Retirement calculator

Where you are

Annual savings$9,000

Retirement plan

Projection horizon: 55 years, including 27 years before retirement.

Spending and income

Spending period

First-year savings withdrawal need is $42,000 after user-entered other retirement income.

Assumptions

%
%
%

Spending and other income inflate annually. The projection is deterministic and does not model sequence risk, taxes, or guaranteed income rules.

What changes the result

These are sensitivity prompts from the same assumptions, not recommendations or advice.

Save more$0Approximate extra monthly savings needed before retirement when there is a shortfall.
Retire later27 yearsMore accumulation years and fewer withdrawal years usually improve the estimate.
Spend less$42,000Lower annual withdrawals reduce the required retirement-date balance.

Balance by age

Accumulation and retirement years use separate colors. A marker appears if savings deplete.

Projected retirement savings balance by age through accumulation and retirement$0$1M$2M$3M$4MAgeBalance405264768895
Age 95Balance: $3,813,410Phase: Retirement

Annual schedule

Rows use annual contributions or withdrawals before that year's growth.

YearAgePhaseStarting balanceContributionsOther incomeWithdrawalsGrowthEnding balance
140Accumulation$250,000$9,000$0$0$16,835$275,835
241Accumulation$275,835$9,000$0$0$18,514$303,349
342Accumulation$303,349$9,000$0$0$20,303$332,652
443Accumulation$332,652$9,000$0$0$22,207$363,859
544Accumulation$363,859$9,000$0$0$24,236$397,095
645Accumulation$397,095$9,000$0$0$26,396$432,491
746Accumulation$432,491$9,000$0$0$28,697$470,188
847Accumulation$470,188$9,000$0$0$31,147$510,336
948Accumulation$510,336$9,000$0$0$33,757$553,092
1049Accumulation$553,092$9,000$0$0$36,536$598,628
1150Accumulation$598,628$9,000$0$0$39,496$647,124
1251Accumulation$647,124$9,000$0$0$42,648$698,772
1352Accumulation$698,772$9,000$0$0$46,005$753,778
1453Accumulation$753,778$9,000$0$0$49,581$812,358
1554Accumulation$812,358$9,000$0$0$53,388$874,746
1655Accumulation$874,746$9,000$0$0$57,444$941,190
1756Accumulation$941,190$9,000$0$0$61,762$1,011,952
1857Accumulation$1,011,952$9,000$0$0$66,362$1,087,314
1958Accumulation$1,087,314$9,000$0$0$71,260$1,167,575
2059Accumulation$1,167,575$9,000$0$0$76,477$1,253,052
2160Accumulation$1,253,052$9,000$0$0$82,033$1,344,085
2261Accumulation$1,344,085$9,000$0$0$87,951$1,441,036
2362Accumulation$1,441,036$9,000$0$0$94,252$1,544,288
2463Accumulation$1,544,288$9,000$0$0$100,964$1,654,252
2564Accumulation$1,654,252$9,000$0$0$108,111$1,771,363
2665Accumulation$1,771,363$9,000$0$0$115,724$1,896,087
2766Accumulation$1,896,087$9,000$0$0$123,831$2,028,917
2867Retirement$2,028,917$0$30,000$42,000$89,411$2,076,329
2968Retirement$2,076,329$0$30,750$43,050$91,498$2,124,776
3069Retirement$2,124,776$0$31,519$44,126$93,629$2,174,279
3170Retirement$2,174,279$0$32,307$45,229$95,807$2,224,857
3271Retirement$2,224,857$0$33,114$46,360$98,032$2,276,529
3372Retirement$2,276,529$0$33,942$47,519$100,305$2,329,316
3473Retirement$2,329,316$0$34,791$48,707$102,627$2,383,236
3574Retirement$2,383,236$0$35,661$49,925$104,999$2,438,310
3675Retirement$2,438,310$0$36,552$51,173$107,421$2,494,558
3776Retirement$2,494,558$0$37,466$52,452$109,895$2,552,001
3877Retirement$2,552,001$0$38,403$53,764$112,421$2,610,658
3978Retirement$2,610,658$0$39,363$55,108$115,000$2,670,550
4079Retirement$2,670,550$0$40,347$56,485$117,633$2,731,698
4180Retirement$2,731,698$0$41,355$57,897$120,321$2,794,121
4281Retirement$2,794,121$0$42,389$59,345$123,065$2,857,841
4382Retirement$2,857,841$0$43,449$60,829$125,866$2,922,878
4483Retirement$2,922,878$0$44,535$62,349$128,724$2,989,253
4584Retirement$2,989,253$0$45,649$63,908$131,641$3,056,985
4685Retirement$3,056,985$0$46,790$65,506$134,617$3,126,096
4786Retirement$3,126,096$0$47,960$67,143$137,653$3,196,606
4887Retirement$3,196,606$0$49,158$68,822$140,750$3,268,534
4988Retirement$3,268,534$0$50,387$70,542$143,910$3,341,902
5089Retirement$3,341,902$0$51,647$72,306$147,132$3,416,727
5190Retirement$3,416,727$0$52,938$74,114$150,418$3,493,031
5291Retirement$3,493,031$0$54,262$75,966$153,768$3,570,833
5392Retirement$3,570,833$0$55,618$77,866$157,184$3,650,151
5493Retirement$3,650,151$0$57,009$79,812$160,665$3,731,004
5594Retirement$3,731,004$0$58,434$81,808$164,214$3,813,410

