Merit Financial Services

What's Your Number?

Merit Financial Services
Financial Independence Projection

๐Ÿ‘ค About You
$
Include Spouse/Partner? ?Enable to model a household with two members. Each member gets their own super account with up to $2M Transfer Balance Cap in pension phase. The FI Number becomes a combined household number.
$
$
%
$
Annual amount (concessional cap: $30,000 total)
๐Ÿก Lifestyle & Expenses
$
Your total annual spending โ€” housing, food, transport, insurance, entertainment, everything
%
How much more you want to spend in retirement
%
How much less you plan to spend in retirement
๐Ÿ“Š
Your $80,000/yr lifestyle today will cost $80,000/yr in retirement (same lifestyle, before CPI adjustment)
๐Ÿ’ฐ Your Current Position
$
$
%
$
Annual amount (concessional cap: $30,000 total)
$
Per month (default $0 โ€” update to your actual savings rate)
๐Ÿ“Š Investment Risk Profile
Conservative
5.5%
Lower risk, lower return
Moderate
6.5%
Some growth exposure
Balanced
7.5%
Mix of growth & defence
Growth
8.5%
Higher growth tilt
High Growth
9.5%
Maximum growth
โš™๏ธ Assumptions & Strategy
%
Preserve Capital Live off returns only โ€” capital stays intact
Drawdown Capital Consume capital over your lifetime
Include franking credit benefit (70% franked at 30% company tax rate) ?Australian shares pay franked dividends with tax credits already paid by the company. This effectively boosts after-tax returns on non-super investments.
๐Ÿ“Š
Living Expenses Projection:
Your Financial Independence Number
$0
Years to FI
โ€”
Projected Portfolio at FI
โ€”
Surplus / Shortfall
โ€”
Required Withdrawal Rate
โ€”
To fund your lifestyle
๐Ÿ“ Gap Analysis
Current trajectory 0% FI Number
โš ๏ธ Super preservation: You generally can't access super until age 60 (preservation age). If your target FI age is before 60, you'll need sufficient non-super investments to bridge the gap until your super becomes accessible.
๐Ÿ’ผ Optimal Investment Structure

How you hold your investments matters as much as how much you have. This section models the tax efficiency of different structures to fund your $80,000/yr lifestyle.

Structure Gross Income Needed Tax Paid Net Income Effective Tax Rate

โœจ Recommended Optimal Split

๐ŸŒ‰ Bridge the Gap โ€” Strategy Impact

Toggle strategies below to model their combined impact on reaching your FI Number faster.

๐Ÿ“ˆ Portfolio Growth Projection
๐Ÿฉ Projected Income Sources at FI
๐Ÿ’ต Monthly Savings Required by Target Age
๐Ÿ”ฎ What If Scenarios
๐Ÿ“‹ Year-by-Year Projection
โ–ผ
Age Super Balance Non-Super Total Contributions Returns Tax
๐Ÿ“š Understanding Financial Independence

๐ŸŽฏ What is Financial Independence?

Financial independence (FI) is the point where your investment portfolio generates enough passive income to cover your living expenses โ€” making paid work optional, not mandatory.

Your "FI Number" is the portfolio size needed to sustain your lifestyle indefinitely (or to a target age). It's not about being rich โ€” it's about having enough.

๐Ÿ“ The 4% Rule Explained

The "4% Rule" comes from the Trinity Study (USA, 1998): a retiree withdrawing 4% of their portfolio annually, adjusted for inflation, had a high probability of not running out of money over 30 years.

In practice, your safe withdrawal rate depends on your investment mix, time horizon, and whether you want to preserve capital or draw it down. We model both approaches here.

๐Ÿฆ Super vs Non-Super: Why Both Matter

Super is tax-advantaged (15% on earnings in accumulation, 0% in pension phase) but locked until preservation age (60). Non-super investments are accessible anytime but taxed at your marginal rate.

If you want FI before 60, you need enough non-super investments to bridge the gap. After 60, your tax-free super pension becomes a powerful engine.

๐Ÿš€ Tips for Reaching FI Faster

1. Maximise salary sacrifice to the $30k cap โ€” the tax savings accelerate wealth.
2. Invest non-super savings consistently (dollar-cost averaging).
3. Review spending โ€” each $10k less you need annually reduces your FI Number by $250k (at 4%).
4. Consider debt recycling to make non-deductible debt work harder.
5. Don't forget insurance โ€” one setback can wipe years of progress.

โš ๏ธ Important Assumptions & Limitations

This calculator provides general illustrations only and does not constitute personal financial advice. Key assumptions include:

  • Investment returns are nominal, pre-fee estimates based on long-term averages โ€” actual returns will vary significantly year to year
  • Tax rates are based on 2024โ€“26 Australian individual rates (Stage 3) and may change
  • Superannuation rules (contribution caps, preservation age, tax) are current as at the date of use and are subject to legislative change
  • Inflation is assumed constant โ€” real inflation varies
  • Transfer Balance Cap is $2,000,000 per member (current as at 2024โ€“25)
  • Bucket company tax rate is 25% (base rate entity). Franking credits are modelled as fully franked distributions
  • The model does not account for: Centrelink means testing in detail, insurance costs, debt repayments, one-off expenses, or changes in income over time
  • Franking credit modelling is simplified and assumes a consistent dividend yield
  • Age Pension eligibility is noted but not fully modelled
  • Preservation age is modelled at 60 for all members

Always seek personal advice from a licensed financial planner before making financial decisions. Contact Merit Financial Services at meritfp.com.au for a tailored plan.