This is an overestimate because you don't need perpetual income. You only need income till your death. So for the case when portfolio return is 3% higher than i

This is an overestimate because you don't need perpetual income. You only need income till your death. So for the case when portfolio return is 3% higher than inflation, 21x of your spending is fine (assuming 30 years of life after retirement).