For each possible retirement start year the tool runs your portfolio through the full horizon against what actually happened next, taking out your inflation-adjusted withdrawal each year via the chosen strategy.
Failure means the pot hit zero before the end; those start years show a
red band on the chart. Everything is in today's money: returns are converted to sterling and adjusted for UK inflation, so the withdrawal rate is a real, inflation-proofed income.
Currency: "unhedged" holds overseas assets in their own currencies and applies the historical sterling exchange-rate path; hedging removes that currency movement.
Valuation adjustment: based on the CAPE ratio — share price divided by 10-year average inflation-adjusted earnings — which is a rough guide to how dear a market is. A high starting CAPE has historically been followed by weaker 10-year returns; fitting that relationship on US data since 1881 gives roughly: expected 10-year real return ≈ 0.3% + 0.90 × (1 ÷ CAPE). When the adjustment is on, the tool works out the gap between that CAPE-implied figure and the long-run average (~6.7%/yr) and subtracts it from the first 12 years' equity returns (largest in year one, fading to zero by year 12). It auto-selects the starting CAPE for the chosen market — about 38 for the US (expensive) and about 29 for Global (developed-markets, less so) as of early 2026 — so US gets a larger reduction. It lowers the average early return only; it does not raise the odds of a crash, which dear markets also tend to do, so if anything it understates the risk of starting expensive.