Explore how your savings, investments, and spending could affect your path to financial independence.
At your current spending level, your investments could cover approximately 1.7 years of expenses before accounting for investment returns, inflation, or taxes.
1.7 years
Loading saved plans…
Saved only in this browser on this device. Other people on the network cannot see your saved plans. Save after editing; your last saved plan reopens next time. Browser-data clearing can erase plans. Use export for backups or moving to another browser. New-person plans start with no investments or benefit income.
Results update as you edit. Money inputs are in today’s dollars, except scheduled contribution increases, which use dollars at their start age.
Nominal annual return before the fee below.
Annual price growth, percent.
Percent of assets per year; leave 0 if already included in return.
Simplified effective tax on every portfolio withdrawal. Default 0% excludes tax; this is not an account-level tax calculation.
Default 0 assumes all investments can fund spending now.
Restricted assets grow but cannot fund spending before this age. Contributions and surplus are accessible.
At retirement, age 65 · Today’s dollars
Investments at retirement
Monthly retirement spending
Monthly take-home income
Required monthly portfolio draw
Annualized starting draw
Initial withdrawal rate
Monthly take-home amounts on the same dollar basis. Spending is your retirement budget at that age; it is only withdrawn after retirement. Planning-end values are a snapshot, not an extra simulated year.
| Milestone | Spending | Pension + other | Social Security | Total income |
|---|---|---|---|---|
| Retirement Age 65 | $5,000 | $0 | $0 | $0 |
| Planning end Age 95 | $5,000 | $0 | $0 | $0 |
Same spending in every scenario. These are illustrative paths, not probabilities of success.
| Scenario | Balance at age 95 | First spending shortfall | Unfunded spending (today’s $) |
|---|---|---|---|
| Steady-return baseline | $2,428,052 | None in this projection | $0 |
| Early market losses | $120,522 | None in this projection | $0 |
| Higher inflation | $0 | Age 89 + 8 months | $317,240 |
Money remaining after your spending, pension or benefits, and Social Security. The baseline assumes a steady 7% nominal annual return; it is not a prediction.
All lines show investments remaining, not income or spending money. Hover for the preceding year’s actual withdrawals.This is a planning model, not a guarantee. Today’s-dollar amounts are nominal cash flows divided by inflation since now. Future retirement spending retains its purchasing power. Contributions follow their selected growth method and scheduled increases. Pension and other income follow their own increases from today, including before their start ages. Before retirement, only your entered net contributions change investments; employment income and expenses are outside the model. Social Security keeps its entered purchasing power. Taxes use simplified effective rates, not tax brackets or account rules. No borrowing is modeled. Save your inputs as a named plan to reopen them later. Unsaved edits are not persisted.
Social Security references: 2026 benefit formula · Claiming-age adjustments