Investing & Retirement Retirement Income, Withdrawals & RMDs Bengen (1994) and Trinity study framework

Safe Withdrawal Rate Calculator

The 4% rule sets your first year's withdrawal at 4% of the portfolio and then raises that dollar amount with inflation every year afterwards, regardless of what markets do. This calculator applies that rule at whatever rate you choose, runs the resulting withdrawal schedule year by year against your return and inflation assumptions, and reports what is left at the end of your horizon in both nominal and today's dollars. It also solves the problem in reverse: the highest rate that would exhaust the portfolio exactly at the end of your horizon, so you can see how much headroom your chosen rate has.

Calculator

This calculator runs in your browser. Enable JavaScript for live results — the inputs, formula and worked example below remain fully readable without it.

Inputs this calculator takes, with typical values
InputWhat to enterExample
Portfolio value at retirementThe invested balance the withdrawals come from, excluding your home and any guaranteed income.1000000 $
Initial withdrawal rateApplied to the starting balance in year one only; later withdrawals follow inflation, not the balance.4 %
Expected annual returnNominal return of the portfolio before fees and before inflation.6 %
Expected inflationThe rate each year's withdrawal is increased by; 2 to 3 percent is the usual planning range.2.5 %
Length of retirementThe horizon the money must cover; 30 years is the span the original studies tested.30 yrs
Annual investment costsFund expense ratios plus any advisory fee; it is subtracted straight from the return.0.3 %
Age at retirementUsed only to label the schedule with an age alongside each year.65 yrs

It returns

  • First-year withdrawal — Every later year takes this amount raised by inflation, not a fresh percentage of the balance.
  • Monthly equivalent in year one
  • Rate that exactly exhausts the portfolio — The withdrawal rate that leaves nothing at the end of your horizon at these assumptions.
  • Balance at the end of the horizon
  • Same balance in today's dollars
  • Year the portfolio runs out — Blank when the portfolio survives the whole horizon.

The formula

W1=SWRP,Wk=W1(1+π)k1
SWRmax=i(1(1+i)n)(1+i)

In plain text: W₁ = SWR · P; Wₖ = W₁(1 + π)^(k−1); SWR_max = 1 / ä(n, i) with i = (1 + r)/(1 + π) − 1

  • W₁First-year withdrawal ($)
  • WₖWithdrawal in year k, indexed to inflation ($)
  • SWRInitial withdrawal rate applied to the starting balance (decimal)
  • PPortfolio value on the first day of retirement ($)
  • πAnnual inflation rate (decimal)
  • rAnnual return net of investment costs (decimal)
  • iReal return (decimal)
  • nLength of retirement (years)

The withdrawal never looks at the balance again after year one — that is what distinguishes the Bengen rule from taking a fixed percentage of assets each year. The maximum sustainable rate is the reciprocal of the annuity-due factor at the real return.

Updated Category Retirement Income, Withdrawals & RMDs Verified against published test cases Reading time 11 min

What a safe withdrawal rate actually is

A safe withdrawal rate is a spending rule, not a yield. You set the first year's withdrawal as a percentage of the portfolio, and from then on you raise that dollar amount by inflation and ignore the balance entirely. Take 4% of a million dollars and you withdraw $40,000 in year one; at 3% inflation you withdraw $41,200 in year two whether the portfolio rose to $1.1 million or fell to $800,000.

That rigidity is the point. William Bengen's 1994 study in the Journal of Financial Planning asked what constant, inflation-adjusted withdrawal a retiree could have taken from a stock-and-bond portfolio through every historical 30-year window in the United States without running out, and found the answer was slightly above 4%. The Trinity study a few years later reframed the same question in terms of success probabilities across portfolio mixes. Neither claims 4% is optimal or guaranteed; both establish that a fixed real income near that level survived the worst sequences their data contained.

