Housing · guide

Smith Manoeuvre Calculator: how it works in 2026, with a worked example

Verified for tax year 2026: Updated By Nishant Malik

See what the Smith Manoeuvre does to your net worth over 5 to 40 years: re-borrowing each mortgage principal payment on a readvanceable line of credit, investing it, and deducting the interest at your 2026 marginal rate. Compare it with just paying the mortgage or investing without borrowing, and see the return you need to break even.

How this calculator works

This page runs the numbers; the strategy guide, The Smith Manoeuvre: how mortgage interest becomes tax-deductible in Canada, explains the rules, the tracing test and the court cases behind them.

Every mortgage payment is split into interest and principal. The principal is re-borrowed on the linked line of credit and invested, so the deductible line grows exactly as the non-deductible mortgage shrinks. Each year:

  1. Line-of-credit interest is paid from your cash flow and deducted on line 22100. The refund is the difference between income tax at your income and income tax with the interest deducted, from the 2026 federal and provincial tables.
  2. The refund either prepays the mortgage (freeing more room to re-borrow) or is kept as cash, your choice.
  3. The investments grow at the return you assume. Growth is taxed only if sold at the end, with 50% of the gain included in income. If you choose eligible dividends instead, they are grossed up, credited and taxed each year, then reinvested.

The comparison is fair because all three paths spend the same cash: the mortgage payment plus the line-of-credit interest. “Just pay the mortgage” keeps that interest money; “invest without borrowing” invests it. Net worth is the portfolio after tax, less the line of credit, less the mortgage, less that extra cash.

Worked example: $400,000 mortgage at 4.29%, $100,000 income in Ontario, 6% return, 20 years

After 20 yearsSmith ManoeuvreJust pay the mortgage
Mortgage (not deductible)$65,360$116,967
Line of credit (deductible)$334,640
Portfolio, after tax if sold$514,932
Interest paid on the line$133,406
Tax refunds on that interest$40,031 (30.0%)
Net worth−$18,473−$116,967

The manoeuvre is $98,494 ahead after 20 years, with the refunds prepaying the mortgage, which is down to $65,360 against $116,967 on the plain schedule. The break-even return is 3.16%. If the portfolio is 20% lower at the end, the advantage is $12,065.

A $12,000 interest deduction at $120,000 of income in Ontario saves $4,345 (36.2% effective): a little under the 43.41% marginal rate because the deduction crosses the $117,045 federal bracket edge.

Assumptions

  • The line-of-credit rate and the investment return are your assumptions and stay constant; the mortgage rate is held for the whole horizon.
  • Line-of-credit interest is simple interest paid every period from cash flow, not capitalized on the line.
  • The refund arrives at the end of the year the interest is paid (in practice, after filing the following spring).
  • Investment income other than the two options (growth or eligible dividends) is not modelled; return-of-capital distributions are not modelled.
  • The share of principal you can re-borrow depends on your lender’s readvanceable limit; enter the share it allows.
  • Quebec’s limit on investment-expense deductions (deductible only against investment income, excess carried forward) is flagged, not modelled.

