What you actually need to retire — and how likely it is to hold
Most retirement calculators count two things they should not: the emergency fund you would have to spend in a bad month, and the house you live in. Take both out and the number changes. This one takes both out, amortises your home loan to the month it closes, and then tells you how often the plan survives rather than just asserting that it does.
Your retirement plan
A year-by-year projection, stress-tested, with every assumption stated.
You
Your age decides how long the money has to compound, and how long it has to last.
Not life expectancy. The age you want the money to still be there.
This sets how many months your emergency fund needs to cover.
Income and spending
Household spending only. Your home loan EMI goes in its own card below, because it is the one expense that stops on a date we can calculate.
Excluding the home loan EMI.
No commute, no work clothes, children grown.
Tier 2 costs about 15% less, a smaller town about 25% less.
Your safety net
This comes before FIRE, not alongside it. Whatever you hold here is carved out of your assets and never counted as retirement corpus.
Leave blank to use the figure your income type implies.
On top of insurance. Inflates at the medical rate.
What you have — the corpus
Everything here can be spent one day, so all of it counts. The emergency fund is taken out of it first.
Locked until you are 60, whatever your retirement age.
Yours and your employer’s share together.
The house you live in — not the corpus
Recorded here, excluded from every calculation below. You cannot sell the roof over your head and go on living under it, so it belongs in your net worth and nowhere near your retirement corpus. Property you rent out is different: put that rent in Assumptions.
Leave at zero and we work it out from the three figures above.
What you put away
A step-up is one of the strongest levers here, and the one most people forget they already have.
Children
School fees every year until college, then the college fund itself. Both are spent in the year they fall due, not discounted into a target and then forgotten.
Everything else you are saving for
A car, a wedding, a sabbatical, a house you actually intend to buy. Each one is paid for in the year it happens.
Assumptions
Every one of these is shown so you can argue with it.
Today’s trend. Aon puts India’s 2026 medical trend at 11.5%; surveys say 12–14%.
What it settles to. The rate glides from the figure above to this one over 20 years — held flat, 12% for a lifetime is not credible.
One rate for both. EPF is 8.25% for FY 2025-26 and PPF is 7.1%, so this errs high if most of the balance is PPF.
How much a year’s return swings. Nifty 50 has run at 16.6% over 15 years. Drives the probability below.
Only used for the rule-of-thumb cross-check, never to solve the number. Indian research says 3–3.5%, not the American 4%.
After tax. A pension is taxed at your slab rate, and this planner does not model slabs.
After tax and after maintenance. Rent is taxed at your slab rate.
Shared links reproduce the same simulation.
This planner runs entirely in your browser, and it needs JavaScript to recalculate as you type. The worked example below was calculated when the page was built, so the numbers are real — they are just not yours yet. Switch JavaScript on to enter your own.
Before the number: is your safety net in place?
A Freedom Number calculated on top of an unfunded emergency fund is a number that assumes a cushion you do not have. Only plan for FIRE once the emergency fund is sorted. Nothing here blocks you from seeing your number — but this is the order the money should go in.
- 1Emergency fund6 months of expenses plus EMI₹3 lakh of ₹7.55 lakh — ₹4.55 lakh short
- 2Term cover20× income plus the outstanding home loan₹2 crore of ₹5.25 crore — ₹3.25 crore short
- 3Health coverfamily floor for 3 people₹10 lakh of ₹17.5 lakh — ₹7.5 lakh short
Sort this first. The Freedom Number below assumes your emergency fund is already funded and untouched. It is not counted as corpus, so the number does not change once you fill the gap — but until you do, the plan is standing on money you would have to spend in a bad month.
Your income type implies 6 months of cover. A private salary needs a notice period plus a job hunt, which is six months more often than not.
₹7.88 crore
On these assumptions this plan holds to 90, and would hold from age 48.
Wealth, year by year
The solid line is the single deterministic path. The shaded band is where the middle 80% of simulated runs land, and the dashed line is the median of them — the gap between the two is the part of a retirement plan that no single number can tell you.
Your home loan closes in month 168. From then on the EMI goes into the corpus.
