Wealth Model
Wealth Model

Know your FIRE age — clearly

Model your path with income, expenses, property, and super. Compare scenarios and see when your plan becomes self-funding — with a simple FIRE marker on the timeline.

No signup · Export CSV · General information only
FIRE marker
See the first point you become eligible.
Scenario comparisons
Rent vs buy, offset, PPOR vs investment.
Cashflow warning
Flags when cash goes negative.
General information only. Not financial advice.
No signup · Export CSV · General information only

About WealthModel

WealthModel is a FIRE (Financial Independence, Retire Early) simulator that helps you model income, expenses, superannuation, stock growth, and property cashflow to estimate your projected FIRE age. Compare scenarios (rent vs buy, offset usage, PPOR vs investment), view monthly/annual projections, and see when your plan becomes self‑funding via a clear FIRE marker on the timeline. General information only — not financial advice.

What this does

This is your FIRE simulator UI. You enter assumptions + properties, the backend runs the monthly engine, and you get charts + tables to see when (or if) your plan becomes self-funding.

How to use it

1) Inputs — set your income/expenses, growth assumptions, and super settings.
2) Properties — add PPOR + investment properties (each has its own loan/rent/costs).
3) Model — view your net worth, cashflow, and the first point you become FIRE-eligible.

Key concepts (plain English)

Offset account: cash you hold reduces interest by “offsetting” your loan balance. Example: $100k cash against a $500k loan means interest is charged on ~$400k (not $500k).

Net rent: rent after property running costs (strata/rates/other) and (for investments) interest. It can be negative (negative gearing) or positive.

Principal vs interest: interest is a cost; principal is paying down the loan (it reduces your debt and builds equity).

FIRE income: the model estimates income after FIRE mainly from: investment property net rent + stock drawdown + (super drawdown once accessible), minus tax and principal servicing.
Tip: start with Yearly mode while you’re tuning assumptions (faster, cleaner). Use Monthly only for debugging.

Inputs

The settings you change most often.
Data Sources

Stocks and Super

Less common settings. Collapse when you’re not changing these.

Properties

🔥
FIRE achieved
Milestones
Balances
Cashflow
Full data
Year-by-year breakdown
Scenarios
Compare saved runs

FIRE Progress

Net Worth
Savings Rate
This Month
Months Logged

Net Worth Trend

Monthly Savings vs Target

Log budget months to see your savings history.

Income

Income (net)
Expenses
=
Net savings
Savings rate

Expenses

Year Overview
Click any month to jump to it
Switch to this tab to load data.
Savings vs FIRE Target last 12 months
Log at least one month to see your savings rate vs target.
Net Worth
Cash & Savings
Stocks & ETFs
Super
Property
Other

Asset Values by Month

⚙ Property model inputs
These cards tell the FIRE model about mortgages, rental income and growth rates. Edit the monthly table above to track value snapshots separately.
Total Value
Total Debt
Total Equity
Avg LVR
Net Monthly
Net Worth History all time
Enter values for at least two months to see your net worth trend.