When can you actually retire?

A UK FIRE calculator that takes the pension lock-in seriously. It separates the money you can spend before age 57 from your pension, then runs 1,000 market simulations to show a realistic range of retirement ages, not a single optimistic number.

About you
£
from retirement
In today's money. What does your current lifestyle cost? The model inflates this internally, so you don't need to adjust it.
What you have today
£
ISA or GIA cash you can spend before your pension unlocks. This pot funds the "bridge" years between retirement and pension access age.
£
Locked until your pension access age. Include all SIPP and workplace pension balances.
What you add each year
£
Enter today's value: contributions are assumed to keep pace with inflation (at 2.5% per year).
£
Include your employer's contributions. Enter today's value: contributions are assumed to keep pace with inflation (at 2.5% per year).
When retired, assume no further ISA/pension contributions. Uncheck if you plan to keep contributing (e.g. part-time work).
Market assumptions · shown in today's money
%
Your expected CAGR, the annualised return before inflation, as quoted on a fund factsheet. Global equities ≈ 7–9%; balanced fund ≈ 5–7%.
%
Subtracted from your return to give a real return. All results are shown in today's money.
%
Annual return swing, which drives the spread of MC outcomes. Global equities ≈ 12–16%; bonds ≈ 5–8%; blended portfolio ≈ 10–12%.
UK pension & state pension
Rising to 57 from 2028. This field auto-updates based on your current age, but you can override it manually.
%
Your marginal rate on the taxable part of a pension withdrawal. 25% of each withdrawal is tax free and your £12,570 personal allowance is applied before this rate bites, so leave it at 20% for a basic-rate retirement. ISA drawdown is always tax-free.
£
Full new State Pension is ≈£12,548 (2026/27).
Gradually rising from 66 to 67 by 2028, then 68 for those born after 5 April 1977.
Potential Retirement Age (expected path)
-
Deterministic (average return)
-
Accessible pot at FIRE -
Pension pot at FIRE -
Total assets at FIRE -
Risk Analysis
-
Stochastic (includes volatility)
Chance of retiring by age 55 -

Adjust the inputs to see your result.

Projected savings & pension

Expected path
Accessible savings (ISA/GIA) Pension (SIPP)
Scenario modelling
Drag to explore -
-
-
Test poor market returns
Which pot funds retirement first
This expected path assumes you retire at age -.

Expected path workings

Expected path

Year-by-year breakdown of the expected path at your average return. ISA Out and Pension Out are what's drawn to cover spending. Pension Out is shown gross (before tax); ISA Out is net.

Age ISA In Pension In ISA Out Pension Out State Pen ISA Balance Pension Balance
(Net) (Gross) (Gross)

Range of outcomes

Monte Carlo
Accessible savings (ISA/GIA) Pension (SIPP) Median wealth
Show on chart:
Illustration only, not financial advice. The shaded band spans the 25th–75th percentile of 1,000 simulations; about half of simulated outcomes fall inside it. All figures are in today's money. Markets are uncertain and past performance is no guarantee of future returns.

How the calculator works

The maths behind your retirement age, and what to do if you want to change it.

Know your real assets, not a guess.

This model is only as good as the growth rate and expenses you type in. Omnicogi replaces the guesswork: it pulls your actual ISA, SIPP and GIA balances from your broker CSVs and calculates your real XIRR, so you always know how your numbers compare to the plan.

Spot a bug or have a suggestion?