Retirement Withdrawal Calculator

Test a retirement withdrawal plan over a fixed horizon. See the projected balance, compare higher and lower withdrawals side by side, and find the withdrawal your savings could sustain for the whole period under your assumptions.

Retirement Withdrawal Calculator

Project a retirement portfolio under regular withdrawals and compare withdrawal amounts and rates.

Average annual return after fees.

Results

Balance after 30 years

$168,350

≈ $80,260 in today's dollars

Sustainable withdrawal for 30 years
$3,154 per monthrising with inflation
Initial withdrawal rate
4.5% per year
Total withdrawn
$1,580,497

Projected balance

$0$200,000$400,000$600,000$800,0000102030Years from now
Balance (nominal)Balance in today's dollars

Withdrawal comparison

Withdrawal per monthInitial rateAfter 30 yearsEnding balanceTotal withdrawn
$2,4003.6%Lasts 30+ years$826,191$1,264,398
$2,7004.1%Lasts 30+ years$497,271$1,422,448
$3,000 (yours)4.5%Lasts 30+ years$168,350$1,580,497
$3,3005%Runs out in year 29$0$1,585,609
$3,6005.4%Runs out in year 25$0$1,465,567
Year-by-year projection
YearStart balanceWithdrawnGrowthEnd balance
1$800,000$36,000$39,032$803,032
2$803,032$36,900$39,160$805,292
3$805,292$37,822$39,248$806,717
4$806,717$38,768$39,294$807,243
5$807,243$39,737$39,294$806,800
6$806,800$40,731$39,245$805,314
7$805,314$41,749$39,143$802,709
8$802,709$42,793$38,985$798,901
9$798,901$43,863$38,766$793,804
10$793,804$44,959$38,482$787,327
11$787,327$46,083$38,128$779,372
12$779,372$47,235$37,699$769,835
13$769,835$48,416$37,190$758,609
14$758,609$49,626$36,596$745,580
15$745,580$50,867$35,912$730,624
16$730,624$52,139$35,130$713,615
17$713,615$53,442$34,244$694,417
18$694,417$54,778$33,248$672,887
19$672,887$56,148$32,135$648,874
20$648,874$57,551$30,897$622,220
21$622,220$58,990$29,525$592,755
22$592,755$60,465$28,012$560,302
23$560,302$61,977$26,349$524,674
24$524,674$63,526$24,526$485,675
25$485,675$65,114$22,533$443,094
26$443,094$66,742$20,361$396,712
27$396,712$68,411$17,997$346,298
28$346,298$70,121$15,430$291,608
29$291,608$71,874$12,648$232,382
30$232,382$73,671$9,639$168,350

For illustration only, not financial advice. Actual lender terms, taxes, fees and investment returns will differ. How we calculate.

How to use the retirement withdrawal calculator

  1. Enter your starting savings and the amount you plan to withdraw, and how often.
  2. Choose how many years the money needs to last.
  3. Enter an average annual return after fees and an inflation rate. Tick the box if withdrawals should rise with inflation to keep their purchasing power.
  4. Review the balance chart, the comparison table and the sustainable withdrawal.

How the calculation works

The projection runs period by period. At the start of each month, quarter or year the withdrawal is taken out, and the remaining balance then grows at the periodic equivalent of your annual return ((1 + annual)1/periods − 1). If inflation adjustment is on, the withdrawal increases by the inflation rate once a year.

The sustainable withdrawal is the largest starting withdrawal that leaves the balance just above zero at the end of the horizon, found by repeatedly running the same projection. The withdrawal comparison re-runs the plan at 80%-120% of your amount.

Formula

Each period
Bt+1 = (Bt − Wt) × (1 + rp)
Periodic return
rp = (1 + R)1/k − 1
Inflation-adjusted withdrawal in year y
Wy = W1 × (1 + i)y−1
Initial withdrawal rate
rate = W × k ÷ B0
B
Balance
W
Withdrawal per period
R, i
Annual return and inflation rate (decimals)
k
Withdrawals per year (12, 4 or 1)

Worked examples

$800,000, $3,000 a month, 5% return, 2.5% inflation

The initial withdrawal rate is 3,000 × 12 ÷ 800,000 = 4.5% a year. With withdrawals rising 2.5% a year and a steady 5% return, the projection shows how long the balance holds up over 30 years; the comparison table shows the effect of withdrawing $2,400-$3,600 instead.

A simple check without inflation

$100,000 withdrawn at $10,000 a year (start of year) with 0% return lasts exactly 10 years. With a 5% return it lasts about 13.3 years, because the remaining balance keeps earning.

Assumptions and limitations

  • Assumes the same return every year. Real returns vary, and a few bad years early in retirement (sequence-of-returns risk) can deplete savings much sooner than an average suggests.
  • Taxes on withdrawals, required minimum distributions, fees not included in your return estimate, and other income are not modelled. For income such as a pension or Social Security, see the how long will my money last calculator.
  • Projections are illustrations, not guarantees or financial advice. Consider speaking with a qualified financial professional.

Frequently asked questions

What is the 4% rule?

A rule of thumb from historical US market studies: withdrawing 4% of savings in the first year and then adjusting for inflation lasted at least 30 years in most historical periods tested. It is not a guarantee, and results depend on asset mix, fees, taxes and future markets.

What does “sustainable withdrawal” mean here?

It is the starting withdrawal that would last exactly your chosen number of years if returns and inflation were constant at your inputs. Lower assumed returns or higher inflation reduce it.

Should withdrawals be adjusted for inflation?

If you want your spending power to stay the same, yes. Without adjustment, the same dollar amount buys less each year.

Formulas last reviewed . Read our calculation methodology or report a problem.

All finance calculators

Gas Cost Calculator

Fuel needed and cost for a trip from distance, fuel economy and price, in miles or kilometers.