Your Inputs
Adjust your retirement plan
Success91%
Your current age in years. This determines how many years you have to save for retirement.
The age when you plan to retire and stop working.
How long you expect to live. This determines how many years your retirement savings need to last.
Success91%
The total amount you have already saved for retirement.
How much you plan to save each month until retirement.
The percentage of your balance you'll withdraw each year, unless it falls below your minimum annual withdrawal.
The minimum dollar amount you need to withdraw each year.
Excellent
91%
success rateYour plan looks very solid!
In 91% of 1,000 simulated futures, your money lasts through retirement.
Projected Yearly Income
$51,195
Portfolio Balance
Worst Case (10th)Worst Case
Median OutcomeExpected
Likely Range (25th-75th)Likely Range
Compare best to worst case scenarios
| Scenario | Balance at 90Balance | Avg Yearly IncomeIncome/yr |
|---|---|---|
Worst CaseWorst | $57,888 | $13,978 |
PessimisticPoor | $828,305 | $34,065 |
ExpectedExpected | $1,943,596 | $64,469 |
OptimisticGood | $3,908,586 | $117,209 |
Best CaseBest | $7,197,338 | $201,260 |
Next Steps
Explore your results in detail or export for AI analysis
A Free FI Calculator That Shows Real Probabilities
Most retirement calculators give you a single number based on average returns. This financial independence calculator runs 1,000 market scenarios to show the full range of outcomes, so you can plan for uncertainty instead of ignoring it.
Used by the FIRE community. Free, no signup required.
Learn About the Methodology