What makes the question hard is not the arithmetic. It is that returns arrive in an order. A portfolio in drawdown that loses 30% early has to sell far more shares to fund the same real spending, and it may never recover even if the average return over the full period is fine. That asymmetry between accumulation and decumulation is why a sustainable rate is meaningfully lower than the portfolio's expected real return.

The two calculations on this page

The first is trivial and the second is the one that teaches. Your first-year withdrawal is the rate times the portfolio, and every later withdrawal is the previous one multiplied by (1 + π). The schedule then runs against your assumed return: withdraw at the start of the year, let the remainder earn the return, repeat.

The second calculation inverts it. Ask what rate would leave exactly zero at the end of n years, and you are asking for the reciprocal of an annuity-due factor evaluated at the real return. Work in real terms — divide (1 + r) by (1 + π) rather than subtracting — and the inflation-indexed withdrawal becomes a level one, so the portfolio is simply an n-year annuity. The rate that exhausts it is 1 ÷ ä(n, i).

That single expression explains most of what people argue about. At a 3% real return over 30 years it gives 4.95%; at 2% real it gives 4.38%; at 1% real, 3.84%; at zero real return it is exactly 1/30, or 3.33%. Every one of those is above 4% or below it depending only on the real return you assume, which is why the debate over the 4% rule is really a debate about expected real returns.

Investment costs enter here with more force than people expect, because they come straight off i. Moving from a 0.05% index fund to a 1.05% actively managed portfolio takes a full point off the real return, and at a 30-year horizon that drops the exhausting rate from about 4.95% to about 4.38%. On a million-dollar portfolio that is roughly $5,700 a year of income handed to fees; the expense ratio drag calculator makes the same point over an accumulation horizon.

Worked example: $1,000,000 at 4% with a 4% real return

Take a $1,000,000 portfolio, a 4% initial withdrawal rate, a 4% return, zero inflation and zero fees, over 30 years. Zero inflation keeps the arithmetic visible; the real return is what matters, and here it is 4%.

  1. Year-one withdrawal. $1,000,000 × 0.04 = $40,000, or $3,333.33 a month.
  2. Grow the portfolio. After 30 years the untouched balance would be $1,000,000 × 1.0430 = $3,243,397.51.
  3. Accumulate the withdrawals. Thirty payments of $40,000 taken at the start of each year and compounded at 4% come to $40,000 × 58.328335 = $2,333,133.41. The factor 58.328335 is the accumulated value of an annuity-due, (1.0430 − 1)/0.04 × 1.04.
  4. Subtract. $3,243,397.51 − $2,333,133.41 = $910,264 left after 30 years.
  5. Find the exhausting rate. ä(30, 4%) = 17.98371, so the rate that would leave exactly nothing is 100 ÷ 17.98371 = 5.56%. Your 4% sits well below it.

Now hold the nominal return at 4% and set inflation to 4% as well. The real return becomes zero, the exhausting rate falls to 1/30 = 3.33%, and the same 4% withdrawal empties the portfolio during year 25 instead of leaving $910,000. Nothing about the nominal return changed.

Withdrawal rate that exactly exhausts a portfolio

The reciprocal of the annuity-due factor, 100 ÷ ä(n, i), for withdrawals taken at the start of each year and indexed to inflation. These are the rates that leave nothing at the end under a constant real return.
Horizon0% real1% real2% real3% real4% real5% real
20 years5.00%5.49%6.00%6.53%7.08%7.64%
25 years4.00%4.50%5.02%5.58%6.15%6.76%
30 years3.33%3.84%4.38%4.95%5.56%6.20%
35 years2.86%3.37%3.92%4.52%5.15%5.82%
40 years2.50%3.02%3.58%4.20%4.86%5.55%

These rates assume returns arrive smoothly. Historical testing produces lower safe rates for the same average return, because a poor first decade in drawdown cannot be made up later.

