KiwiSaver Calculator NZ 2026: First Home & Retirement
See what reaches your account after ESCT, project retirement using official assumptions, and test a first-home plan with cash savings, withdrawal exclusions and the later age-65 trade-off.
Published by GrowThenDraw Editorial Team · Editorial policy · Methodology & sources
$152,556.55 projected in 5 years
$12,556.55 above the $140,000 target deposit.
Estimate only. An eligible withdrawal normally leaves at least $1,000 plus any Australian-sourced transfer amount. Ask your provider for an eligibility letter and exact available balance before making an offer.
Uses a 4.5% after-fee, after-tax fund assumption, 2% inflation and the scheduled 2028 minimum-rate change.
| Year | Age | Salary | Rate during year | Your contribution | Employer after ESCT | Government | Projected balance |
|---|---|---|---|---|---|---|---|
| 1 | 36 | $80,000 | 3.5% | $2,799.96 | $1,959.96 | $260.72 | $41,710.88 |
| 2 | 37 | $82,800 | 3.5%→4% | $3,036 | $2,125.2 | $260.72 | $49,131.23 |
| 3 | 38 | $85,698 | 4% | $3,427.92 | $2,399.52 | $260.72 | $57,571.39 |
| 4 | 39 | $88,697.43 | 4% | $3,547.92 | $2,483.52 | $260.72 | $66,600.29 |
| 5 | 40 | $91,801.84 | 4% | $3,672.12 | $2,460.36 | $260.72 | $76,138.98 |
| 6 | 41 | $95,014.9 | 4% | $3,800.64 | $2,546.4 | $260.72 | $86,326.66 |
| 7 | 42 | $98,340.43 | 4% | $3,933.6 | $2,635.56 | $260.72 | $97,200.28 |
| 8 | 43 | $101,782.34 | 4% | $4,071.24 | $2,727.72 | $260.72 | $108,798.59 |
| 9 | 44 | $105,344.72 | 4% | $4,213.8 | $2,823.24 | $260.72 | $121,162.66 |
| 10 | 45 | $109,031.79 | 4% | $4,361.28 | $2,922 | $260.72 | $134,335.31 |
| 11 | 46 | $112,847.9 | 4% | $4,513.92 | $3,024.36 | $260.72 | $148,361.91 |
| 12 | 47 | $116,797.58 | 4% | $4,671.96 | $3,130.2 | $260.72 | $163,289.98 |
| 13 | 48 | $120,885.49 | 4% | $4,835.4 | $3,239.76 | $260.72 | $179,169.42 |
| 14 | 49 | $125,116.48 | 4% | $5,004.6 | $3,353.04 | $260.72 | $196,052.75 |
| 15 | 50 | $129,495.56 | 4% | $5,179.8 | $3,470.52 | $260.72 | $213,995.59 |
| 16 | 51 | $134,027.91 | 4% | $5,361.12 | $3,591.96 | $260.72 | $233,055.96 |
| 17 | 52 | $138,718.88 | 4% | $5,548.8 | $3,717.72 | $260.72 | $253,295.07 |
| 18 | 53 | $143,574.04 | 4% | $5,742.96 | $3,847.8 | $260.72 | $274,777.03 |
| 19 | 54 | $148,599.14 | 4% | $5,943.96 | $3,982.44 | $260.72 | $297,569.45 |
| 20 | 55 | $153,800.11 | 4% | $6,152.04 | $4,121.88 | $260.72 | $321,743.45 |
| 21 | 56 | $159,183.11 | 4% | $6,367.32 | $4,266.12 | $260.72 | $347,373.52 |
| 22 | 57 | $164,754.52 | 4% | $6,590.16 | $4,415.4 | $260.72 | $374,538.06 |
| 23 | 58 | $170,520.93 | 4% | $6,820.8 | $4,569.96 | $260.72 | $403,319.54 |
| 24 | 59 | $176,489.16 | 4% | $7,059.6 | $4,729.92 | $260.72 | $433,804.59 |
| 25 | 60 | $182,666.28 | 4% | $7,306.68 | $4,895.52 | $0 | $465,823.43 |
| 26 | 61 | $189,059.6 | 4% | $7,562.4 | $5,066.76 | $0 | $499,720.41 |
| 27 | 62 | $195,676.68 | 4% | $7,827.12 | $5,244.12 | $0 | $535,595.54 |
| 28 | 63 | $202,525.37 | 4% | $8,100.96 | $5,427.6 | $0 | $573,553.44 |
| 29 | 64 | $209,613.76 | 4% | $8,384.52 | $5,114.52 | $0 | $613,189.21 |
| 30 | 65 | $216,950.24 | 4% | $8,678.04 | $5,293.56 | $0 | $655,092.59 |
Understand the 3.5% and 2028 4% rates
See which employee and employer rates apply, including ages 16 and 17 and temporary reductions.
