Calculator · free, no signup
How much can you actually withdraw?
Run a retirement plan against every market cycle since 1928 — or sample from them at random — and see not just whether it worked, but when it failed, how badly, and what would have had to change.
Historical precedent
94.2%
Across 69 historical retirements starting in every year from 1928 to 1996, withdrawing 4% of the portfolio in year one, the money lasted in 94.2% of them. It ran out in 4.
What was left at the end
The spread is the point. A plan that ends with $3.72M in the good case and $107.64K in the bad one is not well described by its average.
The worst year to have started
1965 — the money ran out in year 27. Retiring into that sequence meant withdrawing from a portfolio that fell early and never got the chance to compound back. The best start, 1982, finished with $5.19M. Same plan, same rules — the only difference is the year it began.
When the money ran out
Failures cluster late — the portfolio limps for years before it goes. That's time to notice and adjust, which a binary success rate never shows you.
What would have to change
Withdrawing 3.85% instead — $1,500 less a year — reaches a 95% historical success rate. A longer horizon or a different allocation moves it too; try them above.
This is one snapshot of one plan. Fuego keeps your real balances quarter by quarter, so the number is yours rather than one you typed in — free, and without ever linking a bank.
Track it over timeReal (inflation-adjusted) returns, annual rebalancing, withdrawal taken at the start of each year. Not modelled: taxes, Social Security or pensions, healthcare and ACA subsidies, long-term care, or spending that changes as you age. Historical cycles overlap, so they aren't independent samples — read the rate as how often this plan would have worked, never as the probability that yours will. For education, not financial advice.
Your numbers stay in the URL and in this browser — nothing is sent anywhere, and no account is needed.
What a “safe withdrawal rate” actually means
It's the share of your portfolio you take in the first year of retirement, then adjust for inflation each year after. A 4% rate on a $1M portfolio means $40,000 in year one, and $40,000 of buying power every year after that — more dollars each time, because prices rise. It is not a rule about how much you can take every year forever; it is a starting point that history suggests survives a long retirement.
Where the 4% rule came from
In 1994 William Bengen tested withdrawal rates against actual US market history and found that 4% survived every 30-year period he examined, including retirements beginning at the worst possible moments. The Trinity study, a few years later, reached broadly similar conclusions using a slightly different method. Together they gave the FIRE movement its most quoted number — and, unhelpfully, its most over-quoted one.
The experts disagree, and it's worth knowing why
Bengen himself has since revised his figure upward — to roughly 4.7% — after adding asset classes his original work didn't include, notably small-cap stocks. Morningstar, working from forward-looking return and valuation assumptions rather than historical replay, has published figures nearer 3.9%. Both are credible; they differ because one asks “what would have worked?” and the other asks “what is likely to work from here?”
That gap — call it 3.9% to 4.7% on a $1M portfolio, or $39,000 to $47,000 a year — is not a failure of the research. It is the honest width of the uncertainty, and any tool presenting a single number as the safe rate is hiding it from you. Move the inputs above and watch how much the answer depends on assumptions you chose.
Sequence risk is what actually kills plans
Two retirements can earn the identical average return over thirty years and end in completely different places, purely because of the order the returns arrived in. A bad first decade means withdrawing from a shrinking portfolio, and there is less left to recover with when markets turn. The same bad decade at the end lands on a portfolio that has already compounded, and barely registers.
This is why the worst start years in the record — 1929, the mid-1960s, 2000 — are the ones the whole field argues about, and why an average-return spreadsheet will always be more optimistic than reality deserves. The simulation above replays those sequences intact rather than smoothing them.
What this does not model
Taxes. Social Security or a pension. Healthcare costs and ACA subsidies. Long-term care. Spending that changes as you age — and it does; most people spend less in their seventies than their sixties. Any of these can move the answer more than the withdrawal rate itself, and a calculator that quietly assumes them away is telling you less than it appears to.
One more caveat worth stating plainly: historical cycles overlap, so they are not independent samples. A 95% success rate means “this plan survived 95% of the overlapping historical windows”, not “there is a 95% chance your retirement works”. The future is allowed to be worse than anything in the record.
Work out the rest of the picture
The withdrawal rate decides the size of the target. These two decide when you reach it.
Or let Fuego keep the numbers for you — free, no bank linking, and your data stays yours.