Formula and methodology

The calculator grows current savings and recurring contributions until retirement using the pre-retirement return assumption. In retirement, it inflates spending and user-entered other income each year, withdraws the remaining spending need from savings, then applies the retirement return assumption.

Readiness estimate

Readiness compares the projected balance at retirement with the estimated capital needed to cover withdrawals through the planning age. Extra monthly savings is an estimate of the additional pre-retirement savings needed to close that retirement-date gap.

No advice or live data

This educational tool uses only the assumptions you enter. It does not use live market data, estimate Social Security, model taxes, simulate market volatility, or provide personalized retirement advice.

Assumptions and limits

Results are deterministic annual projections. They do not include account type rules, required minimum distributions, withdrawal ordering, healthcare costs, long-term care, home equity, debt, or insurance.

Related calculators

Compare this topic with the 401(k) , Investment , Compound interest pages.

Other retirement income

Enter other retirement income manually if you want it included. FinTools does not estimate benefits, claiming ages, pension formulas, annuity payouts, or policy rules.

Need help?

See the retirement calculator help page for inputs, methodology, FAQ, and troubleshooting.

How to read a retirement projection

A retirement projection answers one narrow question: given your savings, contributions, spending, and assumptions, does the money last until your planning age? The answer is not a prediction. It is a consistency check on the plan you typed in, and its real value is showing which input moves the result the most.

Savings, spending, and the gap other income fills

In retirement, each year's spending is met first from other income — a pension, part-time work, or benefits you enter yourself — and the remainder is withdrawn from savings. The smaller that withdrawal, the longer the balance lasts, which is why even a modest reliable income stream can extend a plan by years. The calculator inflates both spending and other income annually so the gap stays in consistent dollars.

Why inflation matters more over long horizons

At 2.5% inflation, spending needs roughly double every 28 years. A plan that covers $50,000 of annual spending today must cover about $100,000 in the final years of a long retirement. Over a 30-plus-year horizon, the inflation assumption often changes the outcome more than a half-point change in returns — the compounding works against you, as the compound interest calculator makes visible.

Planning age vs life expectancy

The planning age is when the projection stops, not a guess at lifespan. Planning to an average life expectancy means roughly half of retirees would outlive the money, so projections commonly run to age 90 or 95. Pushing the planning age later is the cheapest stress test available: if the plan still works, it has a genuine margin.

What to try when savings run out early

If the balance hits zero before the planning age, adjust one input at a time to see which lever is strongest: retiring a year or two later, trimming annual spending, or raising contributions while still working. Use the 401(k) calculator to estimate how much an increased payroll contribution and employer match add by retirement, and the investment calculator to test savings held outside a workplace plan. For how the popular 4% rule relates to projections like this one, read How Much Do You Need To Retire?.