Assumptions

Real return: 6.8% FI target (SWR): $ 800'000 FI target (P99): $ 800'000

Real return (estimate): mean +6.8% · 68% range -12.4% to +26.0% · 95% range -31.7% to +45.3%

Cashflow Structure

LabelFromToYearly
LabelFromToYearly

No one-time events added.

Fan shows middle 50% and 80% of outcomes. Dotted line is target year to achieve FI. Red dashed line is FI target (P99) and orange dotted line is FI target (SWR). Shaded bands indicate spending periods.