.

Financial Independence Model

.

.

Annual Income200,000

.

Savings Growth Rate (After Tax)10%

.

Total Personal Tax Rate33%

.

Post-Work After Tax Income Needed134000

.

.

.

.

.

Annual Savings Rate50%

.

.

1

.

Year (From Start)1234567891011121314151617181920

.

Annual Savings100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000

.

Total Saved100000210000331000464100610510771561948717.11143588.811357947.6911593742.46011853116.706112138428.3767212452271.21439312797498.335832413177248.169415653594972.986357224054470.284992944559917.313492245115909.044841465727499.94932561

.

.

.

.

.

Total Savings Needed:2680000

.

Years til Goal Reached14