whatif: drop glide-path, compact form into 4 sections
All checks were successful
ci/woodpecker/push/woodpecker Pipeline was successful
All checks were successful
ci/woodpecker/push/woodpecker Pipeline was successful
The What-If form was a 14-field stack with always-visible hint paragraphs — ~1500px scroll before "Run". The user is single-allocation (100% stocks), so the glide-path knob was noise. Hardcoded `static(1.0)` at the API layer; dropped `glide_path` from `SimulateRequest` (extra field on persisted Scenario rows still honoured for Cartesian sweeps). Frontend reorganised into anchor numbers (NW / spend / horizon at text-2xl), a Plan card (jurisdiction + leave-UK + strategy chips + conditional Floor/Custom sub-card), a Returns card (3-chip segmented control with inline manual %), and a folded Advanced section (savings, MC paths, seed). Verbose hints moved into ⓘ popovers next to each label. Two new primitives: SegmentedControl + InfoTip. Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
This commit is contained in:
parent
f43322e5ce
commit
1d347ff65b
7 changed files with 501 additions and 299 deletions
|
|
@ -226,7 +226,6 @@ export interface SimulateRequest {
|
|||
jurisdiction: string;
|
||||
strategy: string;
|
||||
leave_uk_year: number;
|
||||
glide_path: string;
|
||||
spending_gbp: string;
|
||||
nw_seed_gbp: string;
|
||||
savings_per_year_gbp?: string;
|
||||
|
|
|
|||
40
frontend/src/components/InfoTip.tsx
Normal file
40
frontend/src/components/InfoTip.tsx
Normal file
|
|
@ -0,0 +1,40 @@
|
|||
/**
|
||||
* Small ⓘ button that reveals a popover hint on hover or focus. Used to
|
||||
* keep field labels short while still surfacing the long explanation
|
||||
* for the curious. Click also toggles (mobile / no-hover devices).
|
||||
*/
|
||||
import { useState, type ReactNode } from 'react';
|
||||
|
||||
interface Props {
|
||||
text: ReactNode;
|
||||
label?: string;
|
||||
}
|
||||
|
||||
export function InfoTip({ text, label = 'Info' }: Props) {
|
||||
const [open, setOpen] = useState(false);
|
||||
return (
|
||||
<span className="relative inline-flex align-middle">
|
||||
<button
|
||||
type="button"
|
||||
aria-label={label}
|
||||
aria-expanded={open}
|
||||
onClick={() => setOpen((v) => !v)}
|
||||
onMouseEnter={() => setOpen(true)}
|
||||
onMouseLeave={() => setOpen(false)}
|
||||
onFocus={() => setOpen(true)}
|
||||
onBlur={() => setOpen(false)}
|
||||
className="inline-flex h-4 w-4 items-center justify-center rounded-full border border-slate-300 bg-white text-[10px] font-semibold text-slate-500 hover:text-slate-900 hover:border-slate-400 focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
>
|
||||
i
|
||||
</button>
|
||||
{open && (
|
||||
<span
|
||||
role="tooltip"
|
||||
className="absolute left-1/2 top-full z-20 mt-2 w-72 -translate-x-1/2 rounded-md border border-slate-200 bg-white p-3 text-xs leading-snug text-slate-700 shadow-lg"
|
||||
>
|
||||
{text}
|
||||
</span>
|
||||
)}
|
||||
</span>
|
||||
);
|
||||
}
|
||||
59
frontend/src/components/SegmentedControl.tsx
Normal file
59
frontend/src/components/SegmentedControl.tsx
Normal file
|
|
@ -0,0 +1,59 @@
|
|||
/**
|
||||
* One-row chip picker. All options visible at once, current pinned with a
|
||||
* darker bg + ring. Use for low-cardinality enums where a `<select>`
|
||||
* hides the alternatives.
|
||||
*/
|
||||
import { type ReactNode } from 'react';
|
||||
|
||||
export interface SegmentedOption<T extends string> {
|
||||
value: T;
|
||||
label: ReactNode;
|
||||
title?: string;
|
||||
}
|
||||
|
||||
interface Props<T extends string> {
|
||||
value: T;
|
||||
onChange: (v: T) => void;
|
||||
options: ReadonlyArray<SegmentedOption<T>>;
|
||||
size?: 'sm' | 'md';
|
||||
className?: string;
|
||||
}
|
||||
|
||||
export function SegmentedControl<T extends string>({
|
||||
value,
|
||||
onChange,
|
||||
options,
|
||||
size = 'md',
|
||||
className = '',
|
||||
}: Props<T>) {
|
||||
const pad = size === 'sm' ? 'px-2.5 py-1 text-xs' : 'px-3 py-1.5 text-sm';
|
||||
return (
|
||||
<div
|
||||
role="radiogroup"
|
||||
className={`inline-flex flex-wrap gap-1 rounded-lg bg-slate-100 p-1 ${className}`}
|
||||
>
|
||||
{options.map((opt) => {
|
||||
const active = opt.value === value;
|
||||
return (
|
||||
<button
|
||||
key={opt.value}
|
||||
type="button"
|
||||
role="radio"
|
||||
aria-checked={active}
|
||||
title={opt.title}
|
||||
onClick={() => onChange(opt.value)}
|
||||
className={[
|
||||
'rounded-md font-medium transition-colors whitespace-nowrap',
|
||||
pad,
|
||||
active
|
||||
? 'bg-white text-slate-900 shadow-sm ring-1 ring-slate-200'
|
||||
: 'text-slate-600 hover:text-slate-900 hover:bg-white/60',
|
||||
].join(' ')}
|
||||
>
|
||||
{opt.label}
|
||||
</button>
|
||||
);
|
||||
})}
|
||||
</div>
|
||||
);
|
||||
}
|
||||
|
|
@ -60,7 +60,6 @@ export function ScenarioDetail() {
|
|||
jurisdiction: s.jurisdiction,
|
||||
strategy: s.strategy,
|
||||
leave_uk_year: s.leave_uk_year,
|
||||
glide_path: s.glide_path,
|
||||
spending_gbp: s.spending_gbp,
|
||||
nw_seed_gbp: s.nw_seed_gbp,
|
||||
savings_per_year_gbp: s.savings_per_year_gbp,
|
||||
|
|
|
|||
|
|
@ -1,6 +1,16 @@
|
|||
/**
|
||||
* What-If — interactive Monte Carlo. Form on the left, fan chart on the
|
||||
* right. Hits POST /simulate (no DB write); ~1-3s for 5k paths.
