Skip to main content

Retirement & Savings

How much can I withdraw from $500,000 at 5% for 30 years?

Half a million dollars, a 5% return, 3% inflation and a 30-year plan. The figure below is what that pot can pay each month in today's money, and the breakdown shows how long $2,500 a month holds out.

Your figures

$
Savings you draw from, not your home
$
Today's money, rising yearly. 0 = skip
%
Nominal, before inflation
years
How long the money must last
Withdrawal plan
Preserve capital never spends principal
Advanced assumptions3% · 0 years · $0
%
Withdrawals rise by this each year
years
0 if you start now
$
Today's money, rising with inflation

Sustainable monthly withdrawal

$1,829

You can withdraw about $1,829 a month, rising with inflation, and spend the portfolio down over your chosen period.

At $2,500 a month, it lasts

20 years 2 months

Portfolio when withdrawals start

$500,000

First withdrawal, in that month's money

$1,829

Monthly amount after 30 years, in future money

$4,440
today's money · 30 years · pre-tax

Compare scenarios

Pin these figures as scenario A, then change any input above to see the difference.

Balance under each withdrawal

0$200K$400K$600KStart481216202430Runs out in year 21
Sustainable amountYour amount
Ad

Side by side

Your return assumption moves the answer more than anything else here. The 4% rule differs because it was sized to survive the worst historical 30-year stretch, not your horizon and steady real return.

Return assumptionMonthly, today's moneyvs. yours
3% return$1,389-$440
4% return$1,601-$229
5% (yours)$1,829$0
6% return$2,074+$245
7% return$2,334+$505
4% rule of thumb$1,667-$163

Year by year

YearSustainable amountYour amount
0$500,000$500,000
1$487,562$479,443
2$474,883$458,486
3$461,957$437,123
4$448,781$415,345
5$435,349$393,143
6$421,655$370,511
7$407,696$347,440
8$393,466$323,920
9$378,960$299,943

Breakdown

Withdrawal period30 years
Real return after inflation1.94%
Capital left at the end$0, spent down

today's money · pre-tax

How this is calculated

Inflation-adjusted level annuity at a real monthly rate (exact Fisher relation), with a month-by-month depletion simulation

  • Formula: W = P·i / (1 − (1+i)^−n), where i is the real monthly rate from (1 + nominal) / (1 + inflation), compounded by the twelfth root. When i = 0 it is P/n, and Preserve capital uses P·i. This is the standard time-value-of-money annuity (Brealey, Myers & Allen, Principles of Corporate Finance).
  • The real return is the same every month. No market volatility is modelled and there is no sequence-of-returns risk.
  • The default inflation of 2.5% is a deliberate margin above the 2% targets of the Federal Reserve, the Bank of Canada and the Bank of Korea.
  • All figures are before tax and before investment fees.
  • The 4% rule row comes from Bengen (1994), Determining Withdrawal Rates Using Historical Data, and from Cooley, Hubbard & Walz (1998), the Trinity study. It is a rule of thumb, not a guarantee.
  • No Social Security, CPP, Korean National Pension or workplace pension income, and no currency conversion. This is an estimate, not financial advice.

What a 5% return pays when prices rise 3% a year

A 5% return sounds like it should comfortably fund withdrawals from $500,000, and on paper it would: five percent of half a million is a round figure most people can do in their head. The trouble is that the paper version ignores the one cost every retiree pays without seeing an invoice. If prices climb 3% a year, a withdrawal that stays the same in dollars buys noticeably less after a decade and far less after three. This page keeps your spending power level instead. The amount leaving your account rises with inflation every year, and the headline states it in today's money so you can compare it with what you spend now. That choice changes the arithmetic a great deal. Only the part of the return that beats inflation is truly yours to spend, and with 5% against 3% that part is narrow. Over thirty years the calculator therefore has to draw on the capital itself, month after month, so that the balance reaches zero at the end of the period rather than earlier or later. The figure you see is the level monthly amount that does exactly that, worked out with the same annuity formula a bank uses for a loan, run in reverse. Compared with the parent example, which assumes 6% and 2.5%, both dials have moved against you here, and the result shows how quickly a cautious pair of assumptions pulls the answer down. That is not pessimism for its own sake. Many retirees hold a large share of bonds or cash, and a long-run return near 5% before fees is a reasonable planning figure for that kind of mix. Inflation of 3% is also within the range seen in recent years. If your own mix is more aggressive, try a higher return and watch the sensitivity table, which reruns the whole plan at two points either side.

