Safe Withdrawal Rate Calculator
See how long a retirement portfolio could last at a given withdrawal rate — and what rate would sustain your time horizon — all in today's dollars.
What this calculator shows
It draws your portfolio down month by month in today's dollars, withdrawing an inflation-adjusted amount each year, and estimates how long the money lasts, the balance left at your horizon, and the rate that would sustain it. Returns and the withdrawal rate are your assumptions, not forecasts or advice.
Inputs
Everything is in today's dollars. Adjust the assumptions and the results update instantly.
Your retirement starting balance today.
Assumption, not advice (1-15%).
Nominal; converted to a real rate using inflation.
Withdrawals grow with it to hold purchasing power.
The number of years it needs to last.
Optional — adds the age money could run out.
Share or bookmark this scenario.
Results
How long your portfolio could last and what rate would sustain your horizon, in today's dollars.
Annual withdrawal
$40,000
$3,333 per month
How long it lasts
54.8
Years until the portfolio is depleted.
Ending balance at horizon
$670,355
Left at year 30, today's dollars.
Age money could run out
120
Current age + years it lasts.
Sustainable rate for your horizon
5.3%
$52,967 per year
Total withdrawn
$2,187,533
Over the period shown, today's dollars.
This estimate assumes the same return every year. In real retirements the order of returns matters more than the average: a poor first few years can drain a portfolio far faster than shown here (sequence-of-returns risk). This is educational, not a safe amount to withdraw.
Portfolio drawdown over time
Your balance in today's dollars as you withdraw each year, with your horizon marked and the point it runs out.
Withdrawn vs. remaining
How much you've pulled out in total versus what's left in the portfolio, in today's dollars.
Insights
What your assumptions mean for the spending side — and the trade-offs behind the numbers.
Your withdrawal amount
A 4% withdrawal from $1,000,000 is about $40,000/year ($3,333/month) in today's dollars.
Lasts your horizon
Under these assumptions your portfolio could last your full 30-year horizon, with about $670,355 left at the end.
Rate that fits your horizon
To make it last exactly 30 years, you could withdraw about 5.3% per year ($52,967/year) in today's dollars.
The 4% rule
The 4% rule is a research-based rule of thumb (the Trinity study) for a roughly 30-year retirement — a starting point, not a guarantee.
Sequence-of-returns risk
This assumes the same return every year. Real markets don't work that way — a few poor years early in retirement can drain a portfolio far faster than this steady-return estimate suggests. Treat this as education, not a safe amount to withdraw.
A 1% change matters
A higher rate runs the portfolio down sooner; a lower rate makes it last longer — or grow. Try adjusting the rate by one point at a time.
Shown in today's dollars
Results are in today's dollars, so the withdrawal and the balance are directly comparable to what money is worth now.
You might also like
FIRE Calculator
Estimate how much you need and when financial independence becomes possible.
Try the FIRE CalculatorYear-by-year drawdown
How your balance falls each year as you withdraw, in today's dollars.
| Year | Age | Starting balance | Withdrawal | Growth | Ending balance | % remaining |
|---|---|---|---|---|---|---|
| 1 | 66 | $1,000,000 | $40,000 | $33,524 | $993,524 | 99.4% |
| 2 | 67 | $993,524 | $40,000 | $33,303 | $986,827 | 98.7% |
| 3 | 68 | $986,827 | $40,000 | $33,074 | $979,901 | 98% |
| 4 | 69 | $979,901 | $40,000 | $32,838 | $972,739 | 97.3% |
| 5 | 70 | $972,739 | $40,000 | $32,593 | $965,333 | 96.5% |
| 6 | 71 | $965,333 | $40,000 | $32,340 | $957,673 | 95.8% |