|
||||
* What-If — interactive Monte Carlo. Compact form on the left, fan
|
||||
* chart on the right. Hits POST /simulate (no DB write); ~1-3s for 5k
|
||||
* paths.
|
||||
*
|
||||
* Layout: anchor numbers (NW / spend / horizon) up top; plan (where /
|
||||
* how / when) and returns model in compact cards; advanced knobs
|
||||
* folded away. Hints live in ⓘ popovers, not always-visible
|
||||
* paragraphs, so the form fits on a typical desktop viewport.
|
||||
*
|
||||
* Allocation is hardcoded to 100% stocks at the API layer — the user
|
||||
* is single-allocation, so the glide-path knob was noise. See
|
||||
* `api/simulate.py::_project`.
|
||||
*/
|
||||
import { useMutation, useQuery, useQueryClient } from '@tanstack/react-query';
|
||||
import { useEffect, useState } from 'react';
|
||||
|
|
@ -8,54 +18,54 @@ import { useNavigate } from 'react-router-dom';
|
|||
|
||||
import { api, type SimulateRequest, type SimulateResult } from '@/api/client';
|
||||
import { FanChart } from '@/components/FanChart';
|
||||
import { InfoTip } from '@/components/InfoTip';
|
||||
import { SegmentedControl, type SegmentedOption } from '@/components/SegmentedControl';
|
||||
import { gbp, pct } from '@/lib/format';
|
||||
|
||||
const JURISDICTIONS = ['uk', 'cyprus', 'bulgaria', 'malaysia', 'thailand', 'uae', 'nomad'];
|
||||
const STRATEGIES = ['trinity', 'guyton_klinger', 'vpw', 'vpw_floor', 'custom'];
|
||||
const GLIDES = ['rising', 'static_60_40'];
|
||||
const RETURNS_MODES = ['shiller', 'manual', 'wealthfolio'] as const;
|
||||
|
||||
const RETURNS_MODE_LABELS: Record<string, string> = {
|
||||
shiller: 'Historical (Shiller 1871+)',
|
||||
manual: 'Manual real return %',
|
||||
wealthfolio: 'My Wealthfolio history',
|
||||
type Strategy = 'trinity' | 'guyton_klinger' | 'vpw' | 'vpw_floor' | 'custom';
|
||||
type ReturnsMode = 'shiller' | 'manual' | 'wealthfolio';
|
||||
|
||||
const STRATEGY_OPTIONS: ReadonlyArray<SegmentedOption<Strategy>> = [
|
||||
{ value: 'trinity', label: 'Trinity' },
|
||||
{ value: 'guyton_klinger', label: 'Guyton-Klinger' },
|
||||
{ value: 'vpw', label: 'VPW' },
|
||||
{ value: 'vpw_floor', label: 'VPW + floor' },
|
||||
{ value: 'custom', label: 'Custom' },
|
||||
];
|
||||
|
||||
const RETURNS_OPTIONS: ReadonlyArray<SegmentedOption<ReturnsMode>> = [
|
||||
{ value: 'shiller', label: 'Historical' },
|
||||
{ value: 'manual', label: 'Manual %' },
|
||||
{ value: 'wealthfolio', label: 'Wealthfolio' },
|
||||
];
|
||||
|
||||
const STRATEGY_NOTES: Record<Strategy, string> = {
|
||||
trinity:
|
||||
'Withdraw your "Annual spending" amount in year 1, then keep that real-£ amount fixed. Simple Trinity-style — never adapts to market crashes.',
|
||||
guyton_klinger:
|
||||
'Spending in year 1, then guardrails: cut 10% if implied withdrawal rate exceeds 120% of starting (and >15y left), raise 10% if it drops below 80%. Adapts to markets.',
|
||||
vpw: 'Variable Percentage Withdrawal — each year, withdraw a percentage based on years left and expected real return. Ignores "Annual spending"; algorithmic. Mathematically can\'t fail, but income swings can be wide.',
|
||||
vpw_floor:
|
||||
'VPW with a hard real-£ floor: never withdraw less than the floor, even if VPW says you should. Trades guaranteed lifestyle against ruin risk in bad sequences.',
|
||||
custom:
|
||||
'Pick everything: initial spending (above), an annual real-£ adjustment (e.g. -0.5%/yr to spend less with age), and an optional drawdown guardrail.',
|
||||
};
|
||||
|
||||
const RETURNS_MODE_NOTES: Record<string, string> = {
|
||||
const RETURNS_NOTES: Record<ReturnsMode, string> = {
|
||||
shiller:
|
||||
'Block-bootstrap of US historical real returns (Shiller 1871+). Broadest regime coverage — includes 1929/1973/2000/2008-style bad sequences. Best default for stress-testing.',
|
||||
manual:
|
||||
'Every year, every path returns the % you type. Deterministic — no fan, no volatility. Useful for sanity checks ("what if my real return is exactly 5%?").',
|
||||
wealthfolio:
|
||||
'Block-bootstrap of your actual blended portfolio returns from wealthfolio_sync (~6 years, 2020-present). Reflects your real account mix but biased to the recent regime. Glide path is ignored in this mode.',
|
||||
};
|
||||
|
||||
// Plain-English notes shown next to each dropdown so the user knows
|
||||
// what each option does without leaving the page. Same content gets
|
||||
// reused in the "About the model" panel at the bottom.
