Know your path to financial freedom —
clearlyaccuratelyreliablyconfidentlyinstantlyclearly
Model your path with income, expenses, property, and super. Compare scenarios and see
exactly when you become financially independent — what's known as your FIRE age.
✓ No signup required🇦🇺 Built for Australia🔒 Private & secure🤝 Trusted by Australians
Already have an account?
Budget tracking
Plan vs actual, every month — automatically.
CategoryPlannedActual
💼 Salary$8,500$8,500
🏠 Rent$2,400$2,400
🛒 Groceries$600$640
🚗 Fuel$200$185
⚡ Utilities$180$195
🎬 Entertainment$150$90
Savings rate34%
🏢Investment 1Apartment
$640K
$425K
+$515
🏡HomeOwner-occupied
$1.2M
$1.2M
-$600
Total equity across both properties$1.625M
Vanguard VDHG$45,200
AustralianSuper$95,800
ING Savings$28,400
BHP Shares$18,600
Total holdings$188,000
JFMAMJ
📈 +12.4% this year
Same income, different paths — same calculator.
Stay RentingFIRE: Age 58
Buy a HomeFIRE: Age 52
Investment + HomeFIRE: Age 50
Rent & InvestFIRE: Age 49
Investment PropertyFIRE: Age 47
2× Investment PropertiesFIRE: Age 44 🏆
Net worth projection
Your path to FIRE — Financial Independence, Retire Early
InvestingJust saving cash
Net worth
$0
●●●
1
Enter your numbers
Income, expenses, savings, property & super — takes about 2 minutes.
→
2
See your FIRE age
A monthly engine projects tax, mortgages, rent and drawdowns to find the year your plan self-funds.
→
3
Test scenarios
Sell the house? Extra $5k into shares? Career break? Compare side by side.
Try it in 10 seconds
Rough estimate — the full model does tax, super, property and inflation properly.
You could FIRE at
—
Common questions
What is FIRE?
FIRE stands for Financial Independence, Retire Early — building enough invested wealth that the income it generates covers your living costs, making work optional. Your "FIRE age" is the age your plan first becomes self-funding.
How is my FIRE age calculated?
A monthly simulation projects your salary, tax (2025-26 Australian brackets + Medicare levy), expenses, mortgages, rent, shares and super forward. You reach FIRE in the first month where net rent, a safe stock drawdown, and super (once accessible) cover your target lifestyle income after tax and loan payments.
Does it handle superannuation and negative gearing?
Yes — it's built for Australia. Super Guarantee contributions (12%), contributions tax, preservation age, negative gearing offsets against your salary, CGT with the July 2027 indexation reform, offset accounts, and the PPOR six-year rule are all modelled.
Is my data private?
You can use the calculator without creating an account — your inputs stay in your browser. If you sign up, data is stored securely in Google Firebase so you can sync across devices. We never sell your data.
Is it free?
Yes. The free plan includes the full model with one property, one scenario and five model runs per day. Pro removes the limits.
Is this financial advice?
No — WealthModel is a general-information modelling tool. It doesn't consider your personal circumstances. Talk to a licensed financial adviser before making decisions.
No signup required · General information only
Status
Backend health and last run details.
API not checked yet
Must include https://
No run yet.
About You
Income & Spending
Gross salary before tax
Annual living costs (excl. mortgages)
What you'd live on post-FIRE, in today's $
Cash/offset balance today
Economic Assumptions
RBA target: 2–3% · long-run avg 2.5%
Wage index: ~3–3.5%/yr; more if promotions likely
Data Sources
Stocks and Super
Less common settings. Collapse when you’re not changing these.
▾
Stocks
Grows with inflation each year
Long-run 7–9% pre-tax · use 6–7% after tax/fees
Safe rate: 3.5–4% · above 5% risks depletion
Super
Legislated 12% from 1 July 2025
Balanced fund after fees/taxes: 6–7%
Reduces your taxable income · 15% contributions tax · stops at FIRE
Preservation age: 60 for most people
Safe rate: 3.5–4%
Advanced
Indexes property cost bases post-Jul-2027
Additional Stock Contributions by Year
?
Properties
Life Events
Temporary pay cuts, one-off windfalls or big expenses — modelled as adjustments
to the projection below, not your logged Budget history.
🔥
FIRE achieved
—
Milestones
Modelling your projection…
?
Click a year above — the line, the Year row, or the Age row — to add to (or subtract from) that year's normal contribution. Years with one turn dark yellow.
Balances
Cashflow
Properties
By property
Full data
Year-by-year breakdown
▸
Summary
Property breakdown
Full table
Raw API response
Quick tools
Fast, no-signup calculators for the big property-and-money questions. For the full picture — your FIRE date, super and 30-year projections — build your model.
Estimates only, current AU tax and duty rates. Not financial advice.
Investment Property — Net Holding Cost
What a rental really costs you out of pocket each week, after rent and negative-gearing tax back.
Property & loan
Rent
Running costs ?
Your income ?