Three ways to hold it, three different numbers
Each row is priced at its own Freedom Number, and each is given its own probability of working. A strategy that asks for less capital is not cheaper — it is riskier, and the third column is where you can see that.
| Strategy | Freedom Number | Chance it holds | Why it differs |
|---|---|---|---|
| Deep Corpus | ₹7.88 crore | 44% | One pot, de-risked for the whole retirement. Costs the most, fails the least often. |
| Bucket | ₹5.18 crore | 28% | Two years in cash, five in debt, the rest left in equity. Cheaper only if you really do leave the equity alone in a bad year. |
| Bridge | ₹4.83 crore | 27% | Debt covers the years until NPS unlocks at 60; the rest stays in equity until then. |
What the corpus pays for
Total spending across retirement, in the rupees of the years it happens. Deliberately not labelled a “target composition”: the Freedom Number here is solved out of the simulation rather than summed out of components, so no set of slices adds up to it.
- Living ₹36.2 crore 100%
≈ ₹3.15 crore in today’s money, deflating each year’s spending by the year it happens rather than the total by one factor.
What retirement costs each year
Peak monthly spend ₹18.8 lakh at age 90 — about ₹64,000 in today’s money. Spending is flat in real terms; the curve is inflation.
What breaks it
Every scenario is re-solved from scratch, including the corpus it would take to survive. “Runs out at 45” six times over is not a stress test — it is a plan that was already failing before the stress was applied.
| Scenario | Outcome | Needs | Extra corpus | Extra SIP |
|---|---|---|---|---|
| Markets fall 30% the year you retireThe worst possible timing. Sequence risk, not average risk. | Runs out at 83 | ₹12 crore | ₹2 crore short | +₹18,632/mo |
| Returns run 2 points below plan, for lifeNot a crash, a decade of disappointment. | Runs out at 80 | ₹11.7 crore | ₹3.42 crore short | +₹37,927/mo |
| Inflation runs 2 points above planEvery future expense gets bigger, and the corpus does not. | Runs out at 76 | ₹16.3 crore | ₹6.52 crore short | +₹60,722/mo |
| You stop earning three years earlyRedundancy, health, or a parent who needs you. Three fewer years of saving and three more of spending. | Runs out at 85 | ₹7.05 crore | ₹79 lakh short | +₹11,580/mo |
| A 20 lakh medical event at 70In today’s money, on top of the buffer and whatever insurance pays. | Holds | ₹9.42 crore | covered | — |
| You live to 100The risk nobody plans for, and the only one that is good news. | Holds | ₹9.45 crore | covered | — |
What moves the number
| Inflation ↓ Return → | 6% | 7% | 8% | 9% |
|---|---|---|---|---|
| 5% | ₹6.61 crore | ₹5.53 crore | ₹4.69 crore | ₹4.02 crore |
| 6% | ₹9.52 crore | ₹7.88 crore | ₹6.61 crore | ₹5.61 crore |
| 7% | ₹13.8 crore | ₹11.3 crore | ₹9.37 crore | ₹7.88 crore |
| 8% | ₹20.2 crore | ₹16.3 crore | ₹13.4 crore | ₹11.1 crore |
Every intermediate figure
If a number on this page is wrong, it is wrong here first. Add the column up yourself.
- Liquid assets you listed
- ₹60,00,000
- Emergency fund carved out
- − ₹3,00,000
- Home you live in
- excluded (₹1.2 crore)
- Corpus base today
- ₹57,00,000
- Years to accumulate
- 18
- Return while working / retired
- 11% / 7%
- Monthly SIP, stepping up
- ₹80,000 at 8% a year
- EPF and PPF, merging at 50
- ₹12,00,000 at 8.25%
- NPS, locked until 60
- ₹3,00,000
- Projected corpus at 50
- ₹9,95,83,154
- First retired year’s spending
- ₹21,92,132
- Freedom Number (Deep Corpus)
- ₹7,88,37,353
- The same thing via a 3% withdrawal rate
- ₹7,30,71,082
- Gap
- ₹0
- Capital gains tax across retirement
- ₹4,54,17,971
- Home loan closes
- month 168 from now
The whole path
Every row adds up: opening plus added, less spent, plus growth, equals closing. Three things worth knowing before you check it. While you are working, your household spending and your EMI come out of your salary and never touch the corpus — so Spent in those years is only school fees, a goal falling due, and topping the emergency fund up. In retirement it is the whole bill, and it is gross of capital gains tax, with the lifetime tax total in the ledger above. And a † against Added marks the two years money arrives without you saving it: your EPF joins the corpus when you retire, and NPS opens at 60.
| Age | Opening | Added | Spent | Growth | Locked | Closing |
|---|---|---|---|---|---|---|
| 32 | ₹42,00,000 | ₹9,60,000 | ₹1,80,000 | ₹5,03,781 | ₹18,19,278 | ₹54,83,781 |
| 33 | ₹54,83,781 | ₹10,36,800 | ₹2,43,323 | ₹6,45,719 | ₹21,80,786 | ₹69,22,977 |
| 34 | ₹69,22,977 | ₹11,19,744 | ₹2,65,842 | ₹8,07,267 | ₹25,89,306 | ₹85,84,146 |
| 35 | ₹85,84,146 | ₹12,09,324 | ₹2,90,505 | ₹9,93,473 | ₹30,50,123 | ₹1,04,96,438 |
| 36 | ₹1,04,96,438 | ₹13,06,069 | ₹3,17,518 | ₹12,07,560 | ₹35,69,072 | ₹1,26,92,550 |
| 37 | ₹1,26,92,550 | ₹14,10,555 | ₹3,47,111 | ₹14,53,144 | ₹41,52,595 | ₹1,52,09,138 |
| 38 | ₹1,52,09,138 | ₹15,23,399 | ₹3,79,533 | ₹17,34,277 | ₹48,07,801 | ₹1,80,87,282 |
| 39 | ₹1,80,87,282 | ₹16,45,271 | ₹4,15,060 | ₹20,55,498 | ₹55,42,535 | ₹2,13,72,990 |
| 40 | ₹2,13,72,990 | ₹17,76,893 | ₹4,53,995 | ₹24,21,890 | ₹63,65,444 | ₹2,51,17,779 |
| 41 | ₹2,51,17,779 | ₹19,19,044 | ₹4,96,668 | ₹28,39,146 | ₹72,86,067 | ₹2,93,79,302 |
| 42 | ₹2,93,79,302 | ₹20,72,568 | ₹5,43,445 | ₹33,13,631 | ₹83,14,911 | ₹3,42,22,055 |
| 43 | ₹3,42,22,055 | ₹22,38,373 | ₹5,94,727 | ₹38,52,469 | ₹94,63,558 | ₹3,97,18,171 |
| 44 | ₹3,97,18,171 | ₹24,17,443 | ₹6,50,953 | ₹44,63,621 | ₹1,07,44,761 | ₹4,59,48,282 |
| 45 | ₹4,59,48,282 | ₹26,10,839 | ₹7,12,607 | ₹51,55,991 | ₹1,21,72,566 | ₹5,30,02,505 |
| 46 | ₹5,30,02,505 | ₹33,70,462 | ₹1,14,89,165 | ₹53,95,394 | ₹1,37,62,436 | ₹5,02,79,196 |
| 47 | ₹5,02,79,196 | ₹35,96,038 | ₹1,02,470 | ₹57,17,846 | ₹1,55,31,386 | ₹5,94,90,609 |
| 48 | ₹5,94,90,609 | ₹38,39,661 | ₹1,08,618 | ₹67,43,822 | ₹1,74,98,144 | ₹6,99,65,474 |
| 49 | ₹6,99,65,474 | ₹41,02,773 | ₹1,15,136 | ₹79,09,801 | ₹1,96,83,307 | ₹8,18,62,913 |
| 50 | ₹8,18,62,913 | ₹1,77,20,241 † | ₹23,44,913 | ₹68,90,137 | ₹21,00,480 | ₹10,41,28,378 |
| 51 | ₹10,41,28,378 | — | ₹24,96,081 | ₹72,03,101 | ₹22,47,514 | ₹10,88,35,398 |
| 52 | ₹10,88,35,398 | — | ₹26,56,302 | ₹75,27,080 | ₹24,04,840 | ₹11,37,06,176 |
| 53 | ₹11,37,06,176 | — | ₹28,26,114 | ₹78,62,191 | ₹25,73,179 | ₹11,87,42,252 |
| 54 | ₹11,87,42,252 | — | ₹30,06,089 | ₹82,08,524 | ₹27,53,301 | ₹12,39,44,688 |
| 55 | ₹12,39,44,688 | — | ₹31,96,831 | ₹85,66,131 | ₹29,46,033 | ₹12,93,13,988 |
| 56 | ₹12,93,13,988 | — | ₹33,98,983 | ₹89,35,027 | ₹31,52,255 | ₹13,48,50,033 |
| 57 | ₹13,48,50,033 | — | ₹36,13,225 | ₹93,15,178 | ₹33,72,913 | ₹14,05,51,986 |
| 58 | ₹14,05,51,986 | — | ₹38,40,281 | ₹97,06,502 | ₹36,09,017 | ₹14,64,18,208 |
| 59 | ₹14,64,18,208 | — | ₹40,80,915 | ₹1,01,08,858 | ₹38,61,648 | ₹15,24,46,151 |