Separate ESCT from the government contribution
Follow the 2026 ESCT thresholds, $180,000 income test and $260.72 maximum correctly.
Turn KiwiSaver into retirement income
Carry the inflation-adjusted age-65 balance into an NZ Super, early-retirement bridge and drawdown stress test.
What changed for KiwiSaver in 2026
From 1 April 2026, the default employee contribution rate and the minimum compulsory employer contribution rose from 3% to 3.5%. Employees can choose 3.5%, 4%, 6%, 8% or 10%. A temporary reduction to 3% can be approved for 3 to 12 months, but this calculator models the standard published rates rather than a temporary certificate.
The scheduled minimum rises again to 4% from 1 April 2028. When you select today's 3.5% minimum, the projection applies that change automatically unless you switch it off for comparison.
How the first-home deposit plan works
The first-home panel projects the KiwiSaver balance to your planned purchase year using the same employee, employer, ESCT, government-contribution, salary-growth and fund-return engine as the retirement result. It then combines an estimated eligible withdrawal with cash savings outside KiwiSaver and compares the total with your entered deposit target.
For an eligible withdrawal, the estimate leaves $1,000 in KiwiSaver and also excludes the Australian-sourced amount you enter. It checks whether your entered membership period reaches three years by the planned purchase, but it cannot decide whether you satisfy the first-home, principal-residence, property, prior-withdrawal or previous-owner tests. Your provider's eligibility letter and balance are authoritative.
A withdrawal can change the retirement projection
The tool carries the estimated post-withdrawal KiwiSaver balance forward to age 65, with future contributions continuing under the same assumptions. It compares that figure with a no-withdrawal projection so the home-deposit decision does not hide the foregone long-term compounding.
That reduction is not a reason for or against using KiwiSaver for a home. Owning a home can change future housing costs and net worth, while house prices, mortgage rates, rent and maintenance are not modelled here. The figure simply exposes one side of the trade-off.
Employer contributions are reduced by ESCT
A 3.5% employer contribution is not normally the amount that arrives in your KiwiSaver account. Employer superannuation contribution tax, or ESCT, is deducted first. The applicable 2026 rate is based on salary or wages plus gross employer superannuation contributions, generally using the previous tax year or a current-year estimate for a newer employee.
This calculator shows gross employer money, ESCT and the net employer amount separately. Payroll can differ where a contribution is treated as salary under PAYE, a total-remuneration agreement applies, or the employer uses information not captured here.
The government contribution is smaller than it used to be
For the member credit year beginning 1 July 2025, an eligible member receives 25 cents for each dollar of their own contribution, up to $260.72. Reaching the maximum requires at least $1,042.86 of eligible personal contributions. Employer contributions do not count.
Eligibility is generally limited to members aged 16 to 64 with annual taxable income of $180,000 or less who meet residence and membership conditions. Partial eligibility years can be prorated. The projection assumes each modelled year is a complete eligible year; confirm the actual credit with your provider.
Why the fund choices use 1.5% to 5.5%
The Financial Markets Authority publishes standard long-term projection assumptions after fees and after tax at a 28% prescribed investor rate: 1.5% defensive, 2.5% conservative, 3.5% balanced, 4.5% growth and 5.5% aggressive. They are standard assumptions for comparable projections, not promised returns.
