marcbluersky.com
The calculator determines if you can become a rentier, at what age, and for how long, based on your investments, their returns, and your expenses.
⚠️ Caution, you will have nothing left at the age of 70 ans.
| Period | Age | Wages | Expenses | Interests | Pension | P&L | cash start | cash end | Target emergency savings | Capital start | Capital end | Wealth start | Wealth end | log |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 41 | 40 000 | 30 900 | 9 000 | 0 | 18 100 | 70 000 | 88 100 | 100 000 | 150 000 | 150 000 | 220 000 | 238 100 | Cash after profit and before allocation=88100 cash_before_reallocation ∈ [0,cash_cible] -> on accumule dans l'épargne de précaution, pas de réinvestissement |
| 2 | 42 | 41 200 | 31 827 | 9 000 | 0 | 18 373 | 88 100 | 103 000 | 103 000 | 150 000 | 153 473 | 238 100 | 256 473 | Cash after profit and before allocation=106473 Réinvestissement de 3473 |
| 3 | 43 | 42 436 | 32 782 | 9 208 | 0 | 18 862 | 103 000 | 106 090 | 106 090 | 153 473 | 169 245 | 256 473 | 275 335 | Cash after profit and before allocation=121862 Réinvestissement de 15772 |
| 4 | 44 | 43 709 | 33 765 | 10 155 | 0 | 20 099 | 106 090 | 109 273 | 109 273 | 169 245 | 186 161 | 275 335 | 295 434 | Cash after profit and before allocation=126189 Réinvestissement de 16916 |
| 5 | 45 | 45 020 | 34 778 | 11 170 | 0 | 21 412 | 109 273 | 112 551 | 112 551 | 186 161 | 204 295 | 295 434 | 316 846 | Cash after profit and before allocation=130685 Réinvestissement de 18134 |
| 6 | 46 | 46 371 | 35 822 | 12 258 | 0 | 22 807 | 112 551 | 115 927 | 115 927 | 204 295 | 223 726 | 316 846 | 339 653 | Cash after profit and before allocation=135358 Réinvestissement de 19431 |
| 7 | 47 | 47 762 | 36 896 | 13 424 | 0 | 24 290 | 115 927 | 119 405 | 119 405 | 223 726 | 244 538 | 339 653 | 363 943 | Cash after profit and before allocation=140217 Réinvestissement de 20812 |
| 8 | 48 | 49 195 | 38 003 | 14 672 | 0 | 25 864 | 119 405 | 122 987 | 122 987 | 244 538 | 266 820 | 363 943 | 389 807 | Cash after profit and before allocation=145269 Réinvestissement de 22282 |
| 9 | 49 | 50 671 | 39 143 | 16 009 | 0 | 27 537 | 122 987 | 126 677 | 126 677 | 266 820 | 290 667 | 389 807 | 417 344 | Cash after profit and before allocation=150524 Réinvestissement de 23847 |
| 10 | 50 | 52 191 | 40 317 | 17 440 | 0 | 29 314 | 126 677 | 130 477 | 130 477 | 290 667 | 316 181 | 417 344 | 446 658 | Cash after profit and before allocation=155991 Réinvestissement de 25514 |
| 11 | 51 | 53 757 | 41 527 | 18 971 | 0 | 31 201 | 130 477 | 134 392 | 134 392 | 316 181 | 343 467 | 446 658 | 477 859 | Cash after profit and before allocation=161678 Réinvestissement de 27286 |
| 12 | 52 | 55 369 | 42 773 | 20 608 | 0 | 33 204 | 134 392 | 138 423 | 138 423 | 343 467 | 372 640 | 477 859 | 511 063 | Cash after profit and before allocation=167596 Réinvestissement de 29173 |
| 13 | 53 | 0 | 42 587 | 22 358 | 0 | -20 229 | 138 423 | 118 194 | 142 576 | 372 640 | 372 640 | 511 063 | 490 834 | Cash after profit and before allocation=118194 cash_before_reallocation ∈ [0,cash_cible] -> on accumule dans l'épargne de précaution, pas de réinvestissement |
| 14 | 54 | 0 | 43 865 | 22 358 | 0 | -21 507 | 118 194 | 96 687 | 146 853 | 372 640 | 372 640 | 490 834 | 469 327 | Cash after profit and before allocation=96687 cash_before_reallocation ∈ [0,cash_cible] -> on accumule dans l'épargne de précaution, pas de réinvestissement |
| 15 | 55 | 0 | 45 181 | 22 358 | 0 | -22 823 | 96 687 | 73 864 | 151 259 | 372 640 | 372 640 | 469 327 | 446 504 | Cash after profit and before allocation=73864 cash_before_reallocation ∈ [0,cash_cible] -> on accumule dans l'épargne de précaution, pas de réinvestissement |
| 16 | 56 | 0 | 46 536 | 22 358 | 0 | -24 178 | 73 864 | 49 686 | 155 797 | 372 640 | 372 640 | 446 504 | 422 326 | Cash after profit and before allocation=49686 cash_before_reallocation ∈ [0,cash_cible] -> on accumule dans l'épargne de précaution, pas de réinvestissement |
| 17 | 57 | 0 | 47 933 | 22 358 | 0 | -25 575 | 49 686 | 24 111 | 160 471 | 372 640 | 372 640 | 422 326 | 396 751 | Cash after profit and before allocation=24111 cash_before_reallocation ∈ [0,cash_cible] -> on accumule dans l'épargne de précaution, pas de réinvestissement |
| 18 | 58 | 0 | 49 371 | 22 358 | 0 | -27 013 | 24 111 | 0 | 165 285 | 372 640 | 369 738 | 396 751 | 369 738 | Cash after profit and before allocation=-2902 Désinvestissement de -2902 |
| 19 | 59 | 0 | 50 852 | 22 184 | 0 | -28 668 | 0 | 0 | 170 243 | 369 738 | 341 070 | 369 738 | 341 070 | Cash after profit and before allocation=-28668 Désinvestissement de -28668 |
| 20 | 60 | 0 | 52 377 | 20 464 | 15 600 | -16 313 | 0 | 0 | 175 351 | 341 070 | 324 757 | 341 070 | 324 757 | Cash after profit and before allocation=-16313 Désinvestissement de -16313 |
| 21 | 61 | 0 | 53 949 | 19 485 | 15 756 | -18 708 | 0 | 0 | 180 611 | 324 757 | 306 049 | 324 757 | 306 049 | Cash after profit and before allocation=-18708 Désinvestissement de -18708 |
| 22 | 62 | 0 | 55 567 | 18 363 | 15 914 | -21 290 | 0 | 0 | 186 029 | 306 049 | 284 759 | 306 049 | 284 759 | Cash after profit and before allocation=-21290 Désinvestissement de -21290 |
| 23 | 63 | 0 | 57 234 | 17 086 | 16 073 | -24 075 | 0 | 0 | 191 610 | 284 759 | 260 684 | 284 759 | 260 684 | Cash after profit and before allocation=-24075 Désinvestissement de -24075 |
| 24 | 64 | 0 | 58 951 | 15 641 | 16 233 | -27 077 | 0 | 0 | 197 359 | 260 684 | 233 607 | 260 684 | 233 607 | Cash after profit and before allocation=-27077 Désinvestissement de -27077 |
| 25 | 65 | 0 | 60 720 | 14 016 | 16 396 | -30 308 | 0 | 0 | 203 279 | 233 607 | 203 299 | 233 607 | 203 299 | Cash after profit and before allocation=-30308 Désinvestissement de -30308 |
| 26 | 66 | 0 | 62 541 | 12 198 | 16 560 | -33 783 | 0 | 0 | 209 378 | 203 299 | 169 516 | 203 299 | 169 516 | Cash after profit and before allocation=-33783 Désinvestissement de -33783 |
| 27 | 67 | 0 | 64 417 | 10 171 | 16 725 | -37 521 | 0 | 0 | 215 659 | 169 516 | 131 995 | 169 516 | 131 995 | Cash after profit and before allocation=-37521 Désinvestissement de -37521 |
| 28 | 68 | 0 | 66 350 | 7 920 | 16 893 | -41 537 | 0 | 0 | 222 129 | 131 995 | 90 458 | 131 995 | 90 458 | Cash after profit and before allocation=-41537 Désinvestissement de -41537 |
| 29 | 69 | 0 | 68 340 | 5 427 | 17 061 | -45 852 | 0 | 0 | 228 793 | 90 458 | 44 606 | 90 458 | 44 606 | Cash after profit and before allocation=-45852 Désinvestissement de -45852 |
| 30 | 70 | 0 | 70 391 | 2 676 | 17 232 | -50 483 | 0 | 0 | 235 657 | 44 606 | 0 | 44 606 | 0 | Cash after profit and before allocation=-50483 Désinvestissement de -50483 |
| 31 | 71 | 0 | 72 502 | 0 | 17 404 | -55 098 | 0 | 0 | 242 726 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-55098 Désinvestissement de -55098 |
| 32 | 72 | 0 | 74 677 | 0 | 17 578 | -57 099 | 0 | 0 | 250 008 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-57099 Désinvestissement de -57099 |
| 33 | 73 | 0 | 76 918 | 0 | 17 754 | -59 164 | 0 | 0 | 257 508 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-59164 Désinvestissement de -59164 |
| 34 | 74 | 0 | 79 225 | 0 | 17 932 | -61 293 | 0 | 0 | 265 234 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-61293 Désinvestissement de -61293 |
| 35 | 75 | 0 | 81 602 | 0 | 18 111 | -63 491 | 0 | 0 | 273 191 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-63491 Désinvestissement de -63491 |
| 36 | 76 | 0 | 84 050 | 0 | 18 292 | -65 758 | 0 | 0 | 281 386 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-65758 Désinvestissement de -65758 |
| 37 | 77 | 0 | 86 572 | 0 | 18 475 | -68 097 | 0 | 0 | 289 828 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-68097 Désinvestissement de -68097 |
| 38 | 78 | 0 | 89 169 | 0 | 18 660 | -70 509 | 0 | 0 | 298 523 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-70509 Désinvestissement de -70509 |
| 39 | 79 | 0 | 91 844 | 0 | 18 846 | -72 998 | 0 | 0 | 307 478 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-72998 Désinvestissement de -72998 |
| 40 | 80 | 0 | 94 599 | 0 | 19 035 | -75 564 | 0 | 0 | 316 703 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-75564 Désinvestissement de -75564 |
| 41 | 81 | 0 | 97 437 | 0 | 19 225 | -78 212 | 0 | 0 | 326 204 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-78212 Désinvestissement de -78212 |
| 42 | 82 | 0 | 100 360 | 0 | 19 418 | -80 942 | 0 | 0 | 335 990 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-80942 Désinvestissement de -80942 |
| 43 | 83 | 0 | 103 371 | 0 | 19 612 | -83 759 | 0 | 0 | 346 070 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-83759 Désinvestissement de -83759 |
| 44 | 84 | 0 | 106 472 | 0 | 19 808 | -86 664 | 0 | 0 | 356 452 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-86664 Désinvestissement de -86664 |
| 45 | 85 | 0 | 109 666 | 0 | 20 006 | -89 660 | 0 | 0 | 367 145 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-89660 Désinvestissement de -89660 |
| 46 | 86 | 0 | 112 956 | 0 | 20 206 | -92 750 | 0 | 0 | 378 160 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-92750 Désinvestissement de -92750 |
| 47 | 87 | 0 | 116 345 | 0 | 20 408 | -95 937 | 0 | 0 | 389 504 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-95937 Désinvestissement de -95937 |
| 48 | 88 | 0 | 119 835 | 0 | 20 612 | -99 223 | 0 | 0 | 401 190 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-99223 Désinvestissement de -99223 |
| 49 | 89 | 0 | 123 430 | 0 | 20 818 | -102 612 | 0 | 0 | 413 225 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-102612 Désinvestissement de -102612 |
| 50 | 90 | 0 | 127 133 | 0 | 21 026 | -106 107 | 0 | 0 | 425 622 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-106107 Désinvestissement de -106107 |
| 51 | 91 | 0 | 130 947 | 0 | 21 237 | -109 710 | 0 | 0 | 438 391 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-109710 Désinvestissement de -109710 |
| 52 | 92 | 0 | 134 876 | 0 | 21 449 | -113 427 | 0 | 0 | 451 542 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-113427 Désinvestissement de -113427 |
| 53 | 93 | 0 | 138 922 | 0 | 21 664 | -117 258 | 0 | 0 | 465 089 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-117258 Désinvestissement de -117258 |
| 54 | 94 | 0 | 143 090 | 0 | 21 880 | -121 210 | 0 | 0 | 479 041 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-121210 Désinvestissement de -121210 |
| 55 | 95 | 0 | 147 382 | 0 | 22 099 | -125 283 | 0 | 0 | 493 412 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-125283 Désinvestissement de -125283 |
| 56 | 96 | 0 | 151 804 | 0 | 22 320 | -129 484 | 0 | 0 | 508 215 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-129484 Désinvestissement de -129484 |
| 57 | 97 | 0 | 156 358 | 0 | 22 543 | -133 815 | 0 | 0 | 523 461 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-133815 Désinvestissement de -133815 |
| 58 | 98 | 0 | 161 049 | 0 | 22 769 | -138 280 | 0 | 0 | 539 165 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-138280 Désinvestissement de -138280 |
| 59 | 99 | 0 | 165 880 | 0 | 22 996 | -142 884 | 0 | 0 | 555 340 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-142884 Désinvestissement de -142884 |
| 60 | 100 | 0 | 170 856 | 0 | 23 226 | -147 630 | 0 | 0 | 572 000 | 0 | 0 | 0 | 0 | Cash after profit and before allocation=-147630 Désinvestissement de -147630 |
Book a coaching session with Marc BluerSky.
I book my session now
