Retirement Calculator
FIRE Number
$1,000,000
25x Annual Expenses
FIRE Age
56
22 years
| Age | Investment Value | FIRE Target | Expenses |
|---|---|---|---|
| 34 | $200,000 | $1,000,000 | - |
| 35 | $221,804 | $1,000,000 | - |
| 36 | $244,677 | $1,000,000 | - |
| 37 | $268,671 | $1,000,000 | - |
| 38 | $293,841 | $1,000,000 | - |
| 39 | $320,245 | $1,000,000 | - |
| 40 | $347,943 | $1,000,000 | - |
| 41 | $376,999 | $1,000,000 | - |
| 42 | $407,479 | $1,000,000 | - |
| 43 | $439,454 | $1,000,000 | - |
| 44 | $472,996 | $1,000,000 | - |
| 45 | $508,182 | $1,000,000 | - |
| 46 | $545,093 | $1,000,000 | - |
| 47 | $583,813 | $1,000,000 | - |
| 48 | $624,431 | $1,000,000 | - |
| 49 | $667,040 | $1,000,000 | - |
| 50 | $711,739 | $1,000,000 | - |
| 51 | $758,628 | $1,000,000 | - |
| 52 | $807,815 | $1,000,000 | - |
| 53 | $859,414 | $1,000,000 | - |
| 54 | $913,542 | $1,000,000 | - |
| 55 | $970,324 | $1,000,000 | - |
| 56 | $1,029,889 | $1,000,000 | - |
| 57 | $1,080,373 | $1,000,000 | $63,076 |
| 58 | $1,070,257 | $1,000,000 | $64,337 |
| 59 | $1,058,383 | $1,000,000 | $65,624 |
| 60 | $1,044,640 | $1,000,000 | $66,937 |
| 61 | $1,028,911 | $1,000,000 | $68,275 |
| 62 | $1,011,073 | $1,000,000 | $69,641 |
| 63 | $990,994 | $1,000,000 | $71,034 |
| 64 | $968,539 | $1,000,000 | $72,454 |
| 65 | $943,561 | $1,000,000 | $73,904 |
| 66 | $915,911 | $1,000,000 | $75,382 |
| 67 | $885,427 | $1,000,000 | $76,889 |
Balance at Retirement (Age 67)
$5,994,724
Superannuation Longevity
30+ Years
Retirement Goal
Achievable
Asset Projection
| Age | Superannuation Balance | Other Investments | Total Balance |
|---|---|---|---|
| 34 | $546,200 | $5,462,500 | $6,008,700 |
| 35 | $595,634 | $5,738,315 | $6,333,949 |
| 36 | $648,528 | $6,028,125 | $6,676,653 |
| 37 | $705,125 | $6,332,644 | $7,037,769 |
| 38 | $765,684 | $6,652,623 | $7,418,307 |
| 39 | $830,482 | $6,988,854 | $7,819,336 |
| 40 | $899,816 | $7,342,166 | $8,241,982 |
| 41 | $974,003 | $7,713,434 | $8,687,436 |
| 42 | $1,053,383 | $8,103,576 | $9,156,959 |
| 43 | $1,138,320 | $8,513,558 | $9,651,878 |
| 44 | $1,229,202 | $8,944,397 | $10,173,600 |
| 45 | $1,326,446 | $9,397,162 | $10,723,608 |
| 46 | $1,430,498 | $9,872,976 | $11,303,474 |
| 47 | $1,541,833 | $10,373,022 | $11,914,854 |
| 48 | $1,660,961 | $10,898,543 | $12,559,504 |
| 49 | $1,788,428 | $11,450,847 | $13,239,275 |
| 50 | $1,924,818 | $12,031,309 | $13,956,127 |
| 51 | $2,070,755 | $12,641,377 | $14,712,132 |
| 52 | $2,226,908 | $13,282,573 | $15,509,481 |
| 53 | $2,393,992 | $13,956,497 | $16,350,489 |
| 54 | $2,572,771 | $14,664,836 | $17,237,607 |
| 55 | $2,764,065 | $15,409,360 | $18,173,425 |
| 56 | $2,968,750 | $16,191,934 | $19,160,684 |
| 57 | $3,187,762 | $17,014,520 | $20,202,282 |
| 58 | $3,422,106 | $17,879,181 | $21,301,287 |
| 59 | $3,672,853 | $18,788,090 | $22,460,943 |
| 60 | $3,941,153 | $19,743,530 | $23,684,683 |
