Early Retirement Sample

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 4

Investments

NPS 2000000
FD 500000
MF 600000
stock 500000
Other instruments 100000
Total Savings 3700000
ROI Approx- 11%

Monthly NPS Contribution(Employee+Employer) 15000


SIP 10000
Stock ,RD etc 10000
Total Monthly Savings 35000

Monthly Income 90000


Savings (Excluding NPS) 20000
EMI 40000
Monthly Expenditure excluding EMI 30000
0
Liabilities
HBL Oustanding 4000000
Overdraft 800000
Other loans 300000
Total Outstanding Liablities 5100000
EMI
40000
After 15years
Current Investment to grow @11% 1,88,00,000

Monthly savings with 15% Yearly Step up 4,14,00,000


Assuming 12% ROI

Total Corpus after 15 years 6,02,00,000

Current Monthly Expenses (Inflation Adjusted @6% p.a) 72000

Corpus Required for covering monthly expenses 1,50,00,000

Your Corpus can generate monthly income 4,95,000

Freedom By 50
50

You might also like