Advertisement

Early retirement calculator

Turn spending and a chosen withdrawal-rate assumption into a savings target and an estimated date to reach it.

Calculator

Monthly saving
$2,000.00
Saving as share of net income
40.00%
Financial independence target
$900,000.00
Years until target
21.0833
Whole months until target
253.0000
Deposits made
$506,000.00
Investment growth
$344,096.63
Balance at target date
$900,096.63
Model target date
2047-12-01
Yearly progress in starting purchasing power
MonthModel dateDeposits to dateGrowth to dateBalance
0.002026-11-010.000.0050,000.00
12.002027-11-0124,000.002,436.8876,436.88
24.002028-10-3148,000.005,931.24103,931.24
36.002029-10-3172,000.0010,525.38132,525.38
48.002030-11-0196,000.0016,263.28162,263.28
60.002031-11-01120,000.0023,190.69193,190.69
72.002032-10-31144,000.0031,355.20225,355.20
84.002033-10-31168,000.0040,806.30258,806.30
96.002034-11-01192,000.0051,595.43293,595.43
108.002035-11-01216,000.0063,776.13329,776.13
120.002036-10-31240,000.0077,404.06367,404.06
132.002037-10-31264,000.0092,537.11406,537.11
144.002038-11-01288,000.00109,235.48447,235.48
156.002039-11-01312,000.00127,561.78489,561.78
168.002040-10-31336,000.00147,581.14533,581.14
180.002041-10-31360,000.00169,361.27579,361.27
192.002042-11-01384,000.00192,972.60626,972.60
204.002043-11-01408,000.00218,488.39676,488.39
216.002044-10-31432,000.00245,984.81727,984.81
228.002045-10-31456,000.00275,541.09781,541.09
240.002046-11-01480,000.00307,239.62837,239.62
252.002047-11-01504,000.00341,166.08895,166.08
253.002047-12-01506,000.00344,096.63900,096.63

Advertisement

How this calculator works

Annual spending divided by a chosen withdrawal fraction sets a financial independence target. Income less spending determines monthly saving, or you can enter a deposit directly. All money is expressed in starting purchasing power: use a real return after inflation, fees and tax, and a deposit maintained in real terms. Deposits arrive at month end. The result is the first whole month meeting the target, within a 100-year planning horizon. A starting balance already above target gives zero waiting time. The table provides yearly balances instead of a chart.

Formula

Target = 12 x monthly spending / annual withdrawal fraction. Monthly real return i = (1 + annual real return)^(1/12) - 1. Balance after n months = P(1+i)^n + C((1+i)^n - 1)/i, or P + Cn when i = 0.

Worked example

Spending $100 a month with a 4% annual withdrawal assumption requires $30,000. Saving $1,000 a month from $0 at zero real return reaches the target in 30 months, or 2.5 years. Starting with $30,000 meets that same target immediately.

Advertisement

Frequently asked questions

Is 4% guaranteed to last?

No. It is an editable planning assumption, not a guarantee. Return order, longevity, tax, changing spending and future market conditions all matter.

Should I enter nominal investment returns?

Use real returns because the spending target and deposits are held in starting purchasing power. Convert a nominal return r and inflation f using (1+r)/(1+f)-1.

Does the target include government benefits?

It uses the spending amount you enter. Subtract reliably funded spending from pensions or benefits before entering an investment-funded spending need, taking care with start dates and taxes.

Sources

Advertisement