FIRE calculator — financial independence
The FIRE (Financial Independence, Retire Early) calculator offers two modes. Path to FIRE estimates how many years until financial independence — with milestones, a cash-flow donut and a projection through the withdrawal phase. Portfolio withdrawal shows how much you can draw each month, and how long the portfolio is expected to last.
Income and expenses
Results
Portfolio projection
Year-by-year breakdown
| Age | Portfolio | Annual savings | Returns | Withdrawal | Pension |
|---|---|---|---|---|---|
| 31 | €24,450 | €8,400 | €1,050 | €0 | €0 |
| 32 | €34,562 | €8,400 | €1,712 | €0 | €0 |
| 33 | €45,381 | €8,400 | €2,419 | €0 | €0 |
| 34 | €56,957 | €8,400 | €3,177 | €0 | €0 |
| 35 | €69,344 | €8,400 | €3,987 | €0 | €0 |
| 36 | €82,599 | €8,400 | €4,854 | €0 | €0 |
| 37 | €96,780 | €8,400 | €5,782 | €0 | €0 |
| 38 | €111,955 | €8,400 | €6,775 | €0 | €0 |
| 39 | €128,192 | €8,400 | €7,837 | €0 | €0 |
| 40 | €145,565 | €8,400 | €8,973 | €0 | €0 |
| 41 | €164,155 | €8,400 | €10,190 | €0 | €0 |
| 42 | €184,046 | €8,400 | €11,491 | €0 | €0 |
| 43 | €205,329 | €8,400 | €12,883 | €0 | €0 |
| 44 | €228,102 | €8,400 | €14,373 | €0 | €0 |
| 45 | €252,469 | €8,400 | €15,967 | €0 | €0 |
| 46 | €278,542 | €8,400 | €17,673 | €0 | €0 |
| 47 | €306,440 | €8,400 | €19,498 | €0 | €0 |
| 48 | €336,291 | €8,400 | €21,451 | €0 | €0 |
| 49 | €368,231 | €8,400 | €23,540 | €0 | €0 |
| 50 | €402,407 | €8,400 | €25,776 | €0 | €0 |
| 51 | €438,976 | €8,400 | €28,169 | €0 | €0 |
| 52 | €478,104 | €8,400 | €30,728 | €0 | €0 |
| 53 | €519,972 | €8,400 | €33,467 | €0 | €0 |
| 54 | €564,770 | €8,400 | €36,398 | €0 | €0 |
| 55 | €612,703 | €8,400 | €39,534 | €0 | €0 |
| 56 | €663,993 | €8,400 | €42,889 | €0 | €0 |
| 57 | €718,872 | €8,400 | €46,479 | €0 | €0 |
| 58 | €777,593 | €8,400 | €50,321 | €0 | €0 |
| 59 | €840,425 | €8,400 | €54,432 | €0 | €0 |
| 60 | €907,654 | €8,400 | €58,830 | €0 | €0 |
| 61 🎯 | €979,590 | €8,400 | €63,536 | €0 | €0 |
| 62 | €1,007,990 | — | €68,571 | €40,171 | €0 |
| 63 | €1,037,173 | — | €70,559 | €41,376 | €0 |
| 64 | €1,067,158 | — | €72,602 | €42,618 | €0 |
| 65 | €1,114,846 | — | €74,701 | €27,013 | €16,883 |
| 66 | €1,165,061 | — | €78,039 | €27,823 | €17,390 |
| 67 | €1,217,957 | — | €81,554 | €28,658 | €17,911 |
| 68 | €1,273,696 | — | €85,257 | €29,518 | €18,449 |
| 69 | €1,332,452 | — | €89,159 | €30,403 | €19,002 |
| 70 | €1,394,408 | — | €93,272 | €31,316 | €19,572 |
| 71 | €1,459,761 | — | €97,609 | €32,255 | €20,159 |
| 72 | €1,528,722 | — | €102,183 | €33,223 | €20,764 |
| 73 | €1,601,513 | — | €107,011 | €34,219 | €21,387 |
| 74 | €1,678,373 | — | €112,106 | €35,246 | €22,029 |
| 75 | €1,759,556 | — | €117,486 | €36,303 | €22,690 |
| 76 | €1,845,332 | — | €123,169 | €37,392 | €23,370 |
| 77 | €1,935,991 | — | €129,173 | €38,514 | €24,071 |
| 78 | €2,031,841 | — | €135,519 | €39,670 | €24,794 |
| 79 | €2,133,210 | — | €142,229 | €40,860 | €25,537 |
| 80 | €2,240,450 | — | €149,325 | €42,085 | €26,303 |
| 81 | €2,353,933 | — | €156,831 | €43,348 | €27,093 |
| 82 | €2,474,060 | — | €164,775 | €44,649 | €27,905 |
| 83 | €2,601,256 | — | €173,184 | €45,988 | €28,742 |
| 84 | €2,735,976 | — | €182,088 | €47,368 | €29,605 |
| 85 | €2,878,706 | — | €191,518 | €48,789 | €30,493 |
| 86 | €3,029,963 | — | €201,509 | €50,252 | €31,408 |
| 87 | €3,190,301 | — | €212,097 | €51,760 | €32,350 |
| 88 | €3,360,309 | — | €223,321 | €53,313 | €33,320 |
| 89 | €3,540,619 | — | €235,222 | €54,912 | €34,320 |
| 90 | €3,731,903 | — | €247,843 | €56,559 | €35,350 |
The FIRE calculator provides an indicative estimate.
