Financial · Live
Retirement,
on the back of an envelope.
A precise retirement-savings calculator. Project your nest egg from current age, retirement age, current savings, and monthly contributions; see the inflation-adjusted purchasing power; and translate the final balance into estimated monthly income using the 4% rule (or your own withdrawal rate).
Inputs
Your plan
Assumptions
- Years until retirement
- 35 yr
- Total contributions
- $210,000.00
- Investment growth
- $953,181.10
Nest egg at retirement
age 65 · 35y away
≈ $500,665.14 in today's dollars after inflation · ≈ $3,960.60/mo at 4% withdrawal
Trajectory
Year by year
Schedule
Year-by-year balance
| Age | Balance |
|---|---|
| 30 | $25,000.00 |
| 31 | $33,003.54 |
| 32 | $41,585.67 |
| 33 | $50,788.19 |
| 34 | $60,655.97 |
| 35 | $71,237.08 |
| 36 | $82,583.11 |
| 37 | $94,749.34 |
| 38 | $107,795.07 |
| 39 | $121,783.88 |
| 40 | $136,783.94 |
| 41 | $152,868.35 |
| 42 | $170,115.51 |
| 43 | $188,609.47 |
| 44 | $208,440.35 |
| 45 | $229,704.82 |
| 46 | $252,506.49 |
| 47 | $276,956.50 |
| 48 | $303,174.00 |
| 49 | $331,286.76 |
| 50 | $361,431.80 |
| 51 | $393,756.03 |
| 52 | $428,416.98 |
| 53 | $465,583.57 |
| 54 | $505,436.93 |
| 55 | $548,171.30 |
| 56 | $593,994.94 |
| 57 | $643,131.18 |
| 58 | $695,819.47 |
| 59 | $752,316.61 |
| 60 | $812,897.93 |
| 61 | $877,858.68 |
| 62 | $947,515.45 |
| 63 | $1,022,207.71 |
| 64 | $1,102,299.49 |
| 65 | $1,188,181.10 |
Field guide
How a retirement projection actually works.
A retirement calculator is fundamentally three numbers running through the same equation: how much you have today, how much you add each month, and how long the money has to grow. The expected rate of return decides what compound interest does with all that, and inflation tells you how much the resulting pile is actually worth.
The accumulation formula
Two pieces, both standard time-value of money:
FVcontrib = PMT · [ ((1 + r/12)n − 1) / (r/12) ]
nestEgg = FVlump + FVcontrib
- P: lump sum already saved today
- PMT: recurring monthly contribution
- r: annual rate of return (decimal)
- n: number of months until retirement
The first equation grows your existing savings; the second grows each future contribution from the day it's made. Add them together and you have your nest egg.
Why starting early matters more than saving more
Compound interest is multiplicative in time, additive in contribution. A 25-year-old contributing $200/mo until 65 at 7% ends with roughly $525,000. A 35-year-old contributing $400/mo until 65 at the same rate ends with about $489,000 — slightly less, despite putting in twice as many dollars per month. Time in the market is the asset; rates of return are the lever; the monthly contribution is just fuel. Start early, even small.
Realistic return assumptions
The S&P 500's nominal return since 1928 is about 10% per year; subtract roughly 2.5–3% for inflation and you get a real return of about 7%. That's the default in this calculator. A balanced 60/40 portfolio runs closer to 5–6% real; a bond-heavy portfolio nearer to 3–4% real. Don't plug in a 12% return: that's what your past best year felt like, not what the next 30 years will deliver.
Inflation: nominal vs real
$1,000,000 in 30 years is not the same $1,000,000 as today. To get the purchasing power, divide by cumulative inflation:
At 2.5% inflation, $1M in 30 years buys about $477,000 worth of today's groceries and rent. The hero number above shows both: the nominal dollar amount in big amber, and the real (today's-dollars) value as the subtitle.
The 4% rule (and what it really says)
William Bengen's 1994 paper and the 1998 Trinity-study follow-up showed that, historically, a retiree could withdraw 4% of their initial portfolio in year one, then adjust that dollar amount for inflation each year thereafter, and have very high odds of the portfolio lasting 30 years. So a $1M nest egg supports roughly $40,000/yr, or $3,333/mo in withdrawals, adjusted upward for inflation each year.
More recent revisions (especially Bengen's own 2020 re-analysis) suggest 4.7–5% may be safe, while high-CAPE-ratio environments arguably warrant 3.5%. The withdrawal rate above defaults to 4% but is adjustable.
Worked example
Age 30, retire at 65, $25,000 already saved, $500/mo contribution, 7% nominal return, 2.5% inflation:
- Months until retirement:
35 × 12 = 420 - Lump-sum FV:
$25,000 × 1.00583420 ≈ $290,500 - Contribution FV:
$500 × [(1.00583420 − 1) / 0.00583] ≈ $902,000 - Nominal nest egg: ≈
$1,192,500 - Real (today's $):
$1,192,500 / 1.02535 ≈ $504,500 - 4% withdrawal: ≈
$3,975/mo(in nominal future dollars)
Account types worth knowing
- Traditional 401(k) / IRA: contributions are pre-tax (lower taxable income today), withdrawals are taxed as ordinary income in retirement.
- Roth 401(k) / IRA: contributions are after-tax, withdrawals are tax-free. Math favors Roth when you expect higher future tax rates.
- HSA (with an HDHP) — pre-tax in, tax-free out for medical, and after age 65 acts like a traditional IRA. Triple tax-advantaged.
- Taxable brokerage: no tax break, but no contribution limits and no withdrawal age restrictions. Long-term capital gains are taxed at lower preferential rates.
What this calculator doesn't model
For clarity, the calculator deliberately stays focused. Not included:
- Social Security: adds roughly
$1,500–$3,500/mofor typical earners; the SSA's "estimate your benefit" tool is the right place to size this. - Sequence-of-returns risk: the order in which good and bad years happen matters at the start of withdrawal. Real-world simulations use Monte Carlo or historical bootstrapping.
- Tax brackets in retirement: your marginal rate may differ then. Use the Income Tax calculator to check.
- Healthcare costs: Fidelity estimates
$165k+per couple in retirement; not a uniform expense. - Required Minimum Distributions (RMDs) — start at age 73 for traditional accounts.
Disclaimer
This calculator is a planning tool, not financial advice. Markets vary, inflation varies, and your circumstances evolve. Use the projection as a directional check on whether you're saving in the right ballpark; revisit yearly and adjust contributions as your income grows.