Retirement Calculator
Estimate how much you need to save to retire comfortably.
Use CalculatorTest how a starting balance holds up when you withdraw money every year and raise withdrawals with inflation.
At the start of each year your withdrawal is taken from the balance.
The remaining balance grows at the expected return.
Next year's withdrawal rises by the inflation rate.
Balance(next) = (Balance − withdrawal) × (1 + return)
Constant returns hide the effect of market swings (sequence risk).
Taxes and fees are not included.
Illustrative example
At a 5% return and 2.5% inflation over 30 years, the results show the ending balance and total withdrawals.
Hypothetical figures for illustration only.
Estimate how much you need to save to retire comfortably.
Use CalculatorEstimate when you could reach financial independence and retire early.
Use CalculatorProject your 401(k) balance including employer match.
Use CalculatorSee how tax-free Roth IRA growth can add up over time.
Use CalculatorSee how inflation affects purchasing power over time.
Use CalculatorProject the future value of your investments with regular contributions.
Use CalculatorEstimated balance after 30 years
$584,992.72
Balance remaining
Total withdrawals
$1,756,108.13
Initial withdrawal rate
4.00%
First-year withdrawal
$40,000.00
Withdrawal in year 30
$81,856.30
After inflation increases
This is a mathematical projection with a constant return, not a guarantee of sustainable retirement income. Real returns vary year to year, and taxes and fees are not included.
| Year | Withdrawal | Growth | End balance |
|---|---|---|---|
| 1 | $40,000.00 | $48,000.00 | $1,008,000.00 |
| 2 | $41,000.00 | $48,350.00 | $1,015,350.00 |
| 3 | $42,025.00 | $48,666.25 | $1,021,991.25 |
| 4 | $43,075.62 | $48,945.78 | $1,027,861.41 |
| 5 | $44,152.52 | $49,185.44 | $1,032,894.34 |
| 6 | $45,256.33 | $49,381.90 | $1,037,019.91 |
| 7 | $46,387.74 | $49,531.61 | $1,040,163.78 |
| 8 | $47,547.43 | $49,630.82 | $1,042,247.17 |
| 9 | $48,736.12 | $49,675.55 | $1,043,186.60 |
| 10 | $49,954.52 | $49,661.60 | $1,042,893.69 |
| 11 | $51,203.38 | $49,584.52 | $1,041,274.82 |
| 12 | $52,483.47 | $49,439.57 | $1,038,230.92 |
| 13 | $53,795.55 | $49,221.77 | $1,033,657.14 |
| 14 | $55,140.44 | $48,925.83 | $1,027,442.53 |
| 15 | $56,518.95 | $48,546.18 | $1,019,469.76 |
| 16 | $57,931.93 | $48,076.89 | $1,009,614.72 |
| 17 | $59,380.22 | $47,511.72 | $997,746.22 |
| 18 | $60,864.73 | $46,844.07 | $983,725.57 |
| 19 | $62,386.35 | $46,066.96 | $967,406.18 |
| 20 | $63,946.01 | $45,173.01 | $948,633.18 |
| 21 | $65,544.66 | $44,154.43 | $927,242.95 |
| 22 | $67,183.27 | $43,002.98 | $903,062.66 |
| 23 | $68,862.86 | $41,709.99 | $875,909.79 |
| 24 | $70,584.43 | $40,266.27 | $845,591.63 |
| 25 | $72,349.04 | $38,662.13 | $811,904.73 |
| 26 | $74,157.76 | $36,887.35 | $774,634.31 |
| 27 | $76,011.71 | $34,931.13 | $733,553.73 |
| 28 | $77,912.00 | $32,782.09 | $688,423.82 |
| 29 | $79,859.80 | $30,428.20 | $638,992.22 |
| 30 | $81,856.30 | $27,856.80 | $584,992.72 |