|
||||
const STRATEGY_NOTES: Record<string, string> = {
|
||||
trinity:
|
||||
'Withdraw your "Annual spending" amount in year 1, then keep that real-£ amount fixed. Simple Trinity-style — never adapts to market crashes. Now driven by the spending input you set above (was a hardcoded 4% in earlier versions).',
|
||||
guyton_klinger:
|
||||
'Withdraw your "Annual spending" amount in year 1, then follow guardrails: cut by 10% if the implied withdrawal rate exceeds 120% of the starting rate (and >15y left), raise 10% if it drops below 80%. Adapts to markets.',
|
||||
vpw:
|
||||
'Variable Percentage Withdrawal — each year, withdraw a percentage based on years left and expected real return (annuity-style). Ignores the "Annual spending" input — withdrawal is fully algorithmic. Mathematically can\'t fail, but income swings can be wide.',
|
||||
vpw_floor:
|
||||
'VPW with a hard real-£ floor: never withdraw less than the floor, even if VPW says you should. Ignores "Annual spending" but uses the floor input. Trades guaranteed lifestyle against ruin risk in bad sequences.',
|
||||
custom:
|
||||
'Pick everything: initial spending (the "Annual spending" field above), an annual real-£ adjustment (e.g. -0.5%/yr to spend less as you age), and an optional drawdown guardrail that cuts spending by N% if the portfolio falls below X% of starting NW.',
|
||||
};
|
||||
|
||||
const GLIDE_NOTES: Record<string, string> = {
|
||||
rising:
|
||||
'Rising-equity glide path (Pfau/Kitces 2014): start ~30% stocks, ramp to ~70% over 15 years. Reduces sequence-of-returns risk in early retirement.',
|
||||
static_60_40:
|
||||
'Constant 60/40 stocks/bonds for the whole horizon. The classic baseline.',
|
||||
'Block-bootstrap of your actual blended portfolio returns from wealthfolio_sync (~6 years, 2020-present). Reflects your real account mix but biased to the recent regime.',
|
||||
};
|
||||
|
||||
const JURISDICTION_NOTES: Record<string, string> = {
|
||||
uk: 'UK 2026/27 PAYE + NI + CGT + dividend rules. Personal allowance tapers above £100k; pension withdrawals 25% tax-free.',
|
||||
cyprus: 'Cyprus 60-day non-dom: 17-year exemption on foreign dividends + interest. 2.65% GeSY healthcare levy capped at €180k.',
|
||||
cyprus:
|
||||
'Cyprus 60-day non-dom: 17-year exemption on foreign dividends + interest. 2.65% GeSY healthcare levy capped at €180k.',
|
||||
bulgaria: 'Flat 10% on worldwide income. EU/EEA capital gains exempt (we apply 10% conservatively).',
|
||||
malaysia: 'Foreign-sourced income exempt through 2036. Effective 0% on a typical retiree withdrawal.',
|
||||
thailand: 'Foreign-sourced income exempt (v1; the 2024 remittance rule is deferred in this model).',
|
||||
|
|
@ -67,7 +77,6 @@ const DEFAULTS: SimulateRequest = {
|
|||
jurisdiction: 'cyprus',
|
||||
strategy: 'guyton_klinger',
|
||||
leave_uk_year: 2,
|
||||
glide_path: 'rising',
|
||||
spending_gbp: '60000',
|
||||
nw_seed_gbp: '1500000',
|
||||
savings_per_year_gbp: '0',
|
||||
|
|
@ -90,13 +99,10 @@ export function WhatIf() {
|
|||
|
||||
// Pre-fill NW seed from the latest Wealthfolio snapshot the first
|
||||
// time it loads, so opening /what-if always starts from real numbers.
|
||||
// The user can still edit; we won't clobber their input on later
|
||||
// refetches.
|
||||
// The user can still edit; we won't clobber their input on later refetches.
|
||||
const nw = useQuery({ queryKey: ['networth', 'current'], queryFn: api.networth.current });
|
||||
useEffect(() => {
|
||||
if (nwAutoFilled || !nw.data || nw.data.accounts.length === 0) return;
|
||||
// Round to whole pounds — pence from the API don't survive HTML5
|
||||
// step validation, and the user doesn't think in pence at this scale.
|
||||
const rounded = String(Math.round(Number(nw.data.total_gbp)));
|
||||
setForm((f) => ({ ...f, nw_seed_gbp: rounded }));
|
||||
setNwAutoFilled(true);
|
||||
|
|
@ -113,7 +119,7 @@ export function WhatIf() {
|
|||
jurisdiction: form.jurisdiction,
|
||||
strategy: form.strategy,
|
||||
leave_uk_year: form.leave_uk_year,
|
||||
glide_path: form.glide_path,
|
||||
glide_path: 'static_60_40',
|
||||
spending_gbp: form.spending_gbp,
|
||||
nw_seed_gbp: form.nw_seed_gbp,
|
||||
savings_per_year_gbp: form.savings_per_year_gbp,
|
||||
|
|
@ -133,8 +139,6 @@ export function WhatIf() {
|
|||
floor_gbp: form.strategy === 'vpw_floor' ? form.floor_gbp : null,
|
||||
manual_real_return_pct:
|
||||
form.returns_mode === 'manual' ? form.manual_real_return_pct : null,
|
||||
// Only send custom-plan params when strategy='custom' to avoid
|
||||
// confusing reads in the persisted history later.