| 7 | 72 | $957,673 | $40,000 | $32,079 | $949,752 | 95% |
| 8 | 73 | $949,752 | $40,000 | $31,808 | $941,560 | 94.2% |
| 9 | 74 | $941,560 | $40,000 | $31,529 | $933,089 | 93.3% |
| 10 | 75 | $933,089 | $40,000 | $31,239 | $924,328 | 92.4% |
| 11 | 76 | $924,328 | $40,000 | $30,940 | $915,268 | 91.5% |
| 12 | 77 | $915,268 | $40,000 | $30,631 | $905,899 | 90.6% |
| 13 | 78 | $905,899 | $40,000 | $30,311 | $896,210 | 89.6% |
| 14 | 79 | $896,210 | $40,000 | $29,980 | $886,190 | 88.6% |
| 15 | 80 | $886,190 | $40,000 | $29,638 | $875,828 | 87.6% |
| 16 | 81 | $875,828 | $40,000 | $29,284 | $865,112 | 86.5% |
| 17 | 82 | $865,112 | $40,000 | $28,918 | $854,030 | 85.4% |
| 18 | 83 | $854,030 | $40,000 | $28,540 | $842,570 | 84.3% |
| 19 | 84 | $842,570 | $40,000 | $28,148 | $830,718 | 83.1% |
| 20 | 85 | $830,718 | $40,000 | $27,744 | $818,462 | 81.8% |
| 21 | 86 | $818,462 | $40,000 | $27,325 | $805,787 | 80.6% |
| 22 | 87 | $805,787 | $40,000 | $26,892 | $792,680 | 79.3% |
| 23 | 88 | $792,680 | $40,000 | $26,445 | $779,125 | 77.9% |
| 24 | 89 | $779,125 | $40,000 | $25,982 | $765,107 | 76.5% |
| 25 | 90 | $765,107 | $40,000 | $25,503 | $750,610 | 75.1% |
| 26 | 91 | $750,610 | $40,000 | $25,008 | $735,619 | 73.6% |
| 27 | 92 | $735,619 | $40,000 | $24,496 | $720,115 | 72% |
| 28 | 93 | $720,115 | $40,000 | $23,967 | $704,082 | 70.4% |
| 29 | 94 | $704,082 | $40,000 | $23,420 | $687,502 | 68.8% |
| 30 | 95 | $687,502 | $40,000 | $22,853 | $670,355 | 67% |
| 31 | 96 | $670,355 | $40,000 | $22,268 | $652,623 | 65.3% |
| 32 | 97 | $652,623 | $40,000 | $21,662 | $634,286 | 63.4% |
| 33 | 98 | $634,286 | $40,000 | $21,036 | $615,322 | 61.5% |
| 34 | 99 | $615,322 | $40,000 | $20,389 | $595,711 | 59.6% |
| 35 | 100 | $595,711 | $40,000 | $19,719 | $575,430 | 57.5% |
| 36 | 101 | $575,430 | $40,000 | $19,027 | $554,456 | 55.4% |
| 37 | 102 | $554,456 | $40,000 | $18,310 | $532,767 | 53.3% |
| 38 | 103 | $532,767 | $40,000 | $17,570 | $510,337 | 51% |
| 39 | 104 | $510,337 | $40,000 | $16,804 | $487,141 | 48.7% |
| 40 | 105 | $487,141 | $40,000 | $16,012 | $463,152 | 46.3% |
| 41 | 106 | $463,152 | $40,000 | $15,193 | $438,345 | 43.8% |
| 42 | 107 | $438,345 | $40,000 | $14,346 | $412,691 | 41.3% |
| 43 | 108 | $412,691 | $40,000 | $13,470 | $386,161 | 38.6% |
| 44 | 109 | $386,161 | $40,000 | $12,564 | $358,724 | 35.9% |
| 45 | 110 | $358,724 | $40,000 | $11,627 | $330,351 | 33% |
| 46 | 111 | $330,351 | $40,000 | $10,658 | $301,009 | 30.1% |
| 47 | 112 | $301,009 | $40,000 | $9,656 | $270,665 | 27.1% |
| 48 | 113 | $270,665 | $40,000 | $8,620 | $239,285 | 23.9% |
| 49 | 114 | $239,285 | $40,000 | $7,549 | $206,834 | 20.7% |
| 50 | 115 | $206,834 | $40,000 | $6,440 | $173,274 | 17.3% |
| 51 | 116 | $173,274 | $40,000 | $5,294 | $138,569 | 13.9% |
| 52 | 117 | $138,569 | $40,000 | $4,109 | $102,678 | 10.3% |
| 53 | 118 | $102,678 | $40,000 | $2,884 | $65,562 | 6.6% |
| 54 | 119 | $65,562 | $40,000 | $1,616 | $27,179 | 2.7% |
| 55 | 120 | $27,179 | $27,533 | $355 | $0 | 0% |
Understanding safe withdrawal rates
An educational model, not a forecast. It draws your portfolio down monthly at an inflation-adjusted (real) return and keeps everything in today's dollars.
What a safe withdrawal rate is
A withdrawal rate is the share of your portfolio you take out each year, adjusted for inflation so your spending keeps the same purchasing power. A "safe" rate is one a portfolio could plausibly sustain over a long retirement — an assumption to test, not a promise.
The 4% rule and the Trinity study
The 4% rule comes from the Trinity study: withdrawing 4% of a portfolio in year one, then adjusting that amount for inflation, historically sustained a roughly 30-year retirement. It is a useful rule of thumb, not a guarantee — real results depend on returns, inflation, and the order in which returns arrive.
