Yes I agree with these numbers and the rationale behind them. I think that an indexed 100k p.a. does require a capital base of 3m in unencumbered holdings of shares, IPs, bonds and cash. Plus fully paid off PPOR. And hopefully, one doesnt have to downgrade the PPOR at the point of retirement...