| 60 | ₹15,24,46,151 | ₹23,16,989 † | ₹42,26,278 | ₹1,06,88,002 | ₹0 | ₹16,12,24,864 |
| 61 | ₹16,12,24,864 | — | ₹44,96,377 | ₹1,11,31,029 | ₹0 | ₹16,78,59,515 |
| 62 | ₹16,78,59,515 | — | ₹47,82,656 | ₹1,15,85,604 | ₹0 | ₹17,46,62,463 |
| 63 | ₹17,46,62,463 | — | ₹50,86,081 | ₹1,20,51,370 | ₹0 | ₹18,16,27,752 |
| 64 | ₹18,16,27,752 | — | ₹54,07,677 | ₹1,25,27,875 | ₹0 | ₹18,87,47,951 |
| 65 | ₹18,87,47,951 | — | ₹57,48,530 | ₹1,30,14,561 | ₹0 | ₹19,60,13,982 |
| 66 | ₹19,60,13,982 | — | ₹61,09,792 | ₹1,35,10,753 | ₹0 | ₹20,34,14,943 |
| 67 | ₹20,34,14,943 | — | ₹64,92,687 | ₹1,40,15,645 | ₹0 | ₹21,09,37,901 |
| 68 | ₹21,09,37,901 | — | ₹68,98,508 | ₹1,45,28,289 | ₹0 | ₹21,85,67,682 |
| 69 | ₹21,85,67,682 | — | ₹73,28,629 | ₹1,50,47,574 | ₹0 | ₹22,62,86,627 |
| 70 | ₹22,62,86,627 | — | ₹77,84,506 | ₹1,55,72,214 | ₹0 | ₹23,40,74,335 |
| 71 | ₹23,40,74,335 | — | ₹82,67,682 | ₹1,61,00,729 | ₹0 | ₹24,19,07,382 |
| 72 | ₹24,19,07,382 | — | ₹87,79,792 | ₹1,66,31,421 | ₹0 | ₹24,97,59,011 |
| 73 | ₹24,97,59,011 | — | ₹93,22,572 | ₹1,71,62,359 | ₹0 | ₹25,75,98,798 |
| 74 | ₹25,75,98,798 | — | ₹98,97,861 | ₹1,76,91,350 | ₹0 | ₹26,53,92,287 |
| 75 | ₹26,53,92,287 | — | ₹1,05,07,606 | ₹1,82,15,914 | ₹0 | ₹27,31,00,595 |
| 76 | ₹27,31,00,595 | — | ₹1,11,53,875 | ₹1,87,33,259 | ₹0 | ₹28,06,79,978 |
| 77 | ₹28,06,79,978 | — | ₹1,18,38,858 | ₹1,92,40,247 | ₹0 | ₹28,80,81,366 |
| 78 | ₹28,80,81,366 | — | ₹1,25,64,877 | ₹1,97,33,363 | ₹0 | ₹29,52,49,851 |
| 79 | ₹29,52,49,851 | — | ₹1,33,34,393 | ₹2,02,08,679 | ₹0 | ₹30,21,24,137 |
| 80 | ₹30,21,24,137 | — | ₹1,41,50,016 | ₹2,06,61,815 | ₹0 | ₹30,86,35,937 |
| 81 | ₹30,86,35,937 | — | ₹1,50,14,511 | ₹2,10,87,896 | ₹0 | ₹31,47,09,322 |
| 82 | ₹31,47,09,322 | — | ₹1,59,30,810 | ₹2,14,81,505 | ₹0 | ₹32,02,60,017 |
| 83 | ₹32,02,60,017 | — | ₹1,69,02,021 | ₹2,18,36,636 | ₹0 | ₹32,51,94,632 |
| 84 | ₹32,51,94,632 | — | ₹1,79,31,438 | ₹2,21,46,639 | ₹0 | ₹32,94,09,832 |
| 85 | ₹32,94,09,832 | — | ₹1,90,22,555 | ₹2,24,04,159 | ₹0 | ₹33,27,91,436 |
| 86 | ₹33,27,91,436 | — | ₹2,01,79,073 | ₹2,26,01,078 | ₹0 | ₹33,52,13,441 |
| 87 | ₹33,52,13,441 | — | ₹2,14,04,917 | ₹2,27,28,440 | ₹0 | ₹33,65,36,964 |
| 88 | ₹33,65,36,964 | — | ₹2,27,04,246 | ₹2,27,76,379 | ₹0 | ₹33,66,09,097 |
| 89 | ₹33,66,09,097 | — | ₹2,40,81,470 | ₹2,27,34,041 | ₹0 | ₹33,52,61,668 |
| 90 | ₹33,52,61,668 | — | ₹2,55,41,264 | ₹2,25,89,492 | ₹0 | ₹33,23,09,897 |
