Balance at Age 65
—
— in today's $
You Contributed
—
— of final balance
Compounding Added
—
— of final balance
Monthly Income (SWR)
—
at 4.0% withdrawal rate
Cost of Waiting
—
vs. starting 5 yrs later
📈 Balance Growth — Start Now vs. Waiting
🧱 Your Money vs. Compounding (Stacked)
| Age | Contrib (capped) | Employer Match | Growth (net) | End Balance | Real Value | Cumul. Contrib | Cumul. Growth | Delay 5yr Balance | Delay 10yr Balance |
|---|