[Schwolop]

  not counting appreciation

You definitely need to count that. Even with pretty conservative assumptions, it massively changes the outcomes. For those numbers, and assuming 5% growth of investments after inflation, you can retire in 23.5 years (using https://networthify.com/calculator/earlyretirement?income=28... for convenience).