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.
FIRE and withdrawals
€24,000 ÷ 3.5 % = €685,714
Sustainable withdrawal over 40 years: €25,539 in the first year (4.26% of capital)
Cₘ₊₁ = (Cₘ − €24,000·(1+2 %)^(t−1) ÷ 12)·(1+5 %)^(1/12)
| Year | Withdrawn in the year | Capital at year end |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 |
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%.
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.
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.
Financial Independence, Retire Early: building up wealth whose income covers your spending, so that working becomes optional, often before retirement age.
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.
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.
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.