|
||||
annual_real_adjust_pct: isCustom ? form.annual_real_adjust_pct : '0',
|
||||
guardrail_threshold_pct: isCustom ? form.guardrail_threshold_pct : null,
|
||||
guardrail_cut_pct: isCustom ? form.guardrail_cut_pct : '0.10',
|
||||
|
|
@ -151,186 +155,32 @@ export function WhatIf() {
|
|||
const update = <K extends keyof SimulateRequest>(key: K, value: SimulateRequest[K]) =>
|
||||
setForm((f) => ({ ...f, [key]: value }));
|
||||
|
||||
const strategy = form.strategy as Strategy;
|
||||
const returnsMode = (form.returns_mode ?? 'shiller') as ReturnsMode;
|
||||
|
||||
return (
|
||||
<section className="space-y-6">
|
||||
<header>
|
||||
<h1 className="text-3xl font-semibold tracking-tight">What if…</h1>
|
||||
<p className="text-sm text-slate-500">
|
||||
Run a single Monte Carlo against the engine. No data persisted.
|
||||
Run a single Monte Carlo against the engine. No data persisted. 100% stocks.
|
||||
</p>
|
||||
</header>
|
||||
|
||||
<div className="grid grid-cols-1 lg:grid-cols-[320px_1fr] gap-6 items-start">
|
||||
<form
|
||||
onSubmit={onSubmit}
|
||||
className="rounded-lg border border-slate-200 bg-white p-5 space-y-4 sticky top-4"
|
||||
>
|
||||
<Field label="Jurisdiction" hint={JURISDICTION_NOTES[form.jurisdiction]}>
|
||||
<Select
|
||||
value={form.jurisdiction}
|
||||
onChange={(v) => update('jurisdiction', v)}
|
||||
options={JURISDICTIONS}
|
||||
/>
|
||||
</Field>
|
||||
<Field label="Strategy" hint={STRATEGY_NOTES[form.strategy]}>
|
||||
<Select
|
||||
value={form.strategy}
|
||||
onChange={(v) => update('strategy', v)}
|
||||
options={STRATEGIES}
|
||||
/>
|
||||
</Field>
|
||||
<Field label="Glide path" hint={GLIDE_NOTES[form.glide_path]}>
|
||||
<Select
|
||||
value={form.glide_path}
|
||||
onChange={(v) => update('glide_path', v)}
|
||||
options={GLIDES}
|
||||
/>
|
||||
</Field>
|
||||
<Field label="Years until leaving UK">
|
||||
<NumberInput
|
||||
value={form.leave_uk_year}
|
||||
onChange={(v) => update('leave_uk_year', v)}
|
||||
min={0}
|
||||
max={60}
|
||||
/>
|
||||
</Field>
|
||||
<Field label="Annual spending (£)">
|
||||
<NumberInput
|
||||
value={Number(form.spending_gbp)}
|
||||
onChange={(v) => update('spending_gbp', String(v))}
|
||||
min={0}
|
||||
/>
|
||||
</Field>
|
||||
<Field label="NW seed (£)">
|
||||
<NumberInput
|
||||
value={Number(form.nw_seed_gbp)}
|
||||
onChange={(v) => update('nw_seed_gbp', String(v))}
|
||||
min={0}
|
||||
/>
|
||||
</Field>
|
||||
<Field label="Annual savings (£)">
|
||||
<NumberInput
|
||||
value={Number(form.savings_per_year_gbp ?? 0)}
|
||||
onChange={(v) => update('savings_per_year_gbp', String(v))}
|
||||
min={0}
|
||||
/>
|
||||
</Field>
|
||||
<Field label="Horizon (years)">
|
||||
<NumberInput
|
||||
value={form.horizon_years ?? 60}
|
||||
onChange={(v) => update('horizon_years', v)}
|
||||
min={5}
|
||||
max={100}
|
||||
/>
|
||||
</Field>
|
||||
{form.strategy === 'vpw_floor' && (
|
||||
<Field label="Floor (£/yr)">
|
||||
<NumberInput
|
||||
value={Number(form.floor_gbp ?? 40000)}
|
||||
onChange={(v) => update('floor_gbp', String(v))}
|
||||
min={0}
|
||||
/>
|
||||
</Field>
|
||||
)}
|
||||
{form.strategy === 'custom' && (
|
||||
<>
|
||||
<Field
|
||||
label="Annual real adjustment %"
|
||||
hint="0 = constant real £ (Trinity shape). Positive grows spending each year (e.g. 0.02 = +2%/yr for healthcare). Negative shrinks (e.g. -0.005 = -0.5%/yr to slow down with age)."
|
||||
>
|
||||
<input
|
||||
type="number"
|
||||
value={form.annual_real_adjust_pct ?? '0'}
|
||||
step="0.001"
|
||||
min={-0.1}
|
||||
max={0.1}
|
||||
onChange={(e) =>
|
||||
update('annual_real_adjust_pct', e.target.value)
|
||||
}
|
||||
className="w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</Field>
|
||||
<Field
|
||||
label="Guardrail trigger: cut spending if NW drops below"
|
||||
hint="Fraction of starting NW that triggers a spending cut. e.g. 0.80 = cut once portfolio falls below 80% of seed. Leave blank to disable."
|
||||
>
|
||||
<input
|
||||
type="number"
|
||||
value={form.guardrail_threshold_pct ?? ''}
|
||||
step="0.05"
|
||||
min={0}
|
||||
max={1}
|
||||
placeholder="(off)"
|
||||
onChange={(e) =>
|
||||
update(
|
||||
'guardrail_threshold_pct',
|
||||
e.target.value === '' ? null : e.target.value,
|
||||
)
|
||||
}
|
||||
className="w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</Field>
|
||||
<Field
|
||||
label="Guardrail cut size (when triggered)"
|
||||
hint="Fraction by which to cut last year's withdrawal each triggered year. e.g. 0.10 = -10%."
|
||||
>
|
||||
<input
|
||||
type="number"
|
||||
value={form.guardrail_cut_pct ?? '0.10'}
|
||||
step="0.05"
|
||||
min={0}
|
||||
max={1}
|
||||
onChange={(e) => update('guardrail_cut_pct', e.target.value)}
|
||||
className="w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</Field>
|
||||
</>
|
||||
)}
|
||||
<Field
|
||||
label="Returns model"
|
||||
hint={RETURNS_MODE_NOTES[form.returns_mode ?? 'shiller']}
|
||||
>
|
||||
<select
|
||||
value={form.returns_mode ?? 'shiller'}
|
||||
onChange={(e) =>
|
||||
update('returns_mode', e.target.value as 'shiller' | 'manual' | 'wealthfolio')
|
||||
}
|
||||
className="w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
>
|
||||
{RETURNS_MODES.map((m) => (
|
||||
<option key={m} value={m}>
|
||||
{RETURNS_MODE_LABELS[m]}
|
||||
</option>
|
||||
))}
|
||||
</select>
|
||||
</Field>
|
||||
{form.returns_mode === 'manual' && (
|
||||
<Field label="Real return % (e.g. 0.046 = 4.6%)">
|
||||
<input
|
||||
type="number"
|
||||
value={form.manual_real_return_pct ?? '0.046'}
|
||||
step="0.001"
|
||||
min={-0.5}
|
||||
max={1}
|
||||
onChange={(e) => update('manual_real_return_pct', e.target.value)}
|
||||
className="w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</Field>
|
||||
)}
|
||||
<Field label="Monte Carlo paths">
|
||||
<NumberInput
|
||||
value={form.n_paths ?? 5000}
|
||||
onChange={(v) => update('n_paths', v)}
|
||||
min={100}
|
||||
max={50000}
|
||||
step={100}
|
||||
/>
|
||||
</Field>
|
||||
<div className="grid grid-cols-1 lg:grid-cols-[420px_1fr] gap-6 items-start">
|
||||
<form onSubmit={onSubmit} className="space-y-4 sticky top-4">
|
||||
<AnchorNumbers form={form} update={update} />
|
||||
|
||||
<PlanCard form={form} update={update} strategy={strategy} />
|
||||
|
||||
<ReturnsCard form={form} update={update} returnsMode={returnsMode} />
|
||||
|
||||
<AdvancedCard form={form} update={update} />
|
||||
|
||||
<button
|
||||
type="submit"
|
||||
disabled={sim.isPending}
|
||||
className="w-full rounded-md bg-slate-900 text-white text-sm font-medium px-4 py-2 hover:bg-slate-800 disabled:opacity-60 disabled:cursor-not-allowed"
|
||||
className="w-full rounded-lg bg-slate-900 text-white text-sm font-semibold px-4 py-3 hover:bg-slate-800 disabled:opacity-60 disabled:cursor-not-allowed shadow-sm"
|
||||
>
|
||||
{sim.isPending ? 'Running…' : 'Run simulation'}
|
||||
</button>
|
||||
|
|
@ -380,6 +230,327 @@ export function WhatIf() {
|
|||
);
|
||||
}
|
||||
|
||||
// ── Sections ─────────────────────────────────────────────────────────
|
||||
|
||||
function AnchorNumbers({
|
||||
form,
|
||||
update,
|
||||
}: {
|
||||
form: SimulateRequest;
|
||||
update: <K extends keyof SimulateRequest>(k: K, v: SimulateRequest[K]) => void;
|
||||
}) {
|
||||
return (
|
||||
<div className="rounded-lg border border-slate-200 bg-white p-5 shadow-sm">
|
||||
<div className="grid grid-cols-3 gap-3">
|
||||
<BigNumber
|
||||
label="NW seed"
|
||||
prefix="£"
|
||||
value={form.nw_seed_gbp}
|
||||
onChange={(v) => update('nw_seed_gbp', v)}
|
||||
/>
|
||||
<BigNumber
|
||||
label="Annual spending"
|
||||
prefix="£"
|
||||
value={form.spending_gbp}
|
||||
onChange={(v) => update('spending_gbp', v)}
|
||||
/>
|
||||
<BigNumber
|
||||
label="Horizon"
|
||||
suffix="yrs"
|
||||
value={String(form.horizon_years ?? 60)}
|
||||
onChange={(v) => update('horizon_years', clampInt(v, 5, 100))}
|
||||
step={1}
|
||||
/>
|
||||
</div>
|
||||
</div>
|
||||
);
|
||||
}
|
||||
|
||||
function PlanCard({
|
||||
form,
|
||||
update,
|
||||
strategy,
|
||||
}: {
|
||||
form: SimulateRequest;
|
||||
update: <K extends keyof SimulateRequest>(k: K, v: SimulateRequest[K]) => void;
|
||||
strategy: Strategy;
|
||||
}) {
|
||||
return (
|
||||
<div className="rounded-lg border border-slate-200 bg-white p-4 shadow-sm space-y-4">
|
||||
<div className="grid grid-cols-2 gap-3">
|
||||
<div>
|
||||
<SmallLabel
|
||||
text="Jurisdiction"
|
||||
tip={JURISDICTION_NOTES[form.jurisdiction]}
|
||||
/>
|
||||
<select
|
||||
value={form.jurisdiction}
|
||||
onChange={(e) => update('jurisdiction', e.target.value)}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
>
|
||||
{JURISDICTIONS.map((j) => (
|
||||
<option key={j} value={j}>
|
||||
{j}
|
||||
</option>
|
||||
))}
|
||||
</select>
|
||||
</div>
|
||||
<div>
|
||||
<SmallLabel text="Years until leaving UK" />
|
||||
<input
|
||||
type="number"
|
||||