Why withdrawals are inflation-adjusted
To hold constant purchasing power, the withdrawal is a fixed real amount that rises with inflation in nominal terms. Working in today's dollars keeps the withdrawal and the balance directly comparable to what money is worth now.
Sequence-of-returns risk — the most important caveat
When you are withdrawing, the order of returns matters more than the average. A few poor years early in retirement force you to sell more of a shrinking portfolio, and it may never recover — even if the long-run average return is fine. The same bad years later in retirement do far less damage. This is sequence-of-returns risk, and it is the dominant danger in drawing down a portfolio.
This calculator assumes a single steady return every year, so it cannot showsequence risk. That is its biggest limitation. Treat every "years it lasts" figure here as an illustration of the mechanics, not a safe amount to withdraw.
Why today's dollars
Using an inflation-adjusted return keeps the whole picture in today's purchasing power, so a balance ten years out means the same thing as a balance today. It also mirrors how the accumulation tools like the FIRE Calculator work — this tool is the drawdown counterpart.
What this does not include: Taxes, account-type rules (401(k)/IRA/Roth), and required minimum distributions; Investment fees and expenses; Social Security, pensions, or other income; Healthcare costs and variable or 'guardrail' spending strategies; Market volatility, crashes, and sequence-of-returns risk. Real outcomes would reflect these.
This is one of several educational models on Rionux. See how we model these projections across all our tools.
Frequently asked questions
What is a safe withdrawal rate?
A withdrawal rate is the share of a retirement portfolio you take out in the first year, expressed as a percentage. A "safe" withdrawal rate is a rule-of-thumb rate that research suggests a portfolio could sustain over a long retirement — but it is an assumption, not a guarantee. This calculator lets you test any rate and see, under steady-return assumptions, how long the money could last.
What is the 4% rule?
The 4% rule is a research-based rule of thumb (from the Trinity study) suggesting that withdrawing 4% of a portfolio in the first year, then adjusting that amount for inflation each year, historically sustained a roughly 30-year retirement. It is a useful starting point for planning, not a promise — real outcomes depend heavily on returns, inflation, and especially the order in which returns occur.
How long will my money last?
It depends on your withdrawal rate relative to your portfolio's real (after-inflation) return. This tool draws your balance down month by month in today's dollars and reports the number of years it lasts, the balance left at your horizon, and the rate that would make it last exactly your chosen number of years. These are estimates under a steady-return assumption, not forecasts.
Does this account for market crashes or sequence-of-returns risk?
No. This is a deterministic model: it assumes the same return every year. Real markets don't work that way, and the order of returns matters enormously when you're withdrawing — a few poor years early in retirement can drain a portfolio far faster than a steady-return estimate suggests. This is called sequence-of-returns risk, and it is the single biggest limitation of this model. Treat the results as education, not a safe amount to withdraw.
Are the results in today's dollars?
Yes. Everything is shown in today's dollars using an inflation-adjusted (real) return, and the withdrawal is a constant real amount that rises with inflation in nominal terms. That keeps the withdrawal and the balance directly comparable to what money is worth today.
Does it include taxes?
No. This is an educational model that does not account for taxes, account types (401(k)/IRA/Roth), required minimum distributions, fees, Social Security, pensions, or healthcare costs. Real outcomes will differ once those are considered.
What withdrawal rate is "safe"?
There is no single safe number, and this tool won't tell you one — that would be advice, not education. Lower rates last longer (or grow); higher rates run a portfolio down sooner. The 4% rule is a common reference point for a ~30-year horizon, but the right rate for any real situation depends on factors this model doesn't capture, including market volatility and the timing of returns.
Related concepts
Keep going
Continue your journey
Related tools and guides to help you decide what to explore next.
Related tools
FIRE Calculator
Estimate how much you need and when financial independence becomes possible.
Coast FIRE Calculator
See when your current investments could grow to support independence without adding more.
Retirement Calculator
Estimate your retirement balance and income from savings, contributions, returns, and inflation.
Portfolio Allocation Calculator
Split your money across assets and see your weighted return, concentration, and long-term growth after inflation.
Related guides
What Is Compound Interest?
Learn what compound interest is, why time matters more than most investors realize, and how consistent investing can dramatically change long-term results.
5 min readWhy Inflation Matters
Learn what inflation is, how it reduces purchasing power over time, why real returns matter, and how long-term investors think about inflation.
Get new calculators in your inbox
Occasional emails when we ship a new tool or guide. No spam, unsubscribe anytime.
Educational use only
Educational purposes only. Calculator results are estimates based on assumptions and user inputs. They are not financial, investment, legal, or tax advice. Investing involves risk, including possible loss of principal. Past performance does not guarantee future results.