Your portfolio in today’s dollars, growing at your real return. The dashed line is the target. Hover any year.
The target is the yearly spending your portfolio must cover (spending minus Social Security or pension) divided by your withdrawal rate — the classic “25× your spending” when the rate is 4%. Growth is compounded monthly at your real return: the return you enter minus inflation, so everything stays in today’s dollars and the target does not silently rot.
A planning estimate, not advice. Markets do not grow in a straight line — the order of good and bad years matters (sequence risk), which is why many people use 3.5% instead of 4% for very early retirement. Taxes on withdrawals depend on account types (Roth vs traditional vs brokerage) and are not modeled; neither are advisor fees. Social Security is counted from day one — if it starts later than your date, you will need a bridge.
number = (monthly spending − Social Security) × 12 ÷ withdrawal rate
real return = your return − inflation
each month: portfolio = portfolio × (1 + real return ÷ 12) + monthly investing
your date = the month the portfolio first reaches the number