Year 1 ₹1,000,000 ₹52,920,000 Year 2 ₹1,060,000 ₹56,008,800 Year 3 ₹1,123,600 ₹59,276,016 Year 4 ₹1,191,016 ₹62,731,800 Year 5 ₹1,262,477 ₹66,386,869 Year 6 ₹1,338,226 ₹70,252,535 Year 7 ₹1,418,519 ₹74,340,737 Year 8 ₹1,503,630 ₹78,664,075 Year 9 ₹1,593,848 ₹83,235,845 Year 10 ₹1,689,479 ₹88,070,076 Year 11 ₹1,790,848 ₹93,181,566 Year 12 ₹1,898,299 ₹98,585,929 Year 13 ₹2,012,196 ### Year 14 ₹2,132,928 ### Year 15 ₹2,260,904 ### Year 16 ₹2,396,558 ### Year 17 ₹2,540,352 ### Year 18 ₹2,692,773 ### Year 19 ₹2,854,339 ### Year 20 ₹3,025,600 ### Year 21 ₹3,207,135 ### Year 22 ₹3,399,564 ### Year 23 ₹3,603,537 ### Year 24 ₹3,819,750 ### Year 25 ₹4,048,935 ### Year 26 ₹4,291,871 ### Year 27 ₹4,549,383 ### Year 28 ₹4,822,346 ### Year 29 ₹5,111,687 ### Year 30 ₹5,418,388 ### Year 31 ₹5,743,491 ### Year 32 ₹6,088,101 ### Year 33 ₹6,453,387 ### Year 34 ₹6,840,590 ### Year 35 ₹7,251,025 ### Year 36 ₹7,686,087 ### Year 37 ₹8,147,252 ### Year 38 ₹8,636,087 ### Year 39 ₹9,154,252 ### Year 40 ₹9,703,507 ### Year 41 ₹10,285,718 ### Year 42 ₹10,902,861 ### Year 43 ₹11,557,033 ### Year 44 ₹12,250,455 ### Year 45 ₹12,985,482 ### Year 46 ₹13,764,611 ### Year 47 ₹14,590,487 ### Year 48 ₹15,465,917 ### Year 49 ₹16,393,872 ### Year 50 ₹17,377,504 ### tube.com/c/InvestmentInsights Annual Expenses $75,000 Networth in Expenses Multi 25 X Networth (Liquid Assets) $1,875,000 https://www.youtube.com/c/InvestmentInsig Expected Return Rate 6% Expected Inflation 2% Withdrawal Rate 4%
Year Withdrawal Networth
Year 1 $75,000 $1,908,000 Year 2 $76,500 $1,941,390 Year 3 $78,030 $1,975,162 Year 4 $79,591 $2,009,305 Year 5 $81,182 $2,043,810 Year 6 $82,806 $2,078,664 Year 7 $84,462 $2,113,854 Year 8 $86,151 $2,149,365 Year 9 $87,874 $2,185,180 Year 10 $89,632 $2,221,281 Year 11 $91,425 $2,257,648 Year 12 $93,253 $2,294,258 Year 13 $95,118 $2,331,089 Year 14 $97,020 $2,368,112 Year 15 $98,961 $2,405,301 Year 16 $100,940 $2,442,622 Year 17 $102,959 $2,480,043 Year 18 $105,018 $2,517,526 Year 19 $107,118 $2,555,032 Year 20 $109,261 $2,592,518 Year 21 $111,446 $2,629,936 Year 22 $113,675 $2,667,237 Year 23 $115,948 $2,704,365 Year 24 $118,267 $2,741,264 Year 25 $120,633 $2,777,869 Year 26 $123,045 $2,814,113 Year 27 $125,506 $2,849,923 Year 28 $128,016 $2,885,221 Year 29 $130,577 $2,919,923 Year 30 $133,188 $2,953,938 Year 31 $135,852 $2,987,171 Year 32 $138,569 $3,019,518 Year 33 $141,341 $3,050,869 Year 34 $144,167 $3,081,103 Year 35 $147,051 $3,110,096 Year 36 $149,992 $3,137,710 Year 37 $152,992 $3,163,802 Year 38 $156,051 $3,188,215 Year 39 $159,172 $3,210,786 Year 40 $162,356 $3,231,336 Year 41 $165,603 $3,249,677 Year 42 $168,915 $3,265,607 Year 43 $172,293 $3,278,913 Year 44 $175,739 $3,289,364 Year 45 $179,254 $3,296,717 Year 46 $182,839 $3,300,710 Year 47 $186,496 $3,301,067 Year 48 $190,226 $3,297,492 Year 49 $194,030 $3,289,669 Year 50 $197,911 $3,277,264 tube.com/c/InvestmentInsights