Import from File

Download a template, fill it in with your numbers, then upload to pre-populate this form.

Scenario

Give this scenario a name so you can compare it later.

Name this scenario so you can compare it with others — e.g. 'Base Case' vs 'Pessimistic Returns'. Each scenario stores its own assumptions.

Sets your cost-of-living baseline. Regional monthly expense estimates are built in. You can override the total with your actual figure in Monthly Expenses below.

Personal Details

Your age today. Used to calculate years to FIRE and project account balances at retirement.

The age you plan to stop working. Earlier = fewer accumulation years and a longer drawdown, which requires a larger FIRE number.

Determines which income deduction applies. Company employees receive a large employment income deduction (給与所得控除) that significantly lowers taxable income. Self-employed enter net business income directly.

Income

Gross figures — we calculate deductions automatically.

¥

Total salary before any deductions (税込み年収). Used to calculate income tax, residence tax, and social insurance. Check your annual withholding statement (源泉徴収票).

¥

健康保険 + 厚生年金 + 雇用保険. Typically ~14% of gross for company employees (e.g. ¥1.1M on ¥8M gross). Check your payslip or withholding statement (源泉徴収票). Enter 0 if unsure — tax estimate will be slightly high.

A qualifying spouse entitles you to the spouse deduction (配偶者控除) of ¥380,000, reducing your taxable income.

¥

If your spouse earns ≤ ¥1,230,000/year you qualify for the full ¥380,000 spouse deduction (配偶者控除). Enter 0 if they have no income.

Each qualifying dependent reduces your taxable income by ¥380,000 (扶養控除). Include children under 16 and adult dependents you financially support.

Current Assets

Enter current market values for each account.

¥

Current market value of your 新NISA account. Growth and withdrawals are completely tax-free — no capital gains or dividend tax.

¥

Total acquisition cost (purchase price, not current market value) of assets ever bought in your NISA. The ¥18M lifetime cap is tracked on purchase cost, not market value.

¥

Current iDeCo account value. Contributions are tax-deductible, but the account is locked until age 60. Pre-60 FIRE requires other accounts to bridge the gap.

¥

Investments in a regular brokerage (特定口座). Fully liquid, but realised gains are taxed at 20.315%. No lock-up period.

¥

Bank deposits and liquid savings. No lock-up and immediately accessible, but earns near-zero interest in Japan.

Investments or savings held outside Japan (e.g. US brokerage, UK ISA). Converted to JPY using the USD/JPY rate you set below.

Monthly Cash Flows

What you spend and invest each month.

¥

Your total monthly living expenses — or your planned retirement budget. The single most important FIRE number input. Include rent/mortgage, food, transport, utilities, insurance, travel, and hobbies.

¥

Monthly investment into the tsumitate (積立) frame of 新NISA. Cap: ¥100,000/month (¥1.2M/year). Tax-free growth and withdrawal.

¥

Annual lump-sum contribution to the growth frame (成長投資枠) of 新NISA. Cap: ¥2.4M/year. Leave at 0 if you only use the monthly tsumitate frame.

¥

Monthly iDeCo contribution — fully tax-deductible against employment income. Company employee cap: ¥23,000/month. Self-employed cap: ¥68,000/month. Funds are locked until age 60.

Education Commitments

Temporary committed spending by beneficiary. Keep these amounts out of Monthly Expenses above.

Calendar year for retirement simulation year 0. Required when education commitments exist.

Commitment #1
JPY
-

Japan Pension (年金)

Used to calculate your pension offset on the FIRE number.

Total months paid into the Japanese pension system (国民年金 + 厚生年金). Full kokumin nenkin requires 480 months (40 years). Check your statement at ねんきんネット (nenkin.ne.jp).

When you start receiving nenkin. Standard is 65. Claiming early (60–64) reduces the benefit 0.4%/month. Deferring past 65 increases it 0.7%/month — maximum at age 75.

¥

Your annual kosei nenkin (厚生年金) estimate in JPY, after tax. Leave at 0 to let the app estimate from your average remuneration below. Best source: your latest nenkin statement from ねんきんネット.

¥

Your average standard monthly remuneration (標準報酬月額) used to estimate kosei nenkin if you have no direct statement. A rough guide: use your typical gross monthly salary.

¥

Annual income from a foreign state pension (e.g. US Social Security, UK State Pension, Australian Age Pension) in JPY at current exchange rate. Permanent residents in Japan pay income tax on this.

Age when your foreign pension begins. US Social Security: 62–70; UK State Pension: 66; Australian Age Pension: 67.

Foreign Exchange

Current USD/JPY exchange rate. Used to convert USD-denominated foreign assets to JPY for the total portfolio calculation.

Real Estate (Optional)

Japan Property

Mortgages — add one row per loan (e.g. JP land, JP building, foreign property)

Loan #1

When checked: stops the monthly payment from retirement through, and subtracts the remaining amortised balance from your portfolio at retirement year 0.

¥
¥
¥

Housing loan tax credit (住宅ローン控除) — Japanese mortgages only

¥
¥

Monthly rental income from this property (if rented out). Reduces net monthly expenses and lowers your FIRE number.

If ticked, the mortgage payment is removed from your retirement expenses — improving cash flow and lowering your FIRE number.

If you plan to sell, net proceeds (value minus remaining mortgage) are injected as a lump sum into your portfolio at that age in the Monte Carlo simulation.

Expected annual property value growth. Japan residential property has historically seen near-zero or negative real appreciation in many regions. Tokyo central is an exception.

Foreign / Overseas Property

Other Assets (Optional)

Gold, crypto, RSUs, and other holdings that don't fit the standard account types.

¥

Current market value of gold, silver, or other precious metals.

¥

Current value of cryptocurrency holdings. Note: crypto gains in Japan are taxed as miscellaneous income (雑所得) at progressive rates — not the flat 20.315% capital gains rate.

¥

Fair market value of unvested Restricted Stock Units. RSUs are taxed as employment income when they vest, not when sold.

¥

Annual value of RSUs vesting while you are still employed. Modelled as additional savings each year in the accumulation phase.

¥

Other assets not covered above — e.g. whole-life insurance (終身保険), business equity, unlisted stock, or collectibles.

Cancel