Estimate only — year-one figures, current tax rates. Not financial advice. Model it properly →
Borrowing Power & Stamp Duty
A rough guide to how much a lender may let you borrow, the stamp duty in your state, and the deposit you'll need.
Income
Commitments ?
Loan & purchase
Borrowing power vs interest rate ?
Indicative only — lenders assess differently and add a serviceability buffer; stamp duty and first-home concessions change and vary by state. Always confirm with a broker and your state revenue office.
Offset & Extra Repayments
See how an offset balance and extra repayments pay your loan off sooner and slash the interest — with the interest you save reinvested automatically.
Your loan
Your strategy ?
Your loan over time ?
Assumes a fixed interest rate and that your repayment stays level (so the interest you save is reinvested into the loan). Real rates and repayments change over time.
Rent vs Buy
Buy a home, or rent and invest the difference? We run both side by side and show where you'd actually end up.
If you buy
Ownership costs
If you rent instead
Assumptions ?
Net worth over time — where the lines cross ?
Estimate only. Assumes steady rates and growth, no selling costs, and that the renter genuinely invests every dollar they save. Real life is lumpier — and a home you own has value beyond the numbers.
FIRE Progress ?
Net Worth
—
To FIRE Number ?
—
This Month
—
Months Logged
—
Net Worth Trend
Wealth built vs FIRE pace ?
📊Log a few budget months to see your savings history.
—
🔒This is a past month — editing is locked to protect your history.
Income
Expenses
Income (net)
—
−
Expenses
—
=
Net savings
—
Savings rate ?
—
Year Overview
Click any month to jump to it
—
Switch to this tab to load data.
Holdings tracker
Cash, stocks, super, and other assets — logged month-by-month. Feeds your net worth trend and the FIRE model.
—
Total Assets
—
Cash & Savings
—
Stocks & ETFs
—
Super
—
Other
—
Asset Values by Month
Net Worth Historyall time
📈Enter asset values for at least two months to see your net worth trend.
Property model inputs
These settings drive the FIRE model — mortgages, rental income, and growth rates. Track actual values month-by-month in the Holdings tab.
Total Value
—
Total Debt
—
Total Equity
—
Avg LVR
—
Net Monthly
—
How WealthModel Works
A quick reference for every concept in the calculator
Privacy Policy
Last updated: June 2026
WealthModel ("we", "us") is operated by an individual based in Australia. This policy explains what information we collect when you use WealthModel and how it's used.
Information we collect
Account information — your email address and, if you sign in with Google, your name and profile photo. Handled by Firebase Authentication (Google).
Financial planning data you enter — income, expenses, property details, superannuation balances, budget entries, and similar figures you type into the calculator. This is used solely to run your calculations and to save your plan so it's there next time you sign in.
Payment information — handled entirely by Stripe. We never see or store your card details ourselves.
Basic usage/technical data — standard logs (e.g. IP address, browser type) collected automatically by our hosting providers.
How we use your information
To operate the service (run your calculations, sync your plan across devices), process subscription payments, and respond to support requests. We do not sell your data, and we do not use your financial figures for advertising.
Third-party services
Firebase / Google Cloud — authentication and data storage (Firestore)
Stripe — subscription billing
Render — backend hosting for the calculation engine
GitHub Pages — frontend hosting
Each of these providers has its own privacy policy governing how they handle data on our behalf.
Data storage & security
Your data is stored using Google Cloud infrastructure (Firestore). We take reasonable steps to protect it, but no method of storage or transmission is ever 100% secure.
Cookies & local storage
We use your browser's local storage to keep you signed in and remember your preferences. We don't use third-party advertising trackers.
Your rights
You can access, correct, or delete your data at any time. To request deletion of your account and all associated data, email us using the Contact tab.
Children's privacy
WealthModel is not directed at, and we do not knowingly collect data from, anyone under 16.
Changes to this policy
We may update this policy from time to time. Continuing to use WealthModel after a change means you accept the updated policy.
Terms of Service
Last updated: June 2026
1. Acceptance of terms
By using WealthModel, you agree to these terms. If you don't agree, please don't use the service.
2. What WealthModel is
WealthModel provides general information only and is not financial, legal, taxation, or investment advice, and is for educational purposes only. The calculations and projections are estimates based on the figures and assumptions you enter — they are not guarantees of any future outcome. You should not rely on WealthModel to make financial decisions, and should consult a licensed financial adviser, accountant, or other qualified professional before acting on anything you see here.
3. Your account
You're responsible for keeping your login details secure and for the accuracy of the information you enter. You must be at least 16 years old to create an account.
4. Subscriptions & billing
WealthModel offers a free tier with limited features and a paid "Pro" tier billed monthly or annually via Stripe. Subscriptions renew automatically until cancelled. You can cancel anytime — your Pro access continues until the end of the period you've already paid for, and we don't provide partial refunds for unused time.
5. Acceptable use
You agree not to use WealthModel for any unlawful purpose, attempt to breach its security, or reverse-engineer the underlying software.
