll-up Rate: 200%
Roll-up: $13,143 × 200% = $26,286
$298,357Growing w/ Roll-up
-
$9,750
$107,250
42Payout Year
96
$258,101
$298,357
0.17%
+$995
Credited Interest: $497
Roll-up Rate: 200%
Roll-up: $497 × 200% = $995
$299,351Growing w/ Roll-up
-
$9,750
$117,000
43Payout Year
97
$248,351
$299,351
4.67%
+$27,955
Credited Interest: $13,978
Roll-up Rate: 200%
Roll-up: $13,978 × 200% = $27,955
$327,307Growing w/ Roll-up
-
$9,750
$126,750
44Payout Year
98
$238,601
$327,307
4.58%
+$30,012
Credited Interest: $15,006
Roll-up Rate: 200%
Roll-up: $15,006 × 200% = $30,012
$357,318Growing w/ Roll-up
-
$9,750
$136,500
45Payout Year
99
$228,851
$357,318
4.11%
+$29,362
Credited Interest: $14,681
Roll-up Rate: 200%
Roll-up: $14,681 × 200% = $29,362
$386,680Growing w/ Roll-up
-
$9,750
$146,250

Available Product Policies Details

Accumulation Phase

Total Available Strategies6

Annuitization Phase

Available Payout Options1
logo

1-800-461-4085

support@annuityrateshq.com

1317 Edgewater Dr #1686 Orlando, FL 32804

DISCLAIMER:The content provided on this website is for educational purposes only and should not be construed as a recommendation to purchase an annuity. It is important to consult with a qualified financial planner, advisor, tax professional, and legal advisor to determine if an annuity is appropriate for your individual circumstances. The annuity reviews and information available on this website may not always reflect the most current data and may not be relevant to your state of residence. Availability and terms of annuity products can vary by state. The logos, materials, names, and brochures used in our reviews belong to their respective owners and are not affiliated with AnnuityRatesHQ.com. For the most up-to-date information and brochures, please contact us directly. When you reach out, you may be connected with a licensed insurance agent in your state who can provide more information and possibly offer an annuity for sale. Please be aware that annuities are not issued by the U.S. Government, are not backed by government guarantees, and are not insured by the FDIC. All guarantees associated with annuities rely on the financial strength and claims-paying ability of the issuing insurance company.

©2026 AnnuityratesHQ. All rights reserved.