The FMA also warns that a default or higher-growth fund may not suit money needed for a first home in the next few years. The calculator lets you test different standard return assumptions but does not recommend a fund or represent market volatility.
Important limits
The cash-savings return is your after-tax assumption. House-price changes, purchase costs, legal fees, lender servicing tests, loan-to-value rules, First Home Loan eligibility and mortgage repayments are not modelled. A deposit percentage is a planning target, not an approval threshold.
The tool asks for no IRD number, provider login or account identity. Calculations run in your browser. Use your payslip, provider statement and formal eligibility letter as the records that matter, and obtain licensed advice where appropriate.
Frequently asked questions
How much KiwiSaver can I withdraw for a first home?
If all eligibility conditions are met, Inland Revenue says you can generally withdraw your contributions, employer contributions, government contributions and investment earnings, while leaving $1,000 in the account. Australian-sourced transferred funds cannot be withdrawn. Your provider confirms the exact amount.
How long must I be in KiwiSaver before a first-home withdrawal?
The general membership test is at least three years. The calculator checks this timing from the membership period and purchase horizon you enter, but it does not decide the other eligibility tests.
Can a previous home owner use a KiwiSaver first-home withdrawal?
Some previous owners may qualify if Kāinga Ora determines that they are in the same financial position as a first-home buyer. They still apply for the withdrawal through their KiwiSaver provider after obtaining the required determination.
Does withdrawing for a home reduce my retirement balance?
Under otherwise identical assumptions, yes: the withdrawn amount no longer compounds inside KiwiSaver. The calculator projects both the age-65 balance with no withdrawal and the balance after the estimated first-home withdrawal so the difference is visible.
What is the minimum KiwiSaver contribution rate in 2026?
From 1 April 2026, the default employee rate and minimum compulsory employer rate are 3.5%. The published employee choices are 3.5%, 4%, 6%, 8% and 10%. The minimum is scheduled to rise to 4% on 1 April 2028.
How much is the KiwiSaver government contribution in 2026?
An eligible member receives 25 cents per dollar of their own contribution, up to $260.72 for a full member credit year. At least $1,042.86 of eligible personal contributions is needed for the maximum.
Why is the employer amount lower after ESCT?
Employer KiwiSaver contributions are normally subject to employer superannuation contribution tax. The 2026 ESCT rates range from 10.5% to 39%, based on the relevant annual income threshold.
Are the fund returns forecasts?
No. The 1.5% to 5.5% rates are standard after-fee, after-tax assumptions used for KiwiSaver projections. Actual returns can be negative and will differ.
Does GrowThenDraw store my salary or KiwiSaver balance?
No. The calculator runs in your browser and asks for no IRD number, provider login or personally identifying account information.
Rules verified 2 August 2026 against primary New Zealand sources:
- Inland Revenue: KiwiSaver changes from 1 April 2026 and 1 April 2028
- Inland Revenue: employee contribution rates
- Inland Revenue: compulsory employer contributions
- Inland Revenue: government contribution eligibility and maximum
- Inland Revenue: ESCT rules
- Financial Markets Authority: standardized projection assumptions
- Inland Revenue: KiwiSaver first-home withdrawal
- Kāinga Ora: first-home and previous-owner eligibility
- Financial Markets Authority: KiwiSaver risk and first-home time horizon
Scope: current annual contribution estimate, an illustrative projection to age 65, a first-home deposit scenario and drawdown to age 90. The first-home estimate checks only the entered three-year membership timing, subtracts the statutory $1,000 minimum and entered Australian-sourced amount, and assumes every other eligibility condition is met. It does not confirm a withdrawal, lender approval, property eligibility, LVR treatment, previous-owner status or processing deadline.
Partial government-contribution years, hardship withdrawals, savings suspensions, exact payday rounding, provider-specific fees and returns, PIR differences, NZ Super, house-price changes, purchase costs and special employment arrangements are outside scope. Educational estimate only, not financial, investment, mortgage, payroll, tax or legal advice.
For the full government contribution, eligible own contributions must reach $1,042.86; the annual maximum is $260.72.