Your numbers
Adjust the inputs to see how long your assets last.
Projection
Lasts about 12 years
At this spending rate, your assets would be depleted in about 12 years.
Sensitivity matrix
Years until depletion across different capital and annual-expense combinations.
Legend Never depletes
Depletes sooner Lasts longer
| Capital | $1000K | $1500K |
|---|---|---|
| $35K/year | Never | Never |
| $50K/year | 33 years | Never |
| $75K/year | 18 years | 33 years |
| $100K/year | 12 years | 21 years |
| $150K/year | 8 years | 12 years |
| $200K/year | 6 years | 9 years |
| $300K/year | 4 years | 6 years |
| $500K/year | 3 years | 4 years |
| $750K/year | 2 years | 3 years |
| $1000K/year | 1 years | 2 years |