Important disclaimer
This calculator is for educational and informational purposes only — it does not constitute investment advice. Calculations are approximations; despite careful work, rounding errors or technical bugs may occur. Real-world returns, fees, inflation and taxes can diverge from the values entered, and past or projected returns do not guarantee future results. Consult a qualified financial adviser before making any investment decision.
How to use the FIRE calculator
Back to the calculatorThe calculator offers two modes: model the path to financial independence, or simulate withdrawals from an existing portfolio.
- 1
Pick a mode
Path to FIRE shows your FIRE number and how many years it takes. Portfolio withdrawal shows how long the portfolio lasts at a given monthly drawdown.
- 2
Enter your data
Age, monthly net income, expenses, current portfolio, expected return, SWR, inflation, pension and target end-age — every input has a slider for quick tweaking.
- 3
Read the milestones
The output shows the FIRE number, the 25 / 50 / 75 / 100 % milestones, Lean / Fat / Coast FIRE variants, and a year-by-year portfolio projection.
What is FIRE?
FIRE (Financial Independence, Retire Early) is a financial strategy aimed at financial independence — the point at which the returns from invested capital cover all living costs. It does not necessarily mean stopping work. Many people who reach FIRE keep working, but with the freedom to choose what they do.
The two modes of the calculator
Path to FIRE estimates how many years — and at what age — financial independence becomes possible. It shows a full projection covering the accumulation phase (building the portfolio) and the withdrawal phase (from FIRE through the chosen end-age). It includes milestones, the cash-flow donut and the Lean/Fat/Coast FIRE variants.
Portfolio withdrawal is for those who already have savings or are planning to draw down. Enter the portfolio, the monthly withdrawal and the state pension — the calculator shows how long the portfolio is expected to last and how its value evolves over time.
The FIRE number and the 4 % rule
The FIRE number is the portfolio target: annual expenses divided by the SWR. With monthly expenses of €1,300 (about €15,600 a year) and a 4 % SWR, the FIRE number is roughly €390,000. The 4 % rule comes from the Trinity Study — a portfolio of stocks and bonds historically lasted at least 30 years at a 4 % annual withdrawal rate.
FIRE variants
Lean FIRE (70 % of expenses) — a minimalist lifestyle. Faster to reach, lower comfort. Fat FIRE (130 % of expenses) — a comfier path with room for travel and hobbies. Coast FIRE — the threshold from which you can stop adding new contributions and just let the existing portfolio compound to retirement.
Savings rate — the key variable
The savings rate is the single biggest driver of time-to-FIRE. At 10 % it takes roughly 50 years. At 50 % about 17 years. At 70 % around 8 years. Raising the savings rate has a double effect — more capital goes to investments and expenses fall, so the FIRE number itself shrinks.
The withdrawal phase
Once FIRE is reached the saving stops and withdrawals begin. The portfolio keeps growing from returns but also shrinks from withdrawals. The chart shows both phases — accumulation in blue (portfolio building) and the withdrawal years that follow. From the moment the state pension kicks in, the required portfolio draw is reduced.
What the calculator does not model
The model assumes a constant return and expenses that only grow with inflation. It does not include taxes on returns, lump-sum expenses, life changes, or market volatility. Sequence-of-returns risk can significantly affect withdrawal success — poor years early in the withdrawal phase are more dangerous than poor years in the middle.