value={form.leave_uk_year}
|
||||
min={0}
|
||||
max={60}
|
||||
onChange={(e) => update('leave_uk_year', clampInt(e.target.value, 0, 60))}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</div>
|
||||
</div>
|
||||
|
||||
<div>
|
||||
<SmallLabel text="Strategy" tip={STRATEGY_NOTES[strategy]} />
|
||||
<div className="mt-1">
|
||||
<SegmentedControl<Strategy>
|
||||
value={strategy}
|
||||
onChange={(v) => update('strategy', v)}
|
||||
options={STRATEGY_OPTIONS}
|
||||
size="sm"
|
||||
/>
|
||||
</div>
|
||||
</div>
|
||||
|
||||
{strategy === 'vpw_floor' && (
|
||||
<div>
|
||||
<SmallLabel
|
||||
text="Floor (£/yr)"
|
||||
tip="Hard minimum withdrawal — VPW never dips below this even when the schedule says it should."
|
||||
/>
|
||||
<input
|
||||
type="number"
|
||||
value={Number(form.floor_gbp ?? 40000)}
|
||||
min={0}
|
||||
onChange={(e) => update('floor_gbp', e.target.value)}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</div>
|
||||
)}
|
||||
|
||||
{strategy === 'custom' && (
|
||||
<div className="rounded-md bg-slate-50 border border-slate-200 p-3 grid grid-cols-3 gap-3">
|
||||
<div>
|
||||
<SmallLabel
|
||||
text="Real adjust %/yr"
|
||||
tip="0 = constant real £ (Trinity shape). Positive grows spending each year (e.g. 0.02 = +2%/yr for healthcare). Negative shrinks (e.g. -0.005 to slow down with age)."
|
||||
/>
|
||||
<input
|
||||
type="number"
|
||||
value={form.annual_real_adjust_pct ?? '0'}
|
||||
step="0.001"
|
||||
min={-0.1}
|
||||
max={0.1}
|
||||
onChange={(e) => update('annual_real_adjust_pct', e.target.value)}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-2 py-1.5 text-xs tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</div>
|
||||
<div>
|
||||
<SmallLabel
|
||||
text="Guardrail trigger"
|
||||
tip="Fraction of starting NW that triggers a spending cut. e.g. 0.80 = cut once portfolio falls below 80% of seed. Leave blank to disable."
|
||||
/>
|
||||
<input
|
||||
type="number"
|
||||
value={form.guardrail_threshold_pct ?? ''}
|
||||
step="0.05"
|
||||
min={0}
|
||||
max={1}
|
||||
placeholder="(off)"
|
||||
onChange={(e) =>
|
||||
update('guardrail_threshold_pct', e.target.value === '' ? null : e.target.value)
|
||||
}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-2 py-1.5 text-xs tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</div>
|
||||
<div>
|
||||
<SmallLabel
|
||||
text="Guardrail cut"
|
||||
tip="Fraction by which to cut last year's withdrawal each triggered year. e.g. 0.10 = -10%."
|
||||
/>
|
||||
<input
|
||||
type="number"
|
||||
value={form.guardrail_cut_pct ?? '0.10'}
|
||||
step="0.05"
|
||||
min={0}
|
||||
max={1}
|
||||
onChange={(e) => update('guardrail_cut_pct', e.target.value)}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-2 py-1.5 text-xs tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</div>
|
||||
</div>
|
||||
)}
|
||||
</div>
|
||||
);
|
||||
}
|
||||
|
||||
function ReturnsCard({
|
||||
form,
|
||||
update,
|
||||
returnsMode,
|
||||
}: {
|
||||
form: SimulateRequest;
|
||||
update: <K extends keyof SimulateRequest>(k: K, v: SimulateRequest[K]) => void;
|
||||
returnsMode: ReturnsMode;
|
||||
}) {
|
||||
return (
|
||||
<div className="rounded-lg border border-slate-200 bg-white p-4 shadow-sm">
|
||||
<SmallLabel text="Returns model" tip={RETURNS_NOTES[returnsMode]} />
|
||||
<div className="mt-1 flex flex-wrap items-center gap-3">
|
||||
<SegmentedControl<ReturnsMode>
|
||||
value={returnsMode}
|
||||
onChange={(v) => update('returns_mode', v)}
|
||||
options={RETURNS_OPTIONS}
|
||||
size="sm"
|
||||
/>
|
||||
{returnsMode === 'manual' && (
|
||||
<label className="flex items-center gap-2 text-xs text-slate-600">
|
||||
<input
|
||||
type="number"
|
||||
value={form.manual_real_return_pct ?? '0.046'}
|
||||
step="0.001"
|
||||
min={-0.5}
|
||||
max={1}
|
||||
onChange={(e) => update('manual_real_return_pct', e.target.value)}
|
||||
className="w-24 rounded-md border border-slate-300 bg-white px-2 py-1.5 text-xs tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
<span>real / yr (e.g. 0.046 = 4.6%)</span>
|
||||
</label>
|
||||
)}
|
||||
</div>
|
||||
</div>
|
||||
);
|
||||
}
|
||||
|
||||
function AdvancedCard({
|
||||
form,
|
||||
update,
|
||||
}: {
|
||||
form: SimulateRequest;
|
||||
update: <K extends keyof SimulateRequest>(k: K, v: SimulateRequest[K]) => void;
|
||||
}) {
|
||||
return (
|
||||
<details className="rounded-lg border border-slate-200 bg-white shadow-sm group">
|
||||
<summary className="cursor-pointer select-none px-4 py-3 text-sm font-medium text-slate-700 flex items-center justify-between hover:bg-slate-50 rounded-lg">
|
||||
<span>Advanced</span>
|
||||
<span className="text-xs text-slate-400 group-open:rotate-180 transition-transform">▾</span>
|
||||
</summary>
|
||||
<div className="px-4 pb-4 pt-1 grid grid-cols-3 gap-3">
|
||||
<div>
|
||||
<SmallLabel
|
||||
text="Annual savings"
|
||||
tip="Real-£ added each year (e.g. while still working). 0 = pure decumulation."