| 61 | $4,228,233 | $20,747,907 | $24,976,140 |
| 62 | $4,535,410 | $21,803,749 | $26,339,159 |
| 63 | $4,864,088 | $22,913,720 | $27,777,808 |
| 64 | $5,215,775 | $24,080,621 | $29,296,396 |
| 65 | $5,592,079 | $25,307,401 | $30,899,480 |
| 66 | $5,994,724 | $26,597,163 | $32,591,887 |
| 67 | $6,242,460 | $27,953,173 | $34,195,633 |
| 68 | $6,501,543 | $29,378,869 | $35,880,412 |
| 69 | $6,772,520 | $30,877,869 | $37,650,388 |
| 70 | $7,055,963 | $32,453,982 | $39,509,945 |
| 71 | $7,352,475 | $34,111,218 | $41,463,693 |
| 72 | $7,662,686 | $35,853,797 | $43,516,483 |
| 73 | $7,987,260 | $37,686,163 | $45,673,423 |
| 74 | $8,326,891 | $39,612,994 | $47,939,886 |
| 75 | $8,682,310 | $41,639,215 | $50,321,525 |
| 76 | $9,054,280 | $43,770,013 | $52,824,293 |
| 77 | $9,443,607 | $46,010,846 | $55,454,453 |
| 78 | $9,851,132 | $48,367,466 | $58,218,597 |
| 79 | $10,277,740 | $50,845,926 | $61,123,665 |
| 80 | $10,724,359 | $53,452,602 | $64,176,961 |
| 81 | $11,191,964 | $56,194,211 | $67,386,175 |
| 82 | $11,681,577 | $59,077,823 | $70,759,400 |
| 83 | $12,194,271 | $62,110,887 | $74,305,158 |
| 84 | $12,731,172 | $65,301,249 | $78,032,421 |
| 85 | $13,293,462 | $68,657,173 | $81,950,635 |
| 86 | $13,882,381 | $72,187,364 | $86,069,745 |
| 87 | $14,499,231 | $75,900,994 | $90,400,225 |
| 88 | $15,145,378 | $79,807,723 | $94,953,101 |
| 89 | $15,822,255 | $83,917,731 | $99,739,987 |
| 90 | $16,531,369 | $88,241,743 | $104,773,112 |
| 91 | $17,274,299 | $92,791,059 | $110,065,358 |
| 92 | $18,052,703 | $97,577,586 | $115,630,289 |
| 93 | $18,868,320 | $102,613,875 | $121,482,195 |
| 94 | $19,722,978 | $107,913,148 | $127,636,126 |
| 95 | $20,618,594 | $113,489,343 | $134,107,937 |
| 96 | $21,557,179 | $119,357,150 | $140,914,329 |
| 97 | $22,540,848 | $125,532,052 | $148,072,899 |
Income Projection
| Age | Income Needed | Super Drawdown | Other Investments Drawdown |
|---|---|---|---|
| 67 | $52,000 | $52,000 | $0 |
| 68 | $53,040 | $53,040 | $0 |
| 69 | $54,101 | $54,100 | $0 |
| 70 | $55,183 | $55,183 | $0 |
| 71 | $56,286 | $56,286 | $0 |
| 72 | $57,412 | $57,413 | $0 |
| 73 | $58,560 | $58,560 | $0 |
| 74 | $59,732 | $59,732 | $1 |
| 75 | $60,926 | $60,926 | $0 |
| 76 | $62,145 | $62,146 | $0 |
| 77 | $63,388 | $63,387 | $0 |
| 78 | $64,655 | $64,655 | $0 |
| 79 | $65,949 | $65,949 | $0 |
| 80 | $67,268 | $67,268 | $1 |
| 81 | $68,613 | $68,613 | $0 |
| 82 | $69,985 | $69,985 | $0 |
| 83 | $71,385 | $71,385 | $0 |
| 84 | $72,813 | $72,813 | $0 |
| 85 | $74,269 | $74,269 | $1 |
| 86 | $75,754 | $75,754 | $0 |
| 87 | $77,269 | $77,269 | $0 |
| 88 | $78,815 | $78,815 | $1 |
| 89 | $80,391 | $80,392 | $0 |
| 90 | $81,999 | $81,999 | $0 |
| 91 | $83,639 | $83,638 | $0 |
| 92 | $85,312 | $85,311 | $0 |
| 93 | $87,018 | $87,018 | $0 |
| 94 | $88,758 | $88,758 | $0 |
| 95 | $90,533 | $90,533 | $1 |
| 96 | $92,344 | $92,345 | $0 |
| 97 | $94,191 | $94,190 | $1 |