Calculator

Retiring in 2005: $