$300,000 at $20,000 a year, year by year
Starting at 65, the money runs out at age 84. The withdrawal grows 2% a year, so by year 20 it is $29,136; the balance earns 5% on what is left after each withdrawal.
| Year | Age | Balance at start | Withdrawal | Balance at end |
|---|---|---|---|---|
| 1 | 65 | $300,000 | $20,000 | $294,000 |
| 2 | 66 | $294,000 | $20,400 | $287,280 |
| 3 | 67 | $287,280 | $20,808 | $279,796 |
| 4 | 68 | $279,796 | $21,224 | $271,500 |
| 5 | 69 | $271,500 | $21,649 | $262,344 |
| 6 | 70 | $262,344 | $22,082 | $252,275 |
| 7 | 71 | $252,275 | $22,523 | $241,240 |
| 8 | 72 | $241,240 | $22,974 | $229,179 |
| 9 | 73 | $229,179 | $23,433 | $216,034 |
| 10 | 74 | $216,034 | $23,902 | $201,738 |
| 11 | 75 | $201,738 | $24,380 | $186,226 |
| 12 | 76 | $186,226 | $24,867 | $169,427 |
| 13 | 77 | $169,427 | $25,365 | $151,265 |
| 14 | 78 | $151,265 | $25,872 | $131,662 |
| 15 | 79 | $131,662 | $26,390 | $110,537 |
| 16 | 80 | $110,537 | $26,917 | $87,800 |
| 17 | 81 | $87,800 | $27,456 | $63,362 |
| 18 | 82 | $63,362 | $28,005 | $37,125 |
| 19 | 83 | $37,125 | $28,565 | $8,988 |
| 20 | 84 | $8,988 | $8,988 | $0 |
The odds $300,000 lasts at $20,000 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 $20,000 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 | 49% | 33% |
| 25 years | 26% | 18% |
| 30 years | 16% | 11% |
| 35 years | 12% | 8% |
| 40 years | 8% | 5% |
What other returns and inflation do
| Return | No raise | 2% raise | 3% raise |
|---|---|---|---|
| 3% | 20 years | 17 years | 15 years |
| 4% | 22 years | 18 years | 17 years |
| 5% | 26 years | 20 years | 18 years |
| 6% | 33 years | 22 years | 20 years |
| 7% | 59 years | 26 years | 22 years |
$20,000 a year from other balances
| Balance | Lasts |
|---|---|
| $200,000 | 12 years |
| $250,000 | 16 years |
| $300,000 | 20 years |
| $350,000 | 24 years |
| $400,000 | 30 years |
| $450,000 | 36 years |
| $500,000 | 44 years |
| $600,000 | 60+ years |
Tax on a $20,000 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 | $0 | 0% |
| 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 $20,000 a year ($1,667 a month) from $300,000, raised 2.0% a year for inflation, at a steady 5.0% return, the money runs out in year 20, around age 84. To make it last exactly 30 years, you could start at $14,756 a year.
Other withdrawals from $300,000
| Withdrawal a year | A month | Lasts |
|---|---|---|
| $10,000 | $833 | 60+ years |
| $12,000 | $1,000 | 44 years |
| $15,000 | $1,250 | 30 years |
| $20,000 | $1,667 | 20 years |
| $25,000 | $2,083 | 15 years |
| $30,000 | $2,500 | 12 years |
All withdrawals and the odds on one page: how long $300,000 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.