|
||||
/>
|
||||
<input
|
||||
type="number"
|
||||
value={Number(form.savings_per_year_gbp ?? 0)}
|
||||
min={0}
|
||||
onChange={(e) => update('savings_per_year_gbp', e.target.value)}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-2 py-1.5 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</div>
|
||||
<div>
|
||||
<SmallLabel
|
||||
text="MC paths"
|
||||
tip="More paths = tighter percentile estimates but slower. 5k is a sweet spot; 50k for final."
|
||||
/>
|
||||
<input
|
||||
type="number"
|
||||
value={form.n_paths ?? 5000}
|
||||
min={100}
|
||||
max={50000}
|
||||
step={100}
|
||||
onChange={(e) => update('n_paths', clampInt(e.target.value, 100, 50000))}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-2 py-1.5 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</div>
|
||||
<div>
|
||||
<SmallLabel text="Seed" tip="Same seed = same fan. Change to verify a result is robust." />
|
||||
<input
|
||||
type="number"
|
||||
value={form.seed ?? 42}
|
||||
onChange={(e) => update('seed', clampInt(e.target.value, 0, 999999))}
|
||||
className="mt-1 w-full rounded-md border border-slate-300 bg-white px-2 py-1.5 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
</div>
|
||||
</div>
|
||||
</details>
|
||||
);
|
||||
}
|
||||
|
||||
// ── Primitives ───────────────────────────────────────────────────────
|
||||
|
||||
function SmallLabel({ text, tip }: { text: string; tip?: string }) {
|
||||
return (
|
||||
<div className="flex items-center gap-1.5">
|
||||
<span className="text-[11px] uppercase tracking-wide text-slate-500 font-medium">{text}</span>
|
||||
{tip && <InfoTip text={tip} label={text} />}
|
||||
</div>
|
||||
);
|
||||
}
|
||||
|
||||
function BigNumber({
|
||||
label,
|
||||
value,
|
||||
onChange,
|
||||
prefix,
|
||||
suffix,
|
||||
step = 1,
|
||||
}: {
|
||||
label: string;
|
||||
value: string;
|
||||
onChange: (v: string) => void;
|
||||
prefix?: string;
|
||||
suffix?: string;
|
||||
step?: number;
|
||||
}) {
|
||||
return (
|
||||
<label className="block">
|
||||
<span className="text-[11px] uppercase tracking-wide text-slate-500 font-medium">
|
||||
{label}
|
||||
</span>
|
||||
<div className="mt-1 relative">
|
||||
{prefix && (
|
||||
<span className="absolute left-3 top-1/2 -translate-y-1/2 text-slate-400 text-sm pointer-events-none">
|
||||
{prefix}
|
||||
</span>
|
||||
)}
|
||||
<input
|
||||
type="number"
|
||||
value={value}
|
||||
step={step}
|
||||
min={0}
|
||||
onChange={(e) => onChange(e.target.value)}
|
||||
className={`w-full rounded-md border border-slate-300 bg-white py-2 text-2xl font-semibold tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400 ${
|
||||
prefix ? 'pl-7' : 'pl-3'
|
||||
} ${suffix ? 'pr-12' : 'pr-3'}`}
|
||||
/>
|
||||
{suffix && (
|
||||
<span className="absolute right-3 top-1/2 -translate-y-1/2 text-slate-400 text-sm pointer-events-none">
|
||||
{suffix}
|
||||
</span>
|
||||
)}
|
||||
</div>
|
||||
</label>
|
||||
);
|
||||
}
|
||||
|
||||
function clampInt(raw: string, min: number, max: number): number {
|
||||
const n = Math.round(Number(raw));
|
||||
if (!Number.isFinite(n)) return min;
|
||||
return Math.min(max, Math.max(min, n));
|
||||
}
|
||||
|
||||
// ── Result panel + about ─────────────────────────────────────────────
|
||||
|
||||
function AboutTheModel() {
|
||||
return (
|
||||
<details className="rounded-lg border border-slate-200 bg-white p-5 group">
|
||||
|
|
@ -395,10 +566,6 @@ function AboutTheModel() {
|
|||
<Term name="VPW + floor">{STRATEGY_NOTES.vpw_floor}</Term>
|
||||
<Term name="Custom spending plan">{STRATEGY_NOTES.custom}</Term>
|
||||
</Section>
|
||||
<Section title="Glide paths (stock/bond mix over time)">
|
||||
<Term name="Rising equity">{GLIDE_NOTES.rising}</Term>
|
||||
<Term name="Static 60/40">{GLIDE_NOTES.static_60_40}</Term>
|
||||
</Section>
|
||||
<Section title="Tax jurisdictions">
|
||||
<Term name="UK">{JURISDICTION_NOTES.uk}</Term>
|
||||
<Term name="Cyprus">{JURISDICTION_NOTES.cyprus}</Term>
|
||||
|
|
@ -418,15 +585,22 @@ function AboutTheModel() {
|
|||
</p>
|
||||
</Section>
|
||||
<Section title="Returns model">
|
||||
<Term name="Historical (Shiller 1871+)">{RETURNS_MODE_NOTES.shiller}</Term>
|
||||
<Term name="Manual real return">{RETURNS_MODE_NOTES.manual}</Term>
|
||||
<Term name="My Wealthfolio history">{RETURNS_MODE_NOTES.wealthfolio}</Term>
|
||||
<Term name="Historical (Shiller 1871+)">{RETURNS_NOTES.shiller}</Term>
|
||||
<Term name="Manual real return">{RETURNS_NOTES.manual}</Term>
|
||||
<Term name="My Wealthfolio history">{RETURNS_NOTES.wealthfolio}</Term>
|
||||
<p className="pt-1">
|
||||
Each path resamples blocks independently so sequence-of-returns risk is preserved.