The link carries every input, the strategy and the simulation seed, so whoever opens it sees exactly your plan. The report prints from your browser — if you want it without the browser’s own header and footer on each page, untick “Headers and footers” in the print dialog. We cannot switch that off from here.
The emergency fund comes first
FIRE planning assumes an uninterrupted income for a decade or more. That assumption is what an emergency fund buys you. Without one, the first bad month forces you to sell the investments the whole plan depends on — and it forces you to sell them at whatever price the market is offering that week, which is usually a bad one. So the order is: emergency fund, then term cover if anyone depends on you, then health cover, and only then a retirement corpus. This planner shows you the number regardless, because being told to come back later is useless. But it carves the fund out of your assets first, and it will keep saying so until the gap is closed.
How many months, and why it depends on your job
Three months, six months and nine months are not arbitrary. The right size for an emergency fund is however long your income realistically takes to come back, and that varies enormously by how you earn.
A government or PSU salary is the most secure income in the country. Redundancy is close to unheard of, salaries are paid on time, and the risk you are covering is a medical event or a family emergency rather than unemployment. Three months of spending is enough.
A salaried private job comes with a notice period and then a job hunt. Two months of notice plus three or four months of searching is an ordinary experience, not a catastrophic one, and six months is what covers it.
A business or freelance income can simply go quiet. A client leaves, a project slips two quarters, a season is bad. Nothing has gone wrong and yet nothing has come in, and nine months is the figure that lets you sit through it without dismantling your investments.
The target has to cover your home loan EMI as well as your household spending. Household spending is compressible — you can stop eating out, defer a holiday, drop a subscription. An instalment is not. It is the bill that does not care that your income stopped, and leaving it out of an emergency fund understates the target by a third or more for most borrowers. That is why the EMI field on this page feeds the emergency fund target directly.
Why the house you live in is not part of your corpus
This is an expensive mistake in Indian retirement planning, and an easy one to make, because a home genuinely is the largest asset most households own.
