№ 034 · Retirement cluster
Retirement Withdrawal Calculator
The other half of retirement math: not how to build the pile, but how long it lasts once you start spending it. Set your nest egg and your withdrawal — as a rate or a dollar figure — and watch the balance draw down year by year until it runs dry, or learns to outlast you.
Still building toward the number? Find it with the Retirement / FIRE Calculator, check whether today’s investments already coast there with Coast FIRE, or see the IRS-mandated withdrawals after 73 in the RMD Calculator.
47 years 10 mo
drawing $40,000.00/yr to start (4.00% of the balance), rising 2%/yr
- Balance remaining
| Start | $1,000,000.00 |
|---|---|
| Year 5.0 | $1,046,680.55 |
| Year 10.0 | $1,082,361.02 |
| Year 15.0 | $1,101,515.06 |
| Year 20.0 | $1,096,830.63 |
| Year 25.0 | $1,058,689.68 |
| Year 30.0 | $974,501.32 |
| Year 35.0 | $827,847.61 |
| Year 40.0 | $597,389.98 |
| Year 45.0 | $255,469.68 |
| Year 48.0 | $0.00 |
Each year the balance grows 5%, then you take out the withdrawal — which the 2% cost-of-living adjustment lifts from $40,000.00 to about $101,453.74 by the end. That rising draw is what eventually drains it. Constant returns are assumed; real markets vary, and the order of returns matters (sequence-of-returns risk).
| Year | Withdrawal | Growth | End balance |
|---|---|---|---|
| 1 | $40,000.00 | $50,000.00 | $1,010,000.00 |
| 3 | $41,616.00 | $50,985.00 | $1,029,069.00 |
| 5 | $43,297.29 | $51,903.71 | $1,046,680.55 |
| 7 | $45,046.50 | $52,742.57 | $1,062,547.42 |
| 9 | $46,866.38 | $53,486.37 | $1,076,347.35 |
| 11 | $48,759.78 | $54,118.05 | $1,087,719.29 |
| 13 | $50,729.67 | $54,618.51 | $1,096,259.13 |
| 15 | $52,779.15 | $54,966.39 | $1,101,515.06 |
| 17 | $54,911.43 | $55,137.80 | $1,102,982.45 |
| 19 | $57,129.85 | $55,106.10 | $1,100,098.16 |
| 21 | $59,437.90 | $54,841.53 | $1,092,234.26 |
| 23 | $61,839.19 | $54,310.97 | $1,078,691.10 |
| 25 | $64,337.49 | $53,477.48 | $1,058,689.68 |
| 27 | $66,936.72 | $52,300.00 | $1,031,363.19 |
| 29 | $69,640.97 | $50,732.79 | $995,747.72 |
| 31 | $72,454.46 | $48,725.07 | $950,771.92 |
| 33 | $75,381.62 | $46,220.35 | $895,245.69 |
| 35 | $78,427.04 | $43,155.94 | $827,847.61 |
| 37 | $81,595.49 | $39,462.22 | $747,111.14 |
| 39 | $84,891.95 | $35,061.96 | $651,409.31 |
| 41 | $88,321.59 | $29,869.50 | $538,937.89 |
| 43 | $91,889.78 | $23,789.84 | $407,696.83 |
| 45 | $95,602.13 | $16,717.70 | $255,469.68 |
| 47 | $99,464.45 | $8,536.45 | $79,800.99 |
| 48 | $83,791.04 | $3,990.05 | $0.00 |
The math, in the open.
each year:
balance = balance × (1 + return ÷ 100) − withdrawal_this_year
withdrawal_next_year = withdrawal_this_year × (1 + inflation ÷ 100)
starts from: withdrawal_year_1 = nest egg × rate ÷ 100 (or a dollar amount)
ends when: balance reaches $0 → that's how long it lasts
(or survives 100 years → lasts indefinitely)- nest egg
- Starting portfolio balance at retirement
- rate
- Year-one withdrawal as a % of the nest egg (4% rule)
- return
- Expected annual portfolio return
- inflation
- Cost-of-living adjustment — raises the withdrawal each year
Assumptions & limits
- A single constant annual return is applied every year; real markets vary, and the order of returns matters (sequence-of-returns risk is not modeled).
- The year-one withdrawal grows by the inflation rate every year to keep spending power constant.
- No taxes, fees, Social Security, pensions, or other income are included — those usually make savings last longer.
- Surviving the 100-year horizon is reported as lasting indefinitely. A planning estimate, not a guarantee or financial advice.