Calculator

Retiring in 1977: $1M grew to $103.9M on a 3.5% withdrawal

Retiring in 1977 with $1M and a 3.5% inflation-adjusted withdrawal, the portfolio was worth $103.9M after 49 years, as of the latest data. Its worst year was 2008, when the S&P 500 lost 35.2% including dividends.

Portfolio Value: Started in 1977

100% S&P 500
100% bonds (Trinity study mix)
Major market event
Starting: $1,000,000 · Withdrawal: 3.5%