The details lazily calculated (45 years working life, 30% saving rate, withdraw rate 3% of 1985 total net-worth + the dividend)
Salary data here http://nbakki.hatenablog.com/entry/Changes_Wage-Workers_Salary_1950-2013
I don't have dividend details but I assume you will save up the dividends...