Year 1 Gross Income
—
All income sources
Year 1 After-Tax
—
After fed + state tax
Year 1 Free Cashflow
—
After tax + expenses
20-Year Total FCF
—
Cumulative free cashflow
20-Year Tax Burden
—
Cumulative fed + state + FICA + prop tax
⚠️ Housing not included in this projection.
Run the State Explorer with a housing scenario, or enter an annual housing cost in the Expenses panel.
Annual Cashflow Projection
for
· household size
Click any bar to see a full year breakdown
Projected at 2.75% annual COLA & inflation — adjust in Assumptions ↑
TSP BALANCE
Year Detail
Projection uses 2.75% annual rate for COLA, pay raises & inflation
· Tax estimates apply current-year brackets (brackets adjust with inflation in practice)
· All figures are estimates only · Not financial advice