How to read your result

Compare your chosen rate against the exhausting rate, and treat the gap as your margin for error rather than as surplus. A 4% rate against a 5.56% exhausting rate is a comfortable plan under smooth returns; the same 4% against a 4.38% exhausting rate leaves almost nothing in reserve for a bad sequence. If your rate exceeds the exhausting rate, the plan is not merely tight, it fails on its own assumptions.

Read the ending balance in today's dollars, never the nominal one. Ending with $2.1 million after 30 years at 2.5% inflation sounds like a large legacy, but it is about $1.0 million of purchasing power. The chart on this page plots the real balance for exactly this reason: a rising nominal line and a falling real line describe the same portfolio, and only one of them tells you whether you are getting poorer.

Then decide what the number is for. Ending with a large real balance means you underspent, which is a real cost, not a free win — retirees who die with most of their money intact bought security they could have converted into travel, help for family, or simply working fewer years. Ending near zero means the plan has no cushion for a long life or a late health shock. Most people should aim to end somewhere in between and, more importantly, to stay flexible: cutting spending 10% in the years after a large market fall raises the sustainable rate far more than any adjustment to the starting percentage.

Finally, sanity-check the rate against how long you actually need it. A 4% rate is calibrated to 30 years. Retiring at 50 means a 45-year horizon, where the exhausting rate at a 3% real return falls to about 3.96%, below the 4.20% shown for 40 years above, and historically tested safe rates land lower still. The FIRE number calculator handles that longer horizon, and the portfolio longevity calculator answers the reverse question of how long a given withdrawal survives.

What this model does not do

  • It assumes a constant return. There is no volatility and therefore no sequence-of-returns risk, which is the single largest reason historically tested safe rates come in below what smooth-return arithmetic allows.
  • It ignores taxes. A withdrawal from a traditional IRA is ordinary income; one from a Roth generally is not. Enter gross withdrawals for tax-deferred money.
  • It assumes you never adjust. Real retirees cut spending after bad years, and guardrail strategies that do so support materially higher starting rates than a rule that never looks at the balance.
  • It excludes guaranteed income. Social Security and pensions should be netted out of your spending before you decide what the portfolio must produce.
  • It says nothing about the required minimum distributions the IRS imposes from age 73 or 75, which can force withdrawals larger than your chosen rate late in retirement.
  • It applies one inflation rate to everything you spend. Health care and housing costs for retirees follow their own trajectories, so a single national rate is only an approximation of your personal one.

Key terms

Initial withdrawal rate
The first year's withdrawal expressed as a percentage of the starting portfolio. It is applied once; later withdrawals follow inflation.
Sequence-of-returns risk
The risk that poor returns arrive early in retirement. Two portfolios with identical average returns can end decades apart depending only on the order those returns came in.
Real return
Return after inflation, computed as (1 + nominal)/(1 + inflation) − 1. It is the only rate that matters once spending is indexed.
Annuity-due factor
The present value of $1 paid at the start of each year for n years, written ä(n, i). Its reciprocal is the withdrawal rate that exhausts a portfolio in exactly n years.
Guardrails
A withdrawal strategy that raises or cuts spending when the withdrawal rate drifts outside a band, trading a variable income for a higher average one.

Alternatives to a fixed rule

The constant-real-dollar rule is a benchmark, not the only option, and it is deliberately the most rigid strategy anyone has proposed. Three families of alternatives relax that rigidity in different ways.

Percentage-of-portfolio rules recompute the withdrawal each year as a fixed share of the current balance. They can never deplete the portfolio, because you always take a fraction of what is left, but income falls with markets and can drop sharply after a bad year. Required minimum distributions work this way, and the RMD calculator shows the IRS version of the same idea, with the percentage rising every year as life expectancy shortens.

Guardrail rules sit in the middle: spend a fixed real amount, but cut it when the current withdrawal rate rises above an upper band and raise it when it falls below a lower one. Modest, rare adjustments recover a large part of the gap between the rigid rule and the flexible one.

Floor-and-upside approaches split the problem instead of solving it. Cover essential spending with income that cannot run out — Social Security, especially delayed to 70, plus an inflation-indexed annuity or a ladder of Treasury Inflation-Protected Securities — and apply a withdrawal rule only to the discretionary layer above it. This is the only approach that actually removes longevity risk rather than modelling it, and it is worth pricing before you settle on a percentage. Size the total requirement first with the retirement savings needed calculator, then decide how much of it you want guaranteed.

Frequently asked questions

Is the 4% rule still valid?

It remains a reasonable benchmark for a 30-year retirement in a diversified, low-cost portfolio, and the argument against it is really an argument about expected real returns. At a 3% real return the arithmetic on this page supports 4.95%; at a 1% real return it supports 3.84%. Bengen's original work and the Trinity study both tested US history rather than forecasting, so use 4% as a starting point and adjust for your horizon, your costs and your flexibility.

Do I recalculate 4% of my balance every year?

No, and this is the most common misunderstanding. The percentage is applied once, in year one. After that you take the same dollar amount adjusted for inflation, whatever the portfolio is worth. Recomputing a fixed percentage of the current balance is a different strategy with different properties: it never depletes the portfolio, but your income moves with the market.

What withdrawal rate should I use for a 40-year retirement?

Lower than 4%. On the table above, a 40-year horizon at a 3% real return supports 4.20% under smooth returns, but historical testing produces safe rates below the 30-year figure because there are more chances to encounter a bad sequence. Stretch to 45 years and the same 3% real return supports only 3.96%. Plan below 4%, and pair the rate with the flexibility to earn income or cut spending in the first decade.

Should Social Security change my withdrawal rate?

It changes the amount, not the rate. Subtract guaranteed income from your spending first and apply the rate to the portfolio that funds the remainder. Delaying Social Security to 70 raises the benefit permanently and is inflation-indexed, so it directly reduces the withdrawal your portfolio has to support, which is why it is often described as the cheapest longevity insurance available.

How do fees affect the sustainable rate?

They come straight off the real return, which drives the whole calculation. Over a 30-year horizon, moving the real return from 3% to 2% because of a one-point fee lowers the exhausting rate from 4.95% to 4.38% — about $5,700 a year of income on a million-dollar portfolio. Set the fee field to zero and then to your actual all-in cost to see the difference for your own numbers.

What is a normal ending balance?

There is no normal, but read it in today's dollars rather than nominal ones. The historical testing behind the 4% rule produced a very wide spread of ending balances, from close to zero in the worst sequences to a large multiple of the starting balance in the best, and that spread is the point of the rule rather than a flaw in it. A projection that ends with many times your starting balance is telling you the assumptions are optimistic, that you plan to underspend, or both.

Why does my portfolio run out earlier than the table suggests?

Check the real return rather than the nominal one. A 5% return with 3% inflation is a 1.94% real return, and at a 30-year horizon that supports about 4.34%, not the 6.20% shown in the 5% real column. The table's columns are real returns; the field in most account statements is a nominal one.

Does this calculator account for market crashes?

No. It applies your return every year without variation, so it cannot show sequence-of-returns risk, which is the dominant hazard in early retirement. Use it to understand the mechanics and the sensitivity to assumptions, then treat the gap between your rate and the exhausting rate as the buffer against the volatility this model leaves out. A Monte Carlo or historical-sequence simulation is the right tool for quantifying that risk.

References

  • Determining Withdrawal Rates Using Historical Data, Journal of Financial Planning, October 1994 — William P. Bengen
  • Retirement Savings: Choosing a Withdrawal Rate That Is Sustainable, AAII Journal, February 1998 (the Trinity study) — Philip L. Cooley, Carl M. Hubbard and Daniel T. Walz
  • Theory of Interest, 3rd edition (annuity-due present and accumulated values) — Stephen G. Kellison, McGraw-Hill
  • Consumer Price Index for All Urban Consumers (CPI-U)U.S. Bureau of Labor Statistics