Skip to main content

FIRE and withdrawals

FIRE calculator: how much capital you need and how long it lasts

Two questions on one page: how much you need to build up to cover your annual spending and, once you have it, how many years it lasts when you withdraw a monthly amount that keeps pace with inflation.

How much capital do you need?

Target capital€685,71428.6 times your annual spending
Formula

€24,000 ÷ 3.5 % = €685,714

How long does your capital last?

Capital at year end€254,522The capital lasts all 40 years with €254,522 left
Total withdrawn€1,449,648

Sustainable withdrawal over 40 years: €25,539 in the first year (4.26% of capital)

Formula

Cₘ₊₁ = (Cₘ − €24,000·(1+2 %)^(t−1) ÷ 12)·(1+5 %)^(1/12)

Year by year

YearWithdrawn in the yearCapital at year end
1€24,000€605,355
2€24,480€610,485
3€24,970€615,368
4€25,469€619,983
5€25,978€624,305
6€26,498€628,310
7€27,028€631,971
8€27,568€635,260
9€28,120€638,148
10€28,682€640,602
11€29,256€642,589
12€29,841€644,076
13€30,438€645,024
14€31,047€645,394
15€31,667€645,144
16€32,301€644,233
17€32,947€642,612
18€33,606€640,233
19€34,278€637,045
20€34,963€632,994
21€35,663€628,023
22€36,376€622,070
23€37,104€615,073
24€37,846€606,963
25€38,602€597,671
26€39,375€587,122
27€40,162€575,236
28€40,965€561,932
29€41,785€547,120
30€42,620€530,710
31€43,473€512,605
32€44,342€492,701
33€45,229€470,891
34€46,134€447,062
35€47,056€421,094
36€47,997€392,861
37€48,957€362,230
38€49,936€329,063
39€50,935€293,212
40€51,954€254,522

The 4% rule

It comes from William Bengen's work (1994) and the Trinity study (1998): with US stock and bond portfolios, withdrawing 4% of capital in the first year and then raising it with inflation lasted 30 years in the vast majority of historical periods. It equals building up 25 times your annual spending. For longer horizons, such as an early retirement of 40 or 50 years, or outside the US, many later analyses suggest more prudent rates of around 3 to 3.5%.

Sequence risk

With a constant return the order of the years does not matter, but in reality it does. A sharp fall in the first years of withdrawals forces you to sell low and leaves less capital for the recovery; the same fall at the end barely matters. That is why people keep a cash buffer or cut spending in bad years. This calculator uses a constant return: treat it as a starting point, not a guarantee.

How it calculates

The target capital is your annual spending divided by the withdrawal rate. In the second part, the withdrawal is taken at the start of each month, rises every year with inflation, and the remaining capital earns the annual return you choose. The sustainable withdrawal is the one that runs the capital down exactly at the end of the horizon. Taxes on what you sell, fees and pensions are not included.

Frequently asked questions

What does FIRE mean?

Financial Independence, Retire Early: building up wealth whose income covers your spending, so that working becomes optional, often before retirement age.

Which return should I use?

Your portfolio's expected nominal return after costs, together with the inflation you expect. What matters is the gap between the two. Try several combinations and focus on the prudent case, not the optimistic one.

What about taxes on withdrawals?

In Spain, when you sell fund units only the gain portion of what you sell is taxed, in the savings base. Early in retirement that portion is usually small and it grows over time. The calculator does not deduct it: add a margin to your annual spending to cover it.

How does a state pension fit in?

Subtract the pension you expect from your annual spending and calculate the capital only for the difference. If the pension starts later, the capital has to cover your full spending until then.

Calculators