ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Age39
3
Pension access age £ 57
4
Current Bridge Pot £ 500,000
5
6
Copyright - Dad on FIRE (dadfire.blogspot.com)
7
Estimated returns
8
4%5%6%
9
YearAge ContributionsPotPotPotDrawdown
10
202539£460,000£460,000£460,000£40,000
11
202640£438,400£443,000£447,600£40,000
12
202741£415,936£425,150£434,456£40,000
13
202842£392,573£406,408£420,523£40,000
14
202943£368,276£386,728£405,755£40,000
15
203044£343,007£366,064£390,100£40,000
16
203145£316,728£344,367£373,506£40,000Salary £ 80,000
17
203246£289,397£321,586£355,916£40,000My%5% £ 4,000
18
203347£260,973£297,665£337,271£40,000Emp%5% £ 4,000
19
203448£231,412£272,548£317,508£40,000Total £ 8,000
20
203549£200,668£246,176£296,558£40,000
21
203650£168,695£218,485£274,352£40,000
22
203751£135,443£189,409£250,813£40,000Over LTA (current)
23
203852£100,860£158,879£225,861£40,000Over LTA (with projected increases)
24
203953£64,895£126,823£199,413£40,000
25
204054£27,491£93,164£171,378£40,000
26
204155-£11,410£57,823£141,661£40,000
27
204256£0£20,714£110,160£40,000
28
204357£0£21,749£116,770
29
204458£0£22,837£123,776
30
204559£0£23,979£131,203
31
204660£0£25,178£139,075
32
204761£0£26,437£147,419
33
204862£0£27,758£156,264
34
204963£0£29,146£165,640
35
205064£0£30,604£175,579
36
205165£0£32,134£186,113
37
205266£0£33,741£197,280
38
205367£0£35,428£209,117
39
205468£0£37,199£221,664
40
205569£0£39,059£234,964
41
205670£0£41,012£249,062
42
205771£0£43,062£264,006
43
205872£0£45,216£279,846
44
205973£0£47,476£296,637
45
206074£0£49,850£314,435
46
206175£0£52,343£333,301
47
206276£0£54,960£353,299
48
206377£0£57,708£374,497
49
206478£0£60,593£396,967
50
206579£0£63,623£420,785
51
206680£0£66,804£446,032
52
206781£0£70,144£472,794
53
206882£0£73,651£501,161
54
206983£0£77,334£531,231
55
207084£0£81,201£563,105
56
207185£0£85,261£596,891
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100