Questions people ask

What is the Smith Manoeuvre?
A way to turn a non-deductible mortgage into deductible investment debt. With a readvanceable mortgage, each principal payment frees room on a linked line of credit; you re-borrow that room and invest it in income-producing assets. Interest on the line of credit is deductible under paragraph 20(1)(c) of the Income Tax Act because the borrowed money earns income, and the refund can prepay the mortgage, which frees more room. The strategy, the tracing rules and the court cases are covered in our guide, <a href="/guides/smith-manoeuvre">The Smith Manoeuvre: how mortgage interest becomes tax-deductible</a>.
Is mortgage interest ever deductible in Canada?
Not on your own home. Interest is deductible only when the borrowed money is used to earn income from a business or property (ITA 20(1)(c)). The Smith Manoeuvre does not make the original mortgage deductible; it replaces it, dollar by dollar, with a separate loan whose use is investing.
How much tax does the deduction save?
The interest reduces taxable income, so the saving is roughly your marginal rate times the interest: at $120,000 in Ontario, $12,000 of line-of-credit interest saves about $4,345 in 2026. The calculator runs the deduction through the federal and provincial brackets rather than a flat rate, which matters when the deduction crosses a bracket edge.
What return do I need for it to work?
More than the after-tax cost of the line of credit, adjusted for the tax you will eventually pay on the investments. At a 5% line rate and a 40% marginal rate the borrowing costs about 3% after tax, and only half of a capital gain is taxable, so the break-even return is usually between 3% and 4.5%. The calculator reports the exact figure for your inputs.
Can I invest the borrowed money in my TFSA or RRSP?
You can, but the interest is not deductible: section 18(11) denies interest on money borrowed to contribute to an RRSP, and TFSA and FHSA income is exempt, so borrowing to earn it fails the income-earning test. The manoeuvre only works in a non-registered account.
What is direct-use tracing and why does it matter?
The CRA looks at what each borrowed dollar was actually used for, not what the loan is called. Draw on the investment line for a car or a vacation and that part of the interest stops being deductible; in a mixed account every principal repayment reduces the eligible and ineligible parts pro rata. Keep the investment line separate and use it for nothing else.
Did the courts approve the Smith Manoeuvre?
The Supreme Court respected a plain re-borrowing in Singleton (2001), where refinancing so that the new debt was traced to an investment use was upheld. In Lipson (2009) it applied the general anti-avoidance rule to a version that also used the spousal attribution rules to shift the deduction to the higher-income spouse. The simple manoeuvre is accepted; layering other rules on top is where the risk lies.
What are the main risks?
Leverage: the investments can fall while the debt stays. Rates: the line of credit floats with prime, and every extra point on a $300,000 line is $3,000 a year. Cash flow: the interest is paid from your pocket every month. Tax: a fund that pays no income, a personal draw on the line, or a spent return-of-capital distribution can all reduce deductibility. Quebec also limits investment-expense deductions to investment income in the year.

How to set up the Smith Manoeuvre and keep the interest deductible

The tax result depends entirely on paperwork: a separate line of credit, a separate investment account, and a paper trail from every borrowed dollar to an income-earning investment.

  1. At renewal or refinancingFCAC: home equity lines of credit ↗
  2. Before the first drawFolio S3-F6-C1, Interest Deductibility ↗
  3. After each mortgage payment
  4. All year
  5. With each tax returnLine 22100, carrying charges and interest ↗
  6. When the refund arrives
  7. Before adding any twistCRA: general anti-avoidance rule ↗

Sources

Every figure on this page comes from one of these primary sources. Data last verified .