|
||||
Long-run benchmarks for context: 60/40 real ≈ 4.6%; equities ~9.5% nominal /
|
||||
17% volatility; bonds ~5%/8%.
|
||||
</p>
|
||||
</Section>
|
||||
<Section title="Allocation">
|
||||
<p>
|
||||
All What-If runs use 100% stocks. The glide-path knob was removed in May 2026
|
||||
— the user is single-allocation in real life, so simulating 60/40 mixes was noise.
|
||||
Persisted Cartesian scenarios still carry their own glide string.
|
||||
</p>
|
||||
</Section>
|
||||
<Section title="Success rate">
|
||||
<p>
|
||||
A path counts as a success if the portfolio stays positive through every interim
|
||||
|
|
@ -466,10 +640,7 @@ function Results({ result, horizon }: { result: SimulateResult; horizon: number
|
|||
<Stat label="P10 ending" value={gbp(result.p10_ending_gbp)} />
|
||||
<Stat label="P90 ending" value={gbp(result.p90_ending_gbp)} />
|
||||
<Stat label="Median lifetime tax" value={gbp(result.median_lifetime_tax_gbp)} />
|
||||
<Stat
|
||||
label="Median years to ruin"
|
||||
value={result.median_years_to_ruin ?? 'never'}
|
||||
/>
|
||||
<Stat label="Median years to ruin" value={result.median_years_to_ruin ?? 'never'} />
|
||||
<Stat label="Horizon" value={`${horizon} years`} />
|
||||
<Stat label="Engine time" value={`${result.elapsed_seconds}s`} />
|
||||
</div>
|
||||
|
|
@ -503,74 +674,3 @@ function Stat({
|
|||
</div>
|
||||
);
|
||||
}
|
||||
|
||||
function Field({
|
||||
label,
|
||||
hint,
|
||||
children,
|
||||
}: {
|
||||
label: string;
|
||||
hint?: string;
|
||||
children: React.ReactNode;
|
||||
}) {
|
||||
return (
|
||||
<label className="block">
|
||||
<span className="text-xs uppercase tracking-wide text-slate-500">{label}</span>
|
||||
<div className="mt-1">{children}</div>
|
||||
{hint && <p className="mt-1 text-xs text-slate-500 leading-snug">{hint}</p>}
|
||||
</label>
|
||||
);
|
||||
}
|
||||
|
||||
function Select({
|
||||
value,
|
||||
onChange,
|
||||
options,
|
||||
}: {
|
||||
value: string;
|
||||
onChange: (v: string) => void;
|
||||
options: string[];
|
||||
}) {
|
||||
return (
|
||||
<select
|
||||
value={value}
|
||||
onChange={(e) => onChange(e.target.value)}
|
||||
className="w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
>
|
||||
{options.map((o) => (
|
||||
<option key={o} value={o}>
|
||||
{o}
|
||||
</option>
|
||||
))}
|
||||
</select>
|
||||
);
|
||||
}
|
||||
|
||||
function NumberInput({
|
||||
value,
|
||||
onChange,
|
||||
min,
|
||||
max,
|
||||
step = 1,
|
||||
}: {
|
||||
value: number;
|
||||
onChange: (v: number) => void;
|
||||
min?: number;
|
||||
max?: number;
|
||||
step?: number;
|
||||
}) {
|
||||
return (
|
||||
<input
|
||||
type="number"
|
||||
value={value}
|
||||
min={min}
|
||||
max={max}
|
||||
step={step}
|
||||
onChange={(e) => {
|
||||
const n = Number(e.target.value);
|
||||
if (Number.isFinite(n)) onChange(n);
|
||||
}}
|
||||
className="w-full rounded-md border border-slate-300 bg-white px-3 py-2 text-sm tabular-nums focus:outline-none focus:ring-2 focus:ring-slate-400"
|
||||
/>
|
||||
);
|
||||
}
|
||||
|
|
|
|||
Loading…
Add table
Add a link
Reference in a new issue