$250,000 at $25,000 a year, year by year
Starting at 65, the money runs out at age 76. The withdrawal grows 2% a year, so by year 20 it is $36,420; the balance earns 5% on what is left after each withdrawal.
| Year | Age | Balance at start | Withdrawal | Balance at end |
|---|---|---|---|---|
| 1 | 65 | $250,000 | $25,000 | $236,250 |
| 2 | 66 | $236,250 | $25,500 | $221,288 |
| 3 | 67 | $221,288 | $26,010 | $205,041 |
| 4 | 68 | $205,041 | $26,530 | $187,437 |
| 5 | 69 | $187,437 | $27,061 | $168,395 |
| 6 | 70 | $168,395 | $27,602 | $147,832 |
| 7 | 71 | $147,832 | $28,154 | $125,662 |
| 8 | 72 | $125,662 | $28,717 | $101,792 |
| 9 | 73 | $101,792 | $29,291 | $76,126 |
| 10 | 74 | $76,126 | $29,877 | $48,561 |
| 11 | 75 | $48,561 | $30,475 | $18,990 |
| 12 | 76 | $18,990 | $18,990 | $0 |
The odds $250,000 lasts at $25,000 a year
Returns arrive in a random order, and a few bad years early do the most damage. In 1,000 simulated markets, this is the share in which $25,000 a year, rising with inflation, still leaves money in the account after each number of years.
| For | Trinity-style (7%, 12%) | Cautious (5%, 15%) |
|---|---|---|
| 20 years | 4% | 4% |
| 25 years | 1% | 2% |
| 30 years | 0% | 1% |
| 35 years | 0% | 0% |
| 40 years | 0% | 0% |
What other returns and inflation do
| Return | No raise | 2% raise | 3% raise |
|---|---|---|---|
| 3% | 12 years | 11 years | 10 years |
| 4% | 13 years | 11 years | 11 years |
| 5% | 14 years | 12 years | 11 years |
| 6% | 15 years | 13 years | 12 years |
| 7% | 16 years | 14 years | 13 years |
$25,000 a year from other balances
| Balance | Lasts |
|---|---|
| $250,000 | 12 years |
| $300,000 | 15 years |
| $350,000 | 18 years |
| $400,000 | 22 years |
| $450,000 | 25 years |
| $500,000 | 30 years |
| $600,000 | 40 years |
| $700,000 | 56 years |
| $750,000 | 60+ years |
| $800,000 | 60+ years |
Tax on a $25,000 withdrawal
From a traditional 401(k) or IRA, the whole withdrawal is ordinary income, and it can make more of your Social Security taxable. Federal tax it adds at 65 on 2026 rules, estimates:
| Household | Federal tax | Share of the withdrawal |
|---|---|---|
| Single, $24,000 of Social Security | $790 | 3% |
| Married, $42,000 of Social Security | $0 | 0% |
Roth withdrawals after 59½ and a five-year holding period are tax-free; money in a taxable account is taxed only on the gains. The retirement tax calculator adds state tax.
The calculator, set to these numbers
Taking $25,000 a year ($2,083 a month) from $250,000, raised 2.0% a year for inflation, at a steady 5.0% return, the money runs out in year 12, around age 76. To make it last exactly 30 years, you could start at $12,296 a year.
Other withdrawals from $250,000
| Withdrawal a year | A month | Lasts |
|---|---|---|
| $8,000 | $667 | 60+ years |
| $10,000 | $833 | 44 years |
| $12,000 | $1,000 | 32 years |
| $15,000 | $1,250 | 23 years |
| $20,000 | $1,667 | 16 years |
| $25,000 | $2,083 | 12 years |
All withdrawals and the odds on one page: how long $250,000 lasts.
How it is worked out
The steady-return figures are the how-long calculator’s own math: the withdrawal comes out at the start of each year, the rest earns the return, and the next withdrawal is 2% larger to keep up with inflation. Real markets do not return the same every year, so the odds come from 1,000 simulated sequences of yearly returns: Trinity-style (7% average, 12% volatility, 3% inflation) and cautious (5%, 15%, 2%). Taxes and fees are not taken out; take them from the withdrawal you enter. More on the method on the methodology page.