  1. CRA T4127 Payroll Deductions Formulas, 122nd Edition, effective January 1, 2026 (Rev. 26/05)
  2. CRA – CPP contribution rates, maximums and exemptions
  3. CRA – Second additional CPP (CPP2) contribution rates and maximums
  4. ESDC – EI maternity and parental benefits: how much you could receive
  5. CRA – EI premium rates and maximums
  6. CRA – Indexation adjustment for personal income tax and benefit amounts
  7. CRA, Canadian income tax rates for individuals, current and previous years
  8. Government of Alberta, Personal income tax
  9. Government of British Columbia, Personal income tax rates (2026)
  10. Government of British Columbia, B.C. tax reduction credit
  11. CRA, T4127 Payroll Deductions Formulas, 123rd edition (July 1, 2026)
  12. Manitoba Finance, Personal income taxes
  13. CRA, T4032 Payroll Deductions Tables, New Brunswick (January 2026)
  14. Government of New Brunswick, Personal income tax
  15. Newfoundland and Labrador Department of Finance, Personal income tax
  16. Newfoundland and Labrador, Bill 16 (2026), An Act to Amend the Income Tax Act, 2000
  17. Nova Scotia Finance and Treasury Board, Personal income tax indexation update for 2026
  18. Nova Scotia Income Tax Act (consolidated), s. 35 low income tax reduction
  19. CRA, T4032 Payroll Deductions Tables, Northwest Territories (January 2026)
  20. Government of Nunavut, January 2026 Tax Rate Sheet
  21. CRA, T4032 Payroll Deductions Tables, Nunavut (January 2026)
  22. Ontario Ministry of Finance, Personal income tax rates and credits (2026 dataset)
  23. Prince Edward Island Income Tax Act (consolidated 2026)
  24. Revenu Québec, TP-1015.F-V (2026-01) Formulas to Calculate Source Deductions and Contributions
  25. Retraite Québec, Québec Pension Plan Figures 2026
  26. Gouvernement du Québec (Québec.ca), Taux de cotisations au Régime québécois d'assurance parentale (RQAP) — page updated 19 March 2026
  27. Ministère des Finances du Québec, Parameters of the Personal Income Tax System for 2026 (November 2025)
  28. Government of Saskatchewan, Personal income tax
  29. CRA, T4032 Payroll Deductions Tables, Yukon (January 2026)
  30. Income Tax Act s. 82(1)(b) (Justice Laws)
  31. CRA – Federal Worksheet 5000-D1 (2025), line 40425
  32. Prime Minister of Canada – news release 2025-03-21 'Prime Minister Carney cancels proposed capital gains tax increase'
  33. CRA – Income Tax Folio S1-F3-C2, Principal Residence (ITA para. 40(2)(b))
  34. CRA – Worksheet AB428 (form 5009-D, 2025 tax year, edition '(25)'), line 61520
  35. CRA – Worksheet BC428 (form 5010-D, 2025 tax year, edition '(25)'), line 61520
  36. CRA – Worksheet MB428 (form 5007-D, 2025 tax year, edition '(25)'), line 61520
  37. CRA – Worksheet NB428 (form 5004-D, 2025 tax year, edition '(25)'), line 61520
  38. CRA – Worksheet NL428 (form 5001-D, 2025 tax year, edition '(25)'), line 61520
  39. CRA – Worksheet NS428 (form 5003-D, 2025 tax year, edition '(25)'), line 61520
  40. CRA – Worksheet NT428 (form 5012-D, 2025 tax year, edition '(25)'), line 61520
  41. CRA – Worksheet NU428 (form 5014-D, 2025 tax year, edition '(25)'), line 61520
  42. CRA – Worksheet ON428 (form 5006-D, 2025 tax year, edition '(25)'), line 61520
  43. CRA – Worksheet PE428 (form 5002-D, 2025 tax year, edition '(25)'), line 61520
  44. Taxation Act (CQLR c. I-3), s. 767 (Légis Québec)
  45. CRA – Worksheet SK428 (form 5008-D, 2025 tax year, edition '(25)'), line 61520
  46. CRA – Worksheet YT428 (form 5011-D, 2025 tax year, edition '(25)'), line 61520
  47. CRA, Income Tax Folio S3-F6-C1, Interest Deductibility
  48. Income Tax Act s. 20(1)(c), interest on borrowed money used to earn income (Justice Laws)
  49. Income Tax Act s. 18(11), no deduction for interest on money borrowed for an RRSP, TFSA or FHSA (Justice Laws)
  50. Income Tax Act s. 245, general anti-avoidance rule (Justice Laws)
  51. CRA, General anti-avoidance rule
  52. CRA, Line 22100, Carrying charges, interest expenses and other expenses
  53. Singleton v. Canada, 2001 SCC 61
  54. Lipson v. Canada, 2009 SCC 1
  55. Bank of Canada, policy rate announcement of 2 September 2026 (policy rate 2.25%; chartered-bank prime is derived as the policy rate plus 2.20%)

Try it with your own numbers →