Hopefully you've seen this: https://networthify.com/calculator/earlyretirement https://networthify.com/calculator/earlyretirement OP's tool is great, but this

Hopefully you've seen this: https://networthify.com/calculator/earlyretirement https://networthify.com/calculator/earlyretirement OP's tool is great, but this tool might address your second bullet point.