Year Portfolio Start 4% Withdrawl Market Return (6%) Portfolio End Living Expenses 2015 $1,000,000 $40,000 $60,000 $1,020,000 $40,000 2016 $1,020,000 $40,800 $61,200 $1,040,400 $40,800 2017 $1,040,400 $41,616 $62,424 $1,061,208 $41,616 2018 $1,061,208 $42,448 $63,672 $1,082,432 $42,448 2019 $1,082,432 $43,297 $64,946 $1,104,081 $43,297 2020 $1,104,081 $44,163 $66,245 $1,126,162 $44,163 2021 $1,126,162 $45,046 $67,570 $1,148,686 $45,046 2022 $1,148,686 $45,947 $68,921 $1,171,659 $45,947 2023 $1,171,659 $46,866 $70,300 $1,195,093 $46,866 2024 $1,195,093 $47,804 $71,706 $1,218,994 $47,804 2025 $1,218,994 $48,760 $73,140 $1,243,374 $48,760 2026 $1,243,374 $49,735 $74,602 $1,268,242 $49,735 2027 $1,268,242 $50,730 $76,095 $1,293,607 $50,730 2028 $1,293,607 $51,744 $77,616 $1,319,479 $51,744 2029 $1,319,479 $52,779 $79,169 $1,345,868 $52,779 2030 $1,345,868 $53,835 $80,752 $1,372,786 $53,835
|