6. Your data, our software
The financial data you enter is yours. The WealthModel software, branding, and calculation methodology belong to us.
7. No warranty
WealthModel is provided "as is". While we aim for accuracy, calculations may contain errors or rely on assumptions that don't match your real circumstances. We make no warranty that the service will be uninterrupted or error-free.
8. Limitation of liability
To the maximum extent permitted by law, we are not liable for any financial loss or other damages arising from decisions made based on WealthModel's output.
9. Termination
We may suspend or terminate accounts that violate these terms.
10. Governing law
These terms are governed by the laws of Australia.
11. Changes to these terms
We may update these terms from time to time. Continuing to use WealthModel after a change means you accept the updated terms.
How the Model Works
The maths behind your FIRE age — in plain English
The engine
WealthModel runs a month-by-month simulation from today to your chosen end age. Every month it pays your salary, deducts tax, pays living costs and mortgages, collects rent, contributes to shares and super, grows every balance at your assumed rates, and checks whether you've reached financial independence. Nothing is a shortcut formula — it's a full simulation, which is why things like paying off a loan mid-journey or buying a property in 2031 are handled properly.
Tax
Income tax uses the current Australian resident brackets (15% / 30% / 37% / 45% for 2026–27) plus the 2% Medicare levy with its low-income phase-in, the Medicare Levy Surcharge tiers, and LITO. The projection applies the legislated future cuts in the year they take effect — the first bracket falls to 14% from 1 July 2027. HELP debts use the post-2025 marginal repayment system (15c per dollar over $67,000). Pre-tax super contributions reduce taxable income. Investment property losses offset your salary (negative gearing). Capital gains on property sales apply the 50% discount before 1 July 2027 and the legislated post-2027 rules (CPI cost-base indexation with a 30% minimum rate) after, including the split treatment for properties held across the boundary and the PPOR main-residence and six-year-rule exemptions.
Superannuation
Employer SG contributions (12%) are taxed 15% on the way in, as are salary-sacrifice extras. Super grows at your assumed after-fees rate and becomes drawable at your access age (60 for most people), tax-free in drawdown.
Property
Each property has its own loan amortisation (principal + interest at your rate and term), rent with vacancy and agent-fee allowances, running costs, growth rate, and optional offset account — your cash balance is allocated across offset-enabled loans to reduce interest, mirroring how offsets actually work. Future purchases deduct the deposit and fees in the purchase month; sales settle the loan, selling costs, and CGT.
The FIRE test
You reach FIRE in the first month where your passive cashflow — net rent, a sustainable stock drawdown (your SWR), and super drawdown once accessible — covers your inflation-adjusted target lifestyle income, after tax and any remaining loan principal payments. From that point the simulation stops your salary and contributions and lives off the portfolio, so you can see whether the plan actually holds to end age, not just the crossover moment.
What it deliberately simplifies
Returns are smooth (no market crashes — consider your rates conservative averages), dividends aren't taxed during accumulation (use an after-tax growth rate), the concessional super cap isn't enforced, and future tax brackets aren't indexed. It's a planning model, not a prediction — assumptions dominate outcomes, which is why every rate input shows a recommended range.
What's New
Recent improvements to WealthModel
July 2026
Full calculation audit — every engine re-verified against independent recomputes and official references (ATO, Revenue NSW, state duty calculators). Fixes: FY 2026–27 brackets with the legislated 15% rate, indexed MLS tiers ($101k/$118k/$158k), the raised Medicare low-income threshold, the 2025–26 NSW duty schedule, and the new HELP marginal repayment system.
Quick Tools — four free, no-signup calculators: investment property net cost (with offset, depreciation, vacancy and negative gearing), borrowing power & stamp duty (all 8 states, LMI estimate, rate-sensitivity chart), offset & extra repayments (payoff chart), and rent vs buy (break-even chart, selling costs and tax drag included).
Budget ↔ FIRE linkage — the Overview now shows wealth built (invested / super / home equity stacked) against your FIRE pace, mortgage rows auto-split interest vs principal from your loan, and a "$X ahead / behind your plan" banner tracks your actual position.
Desktop Model workspace — inputs now dock beside the chart with optional auto-run, so you can see your FIRE age respond as you type.
Bank statement import — upload a CSV and expenses auto-sort into budget categories (learns your merchants over time). All in-browser, nothing uploaded.
Install as an app — WealthModel is now installable on your phone/desktop from Settings.
Full mobile redesign — bottom tab bar, card-based budget editing, full-screen model chart.
Budget templates — save your standard month and stamp it onto any month.
Tax engine updates — 2025–26 Stage-3 brackets, Medicare levy, 12% super guarantee, pre/post-tax super contributions, vacancy & agent fees on rentals.
Life events (income/expense changes, windfalls), per-year stock contribution overrides, scenario comparison overlays, property CGT with the July 2027 reform, and the FIRE progress dashboard.
Contact
For support, billing questions, bug reports, or general feedback, email us at: