FIRECalc Results
Your spending in every year after the first year will be adjusted for inflation, so the spending power is preserved.
Because you indicated a future retirement date (2035), the withdrawals won't start until that year. Your contributions will continue until then. The tested period is 9 years of preretirement plus 21 years of retirement, or 30 years.
FIRECalc looked at the 125 possible 30 year periods in the available data, starting with a portfolio of $1,247,000 and spending your specified amounts each year thereafter.
Here is how your portfolio would have fared in each of the 125 cycles. The lowest and highest portfolio balance at the end of your retirement was $1,247,000 to $20,889,063, with an average at the end of $7,439,779. (Note: this is looking at all the possible periods; values are in terms of the dollars as of the beginning of the retirement period for each cycle.)
Open an (unformatted) "multi-year"
Excel spreadsheet showing the NON-inflation-adjusted end-of-year portfolio balances for every year in each of the cycles tested by FIRECalc.
Open a "single-year"
spreadsheet showing the year by year inputs, data, and formulas (with inflation-adjusted values) for the cycle beginning in 1994. (Note: This spreadsheet requires a 30 year period, set on the first page.)
These spreadsheet links will expire in about 15 minutes.
For our purposes, failure means the portfolio was depleted before the end of the 30 years. FIRECalc found that 0 cycles failed, for a success rate of 100.0%.