Ad

Is $2,500 a month too much for this plan?

The first row of the breakdown answers a second question: if you insist on $2,500 a month, rising with inflation, how long does the money hold out? Compare that duration with your 30-year horizon. If it falls short, the gap is the price of spending more than the portfolio can carry at these assumptions, and the chart shows the balance reaching zero on the second line. Closing the gap usually means one of three things: spending a little less in the early years, working or saving a few years longer, or counting on Social Security or a pension to carry part of the load so the portfolio does not have to.

Spending down versus preserving capital

The set-period plan aims to use the whole balance by the end of the years you choose. That gives the largest monthly amount, but it leaves nothing at the end in today's money, and it assumes you know how long you need the money for. Preserve capital is the other choice. It only withdraws the real return each month, so the balance keeps its purchasing power indefinitely and can be left to someone else or kept as a reserve against a long life. The trade-off is a smaller monthly amount, often much smaller, and it depends entirely on the real return being positive. When your return does not beat inflation there is nothing to take in this mode without shrinking the capital, and the page says so in words instead of showing a negative number. Many people end up somewhere in between: they plan to spend down over a long period but keep a margin by withdrawing a little less than the calculator suggests, and they revisit the plan every year or two.

Why this is not the 4% rule

The four percent rule of thumb comes from William Bengen's 1994 study of historical US returns and from the 1998 Trinity study by Cooley, Hubbard and Walz. They asked a different question: what starting withdrawal, raised with inflation each year, would have survived every thirty-year stretch in the historical record, including the worst ones. Because it has to survive the bad sequences, the rule is deliberately conservative for an average stretch. This calculator does not look at history. It assumes the same real return every month for exactly your horizon, which is why its answer can sit above or below the rule. A long horizon pushes the sustainable figure down and a short one pushes it up, and a low return does the same as a long horizon. The comparison table shows the rule's figure as its last row so you can see the gap directly, and the chart draws the rule as its second line whenever you have not entered a monthly amount of your own.

Reading the return sensitivity table

The table under the chart reruns the whole calculation at your return minus two, minus one, plus one and plus two percentage points, keeping everything else the same. The middle row is your own figure, and the second column shows how far each alternative sits above or below it. Returns below zero are not tested, so if you enter a very low return the first rows repeat at zero rather than disappearing. The point of the table is humility. Nobody knows what a portfolio will return over thirty years, and the spread between the top and bottom rows is often larger than the effect of any other choice you make on this page. If the lower rows would leave you short, it is worth planning around them rather than around the figure you hope for. The last row repeats the four percent rule for reference, so the two ways of thinking about a withdrawal sit in one place.

What this calculator leaves out

Every figure on this page is before tax. In the United States and Canada, withdrawals from tax-deferred retirement accounts are generally taxed as income, while money from other account types may be taxed differently or not at all, and the rules depend on where you live and what else you earn. Because no verified tax table sits behind this page, it does not guess a rate. It also leaves out Social Security, CPP, Old Age Security and any workplace pension, which for many households cover a large share of spending and reduce how much the portfolio has to provide. Investment fees and fund expenses are not deducted either, so enter a return net of the costs you actually pay. Finally, the model ignores sequence-of-returns risk: a bad market in the first few years of withdrawals does more damage than the same bad years later on, and a constant-return model cannot show that. Treat the result as a planning estimate, not as advice.

Frequently asked questions

Why is the monthly amount from $500,000 lower at 5% and 3% inflation than the example?

Because both assumptions moved against you at once. The example uses a 6% return with 2.5% inflation, so the part of the return that beats inflation is wider there. Here the return is a point lower and inflation half a point higher, which narrows that real return from both sides. Every withdrawal on this page rises with inflation, so a narrower real return means the portfolio has to fund the same rising stream with less growth behind it, and the level amount it can afford falls.

Is a 5% return a realistic assumption for a retirement portfolio?

For a balanced mix it is a reasonable planning figure, not a forecast. Portfolios that hold a large share of bonds and cash have historically earned less than all-stock portfolios over long periods, and fees come out of whatever the market delivers. Use a return you would be comfortable defending after fees over decades, not a strong recent year. The sensitivity table on this page then shows what happens one and two points either side, which is the more honest way to plan than trusting any single number.

Is the monthly amount before or after tax?

It is before tax. The calculator works out how much the portfolio itself can pay, and it does not know which accounts the money sits in, where you live or what other income you have, all of which change the tax on a withdrawal. In the United States and Canada, money taken from tax-deferred retirement accounts is usually taxed as ordinary income, while other accounts follow different rules. Because no verified tax table sits behind this page, it leaves tax out rather than guessing. Plan to set aside part of each withdrawal for tax, or ask a tax professional how your mix of accounts is treated.

Why does the withdrawal go up every year?

Because prices go up every year. A withdrawal that stays at the same dollar figure buys less and less as time passes, and over a retirement that can last thirty years or more the loss of purchasing power is large. The calculator therefore assumes you raise the amount you take by the inflation rate you entered, once a year, so that it keeps buying roughly the same things. The headline is shown in today's money for that reason. The breakdown shows the first withdrawal and the final year's withdrawal in the money of those years, which is why the later figure is larger.

Why is my answer different from the 4% rule?

The four percent rule answers a different question. Bengen in 1994 and the Trinity study in 1998 looked for the starting withdrawal that survived every thirty-year period in US market history, including the worst sequences of returns, so it is set to be safe in bad times. This calculator assumes a steady real return for exactly the horizon you choose. With a long horizon or a low return its figure can fall below the rule; with a short horizon or a high return it can rise above it. Both views are useful, and the comparison table shows them side by side.

What happens if the market falls early in retirement?

This is the biggest risk the calculator does not model. When markets fall sharply in the first years of withdrawals, you are selling investments at low prices to pay for living costs, and those shares are not there to recover when the market does. The same fall later in retirement does much less damage. A constant-return model cannot show this sequence-of-returns risk. Ways people manage it include keeping a cash buffer for a year or two of spending, withdrawing less after a bad year, and using the lower rows of the sensitivity table as the planning figure rather than the central estimate.

Should I choose Preserve capital, and what does the period do then?

Choose Preserve capital if you want the balance to keep its purchasing power indefinitely, for example to leave money to someone or to protect against a very long life. You will get a smaller monthly amount, because you only spend the real return and never touch the principal. The withdrawal period field stays active in this mode. It no longer changes the monthly figure, but it sets how many years the chart and the year-by-year table cover and which year the future-money row describes. If your return does not beat inflation, this mode shows zero and explains why.

Does this include Social Security, CPP or a pension?

No. The calculator only looks at the invested savings you enter, so Social Security, the Canada Pension Plan, Old Age Security and any workplace pension are all left out. For many retirees those payments cover a large share of their spending, which means the portfolio only has to fund the gap. A practical way to use the page is to work out your yearly spending, subtract the pension income you expect, and compare what is left with the monthly figure here. If a pension starts later than your withdrawals, the early years will need more from the portfolio than the later ones.

What return and inflation should I enter?

Enter a long-run return you would be comfortable defending, after the fees you actually pay, rather than a strong recent year. A mixed portfolio of stocks and bonds has historically earned less than an all-stock one, and cash earns less again. For inflation, the default of 2.5% sits a little above the 2% targets that the Federal Reserve and the Bank of Canada aim for, as a margin of caution. Try a lower return as well: the sensitivity table does this for you, and if the lower rows would leave you short it is wiser to plan around them.

Related calculators

Other withdrawal plans worked out