WallStSmart

Retirement Calculator

Project your retirement nest egg through accumulation and see exactly when your money runs out in drawdown. Inflation-adjusted, two-phase simulation that combines saving years and spending years into one timeline.

Nest Egg at Age 65

$2,705,358

$1,114,572 in today's purchasing power

Shortfall

Money runs out at age 88

(2 years short)

Sustainable Monthly (4% rule)

$9K

$4K in today's $

Total Contributions

$590K

Over 30 years

Investment Growth

$2.12M

From compounding

Years to Retire

30

Then 25 in retirement

Wealth Timeline

Accumulation PhaseDrawdown Phase

Year-by-Year Projection

AgePhaseBalance
35accumulation$50,000
36accumulation$73,440
37accumulation$98,755
38accumulation$126,096
39accumulation$155,623
40accumulation$187,513
41accumulation$221,954
42accumulation$259,151
43accumulation$299,323
44accumulation$342,708
45accumulation$389,565
46accumulation$440,170
47accumulation$494,824
48accumulation$553,850
49accumulation$617,598
50accumulation$686,446
51accumulation$760,801
52accumulation$841,105
53accumulation$927,834
54accumulation$1,021,500
55accumulation$1,122,660
56accumulation$1,231,913
57accumulation$1,349,906
58accumulation$1,477,339
59accumulation$1,614,966
60accumulation$1,763,603
61accumulation$1,924,131
62accumulation$2,097,502
63accumulation$2,284,742
64accumulation$2,486,962
65accumulation$2,705,358
66drawdown$2,687,709
67drawdown$2,664,589
68drawdown$2,635,588
69drawdown$2,600,271
70drawdown$2,558,174
71drawdown$2,508,810
72drawdown$2,451,659
73drawdown$2,386,172
74drawdown$2,311,770
75drawdown$2,227,835
76drawdown$2,133,719
77drawdown$2,028,731
78drawdown$1,912,144
79drawdown$1,783,186
80drawdown$1,641,044
81drawdown$1,484,856
82drawdown$1,313,711
83drawdown$1,126,647
84drawdown$922,647
85drawdown$700,638
86drawdown$459,484
87drawdown$197,986
88Depleted$0
89Depleted$0
90Depleted$0

How Retirement Math Works

A retirement plan has two phases that work in opposite directions. The accumulation phase builds wealth: monthly contributions plus compound growth, compounding for decades. The drawdown phase spends it: regular withdrawals plus continued (slower) growth, slowly drawing the balance down. The goal is for the drawdown phase to last as long as you do.

Three variables decide whether your plan works: how much you save during working years, what return you earn (pre and post retirement), and how much you spend in retirement (in today's dollars, inflated forward). Most plans fail not because of bad markets but because of optimistic assumptions on any of these three. This calculator forces you to think about all three explicitly.

The trickiest variable is inflation. A 5,000 dollar monthly budget today is not the same as 5,000 dollars in 30 years. At 3 percent inflation, 5,000 dollars today becomes roughly 12,000 dollars after 30 years to buy the same things. This calculator inflates your withdrawal need each year, so your retirement income maintains real purchasing power.

The Two Phases

Accumulation runs from your current age to your retirement age. Each year, you add your monthly contributions times twelve. The balance grows at your pre-retirement return rate (typically 7 to 10 percent for a stock-heavy portfolio). The longer this phase, the more compound growth does the heavy lifting.

Drawdown runs from retirement age to life expectancy (or until the money runs out, whichever comes first). Each year, you withdraw a year's worth of expenses, then the remaining balance grows at your in-retirement return rate (typically 4 to 6 percent for a more conservative mix). Withdrawals are inflated year over year to maintain purchasing power.

The chart shows both phases on one timeline. The green section is accumulation. The coral section is drawdown. If the line hits zero before your life expectancy, you have a shortfall. The calculator marks the exact age the money runs out.

How to Use This Calculator

  1. Set your timeline. Current age, planned retirement age, life expectancy. Life expectancy is conservative: plan to age 90 or beyond for safety.
  2. Enter your savings. Current balance across all retirement accounts (401k, IRA, taxable). Monthly contribution going forward.
  3. Pick realistic return rates. 7 to 8 percent pre-retirement. 4 to 6 percent post-retirement. Use conservative numbers.
  4. Set your retirement spending in today's dollars. Think about what monthly expenses look like once you stop working. The calculator inflates this forward automatically.
  5. Check the verdict. Either your money lasts beyond life expectancy (on track) or it runs out at a specific age (shortfall). If shortfall, adjust contribution, retirement age, or spending.

Frequently Asked Questions

How much do I need to retire?+

A common rule of thumb is 25 times your annual expenses, which assumes a 4 percent safe withdrawal rate. If you need 60,000 dollars a year to live, you need 1.5 million dollars saved. This is a rough guide. The real answer depends on your expected investment return in retirement, inflation, life expectancy, and any other income like Social Security or a pension.

What is the 4 percent rule?+

The 4 percent rule comes from the Trinity Study, which found that a portfolio of 50 percent stocks and 50 percent bonds could sustain a 4 percent annual withdrawal rate (adjusted for inflation) for 30 years with high probability. Withdraw 4 percent of your starting balance in year one, then increase that dollar amount by inflation each year. The rule is a starting point, not a guarantee. Sequence of returns risk and longer retirements can break it.

What return rate should I assume for retirement?+

Pre-retirement, an 8 percent return is reasonable for a growth-oriented portfolio heavy in stocks. Post-retirement, most people shift toward more bonds and use 5 to 6 percent. Be conservative. The biggest planning mistake is assuming high returns and discovering reality is lower. Use lower numbers and be pleasantly surprised, rather than higher numbers and run out of money.

How does inflation affect retirement?+

Inflation quietly destroys retirement plans. At 3 percent inflation, prices double every 24 years. If you need 5,000 dollars a month today, in 30 years you will need over 12,000 dollars a month for the same lifestyle. This calculator adjusts withdrawals for inflation each year so your retirement income maintains real purchasing power.

When should I start saving for retirement?+

As early as possible. Compound growth makes the first decade of contributions worth several times the last decade. Someone who saves from age 25 to 35 then stops typically ends up with more money than someone who saves from 35 to 65, simply because of compounding. The Cost of Waiting in our Compound Interest Calculator illustrates this directly.

Should I include Social Security in my plan?+

If you are within 10 years of retirement, you can estimate Social Security from your earnings record (your statement at ssa.gov is accurate). If retirement is further away, the program may change, so plan with reduced benefits or treat Social Security as a buffer rather than a foundation. This calculator focuses on the nest egg itself. Add Social Security as a separate reduction to your monthly withdrawal need.

What if my money runs out before life expectancy?+

The calculator shows the exact age at which your savings deplete. If this is before your life expectancy, you have three levers: save more during working years, retire later (more accumulation, fewer years to fund), or reduce your retirement expenses. Adjust the inputs to find a combination that works. Real plans usually combine all three.

How accurate is this calculator?+

Like all retirement projections, this calculator assumes steady returns and inflation. In reality, both vary year to year and sequence of returns matters significantly. Use this as a baseline plan, then stress-test by lowering the return rate, raising inflation, or shortening the time to retirement. If your plan still works under pessimistic assumptions, you are well-prepared.

About WallStSmart's Retirement Calculator

This calculator runs a full two-phase simulation year by year: accumulation from current age to retirement, then drawdown until life expectancy or until the money runs out. All calculations include inflation adjustment. Everything runs in your browser. Nothing is stored or sent anywhere.