Here are the calculations that I did. These are what I would consider fair, or even generous number for the initial assumptions:
Initial Investment at percent of spending: 100%
Investment growth rate (after inflation): 6%
Money Manager fee Percentage: 1%
Withdraw rate: 2%
Percent of taxes that are local: 13%
With those assumptions, here is what the graph looks like:
Please don’t mess with the algorithms, but feel free to mess with the assumptions. Remember that the stock market long term only gets around 7% after inflation.
https://docs.google.com/spreadsheets/d/1oplKMkFU85gATMp2EHY5EzbXJDiMPbSz4wQJioLjRhA/edit?usp=sharing