But a retirement corpus has exactly one job: to be converted into spending, gradually, for thirty or forty years. Your primary residence cannot do that job. You cannot sell a quarter of it in year three. You cannot sell all of it and carry on living in it. If you did sell, you would have to buy or rent somewhere else, which consumes most of what you released. The house is worth what it is worth — it is simply not spendable, and a corpus made partly of unspendable assets will run out earlier than the arithmetic says.
Most calculators handle this by having no field for it, and that causes the problem. Faced with a box marked “other assets” and a home worth a crore, people type the crore. This planner gives the residence its own clearly-marked field, records it, adds it to your net worth, and then keeps it out of every projection on the page. There is a test in our suite asserting that setting the residence to five crore leaves the Freedom Number, the projection and the required SIP byte-for-byte identical.
Property you rent out is a different asset entirely, because it produces income you can actually spend. Enter that rent under Assumptions and it reduces what the corpus has to cover.
What this planner does that the others do not
- One simulation, not two methods. Your goals, school fees and college funds are spent in the years they fall due, inside the same year loop that grows the money. The Freedom Number is then solved by bisection as “the corpus at retirement that makes this path survive”. Calculators that sum a present value for the target and then run a separate projection produce two figures that cannot both be right.
- NPS is locked until 60. At 60, at least 40% has to buy an annuity that pays a level amount for life while inflation halves its purchasing power. All three of those facts are modelled.
- The home loan is amortised, not averaged. Month by month, through the same engine as our home loan EMI calculator, so the closure month here and the closure month there cannot disagree.
- Capital gains tax on real gains. Cost basis is tracked year by year and withdrawals are grossed up, so the money that lands is the money the year needs.
- A Monte Carlo that reports a probability. Returns are drawn per year, cash sleeves swing less than equity sleeves, and the seed travels in the shared link so the result is reproducible. If a simulation returns the same figure as the deterministic model, it is decoration.
- Stress tests with numbers in them. Each scenario is re-solved, so you get the extra corpus and the extra monthly saving it would take — not a row of identical failures.
Where these numbers come from
Every rate this planner assumes, and the published figure it was set against. Where the setting differs from the source, the last column says why — a citation that does not explain the gap is decoration. All of them are yours to change, and the number above will move when you do.
| Assumption | Default | What the evidence says | Why this number |
|---|---|---|---|
| General inflation | 6% | India’s CPI has averaged about 6% since 2000. The RBI targets 4% within a 2–6% band. Reserve Bank of India Ministry of Statistics and Programme Implementation | The long-run average rather than the current print, because a plan running to 90 lives through several cycles and not this one. |
| Medical inflation | 12%, gliding to 8% | Aon puts India’s 2026 medical trend at 11.5%; insurer and NITI Aayog surveys say 12–14%. Aon | Those are one-year trend rates used to price insurance. Held flat for 58 years, 12% turns a ₹2 lakh buffer into ₹46 lakh a year in today’s money — medicine cannot outrun the whole economy by six points a year for a lifetime. So the rate starts where the evidence is and glides to a two-point spread over CPI, averaging 8.7% a year. |
| Education inflation | 10% | Private school and college fees rise 10–12% a year. The official education index is lower. Ministry of Statistics and Programme Implementation | The bottom of the private-fee range, because the official index tracks a basket most readers of this page are not buying. |
| Return while working | 11% | Nifty 50 total return has compounded at about 12.4% since inception, and 12.4% over 20 years. NSE Indices | Below the index, because you cannot buy an index for nothing. The gap is expense ratio, tracking error, and the cash that sits idle between decisions. |
| Return once retired | 7% | PPF pays 7.1%, EPF 8.25%, and debt funds and deposits sit near 7%. National Savings Institute Press Information Bureau | A retirement portfolio holding far less equity than a working one. Raising this is the least effective of the four levers on this page. |
| EPF and PPF rate | 8.25% | EPFO recommended 8.25% for FY 2025-26. PPF pays 7.1%. Press Information Bureau National Savings Institute | One field covers both instruments and they are 1.15 points apart, so it errs high if most of your balance is PPF. |
| Equity volatility | 17% | Nifty 50 annualised volatility is 16.6% over 15 years and about 19% over 5. NSE Indices | The 15-year figure, rounded up. Understating volatility inflates the success rate, which is the number least worth flattering. |
| Safe withdrawal rate | 3% | Raju and Saraogi find 3.0–3.5% for India. Raju (2025) finds 2.8% over 35 years, and 2.7–3.2% in the 30% tax bracket. Rajan Raju and Ravi Saraogi Rajan Raju | The American 4% rule assumes 2–3% inflation and a 30-year retirement; this page defaults to 40 years. Used only for the cross-check beside the number, never to solve it. |
| NPS annuity rate at 60 | 6% | Indian immediate annuities pay roughly 6–7.5%, rising with the age at purchase. NPS Trust | The low end, because the annuity pays a level amount for life while inflation halves what it buys. |
| Capital gains tax | 12.5% above ₹1.25 lakh | Section 112A: long-term equity gains above ₹1.25 lakh in a year are taxed at 12.5%. Income Tax Department | Exactly the statute. The exemption is not inflated across the plan, because the statute does not inflate it either. |
| Emergency fund | 3 / 6 / 9 months | Standard guidance is 3–6 months for salaried income and 6–12 for the self-employed. Reserve Bank of India | Set by how fast your income comes back if it stops, not by how much you spend. The target counts your EMI as well as the household bills. |
| Spending falls in retirement | 20% | Indian replacement-rate guidance is 70–90% of pre-retirement spending. David Blanchett | The middle of that range. Blanchett finds real spending then drifts down about 1% a year; this planner does not model that, so it errs cautious. |
What this model does not do
A model whose limits are hidden is asking to be trusted further than it deserves, and every one of these is a place where your own judgement should override the arithmetic.
- Returns have no fat tails. Each year’s return is drawn from a lognormal, which is well behaved. Real markets crash harder and more often than that, and the same shock hits every sleeve in the same year here rather than rippling through them. Published work puts the resulting understatement of failure rates at 10–17 percentage points, so read the probability as an upper bound rather than a promise.
- Nothing mean-reverts. A bad decade is not followed by a good one, and a good one is not followed by a bad one. Each year is drawn independently.
- Spending is flat in real terms. Blanchett finds real retiree spending falls roughly 1% a year before rising again late in life. Modelling that would lower the number, so leaving it out errs cautious — but it is an assumption, not a finding.
- Tax is capital gains only. There is no slab arithmetic anywhere here. Debt-fund gains on units bought after April 2023 are taxed at your slab rate, which at these spending levels is usually well above 12.5%, so the tax charged is too low for a debt-heavy corpus. Pension and rental income are entered after tax for the same reason.
- Every withdrawal is treated as long-term. No holding-period test and no short-term rate.
- The three strategies differ in their return assumptions, not only in their shape. Bucket keeps an equity sleeve earning the working-years return right through retirement; Deep de-risks the whole corpus. That is the point of the comparison, but it means the rows are not the same money held three ways.
- Your EPF contribution grows at the same rate as your SIP step-up. There is no separate salary-growth input.
- One rate covers both EPF and PPF, and the two are 1.15 points apart.
- This is arithmetic, not advice. It knows nothing about your job security, your family, your health, or what you actually want the money for.
The uncomfortable part
Run the default example and the probability sits well below what the single headline number implies. That is not a bug, and it is not pessimism. A Freedom Number computed on average returns is, roughly, the corpus that works if every year is average — and because investment returns compound multiplicatively, the median outcome sits below the average one. Any calculator that shows you a deterministic number and a 90% success rate on the same assumptions is showing you one of the two incorrectly.
What actually improves the odds, in order: retiring later, spending less in retirement, saving more, and only then earning a higher return. The first two move the number far more than the fourth, which is the opposite of where most people put their attention.
Questions worth asking
How many months of expenses should an emergency fund cover?
It depends on how fast your income comes back if it stops. A government or PSU salary is the most secure income in the country, so three months is enough. A private salary usually means a notice period plus a job hunt, which is where six months comes from. A business or freelance income can go quiet for two quarters without anything actually being wrong, so nine. Whichever applies, the target should cover your home loan EMI as well as your household spending — the EMI is the bill that does not pause when the income does.
Should the house I live in count towards my FIRE corpus?
No. You cannot sell the roof over your head and carry on living under it, so it can never fund a single year of retirement spending. It belongs in your net worth, which is a different question. This planner has a field for it anyway, because leaving the field out is what makes people type their home into “other assets” and walk away believing they are years closer than they are. Property you rent out is genuinely different: that produces income, so enter the rent.
Why does this planner give a different number from other FIRE calculators?
Mostly because of three things. It carves the emergency fund out of your assets before projecting anything, so the corpus it works with is smaller. It excludes your home. And it spends your goals, school fees and college funds in the years they actually fall due, inside the same simulation that grows the money — rather than adding up their present value into a target and then never subtracting them again. Calculators that do the second thing produce a required corpus their own projection cannot reproduce.
Can I withdraw from NPS before I turn 60?
Not in any way you should plan around. Barring narrow exceptions, NPS stays locked until 60, and at 60 at least 40% of it has to buy an annuity — only the other 60% comes to you as a lump sum. If you intend to stop working at 45, that money is not available for fifteen years, and the annuity it eventually buys pays a level amount that inflation erodes every year after. This planner models all three of those rules, because a plan that counts NPS as spendable at 45 is short by however much NPS you hold.
What happens to my home loan EMI when I retire?
It stops on a date, and that date matters more than most people expect. The planner amortises your loan through the same engine as our EMI calculator, works out the month it closes, and steps your cashflow at that point — the instalment disappears from your spending, and if you tell it you will invest the freed-up money it goes into the corpus from that month. If the loan is still running when you retire, it is charged against the corpus until it closes, which is usually the single largest reason an early retirement date does not work.
How much does capital gains tax reduce what I can spend in retirement?
Enough to matter. Equity gains above ₹1.25 lakh in a year are taxed at 12.5%, and every rupee you withdraw contains some gain. This planner tracks the cost basis of your corpus year by year — contributions add to it, growth does not, withdrawals consume it proportionally — and then grosses each withdrawal up so the amount that lands in your account is the amount that year needs. You can switch it off to see the pre-tax figure, but the pre-tax figure is not the one you get to spend. One limit worth knowing: the 12.5% equity rate is applied to the whole corpus. Debt-fund units bought after April 2023 are taxed at your slab rate instead, which at these spending levels is usually higher — so if most of your corpus sits in debt, the tax charged here is too low rather than too high.
The rest of the calculators
Tracking it is the hard part
A retirement plan is a spreadsheet until something records what you actually saved each month. TLDR Money is being built to do exactly that, privately, on your phone.
Join the waitlistWe’ll email you when it’s ready. No spam, ever.
Planner, engine and assumptions last reviewed 18 August 2026. Every source below was fetched and confirmed reachable on that date.
Sources
- Reserve Bank of India — Monetary Policy Framework, the 4% target and 2–6% band
- Ministry of Statistics and Programme Implementation — Consumer Price Index releases
- Aon — India’s 2026 medical trend rate of 11.5%
- Press Information Bureau — EPFO Central Board recommends 8.25% for FY 2025-26
- National Savings Institute — PPF and small savings interest rates
- NSE Indices — Nifty 50 returns and volatility
- Rajan Raju and Ravi Saraogi — Balancing Acts: Safe Withdrawal Rates in the Indian Context (2024)
- Rajan Raju — Safe Withdrawal Rates in India, 1992–2024 (2025)
- David Blanchett — Exploring the Retirement Consumption Puzzle, Journal of Financial Planning (2014)
- Income Tax Department — capital gains under section 112A
- NPS Trust — withdrawal rules and the compulsory annuity at 60
- Michael Kitces — fat tails in Monte Carlo analysis versus rolling historical returns
This is an explanation of arithmetic, not advice about your money. TLDR Money is not a registered investment adviser and earns nothing from any product mentioned here. Figures are illustrative; your own numbers, taxes and circumstances will differ. Tax rules described are those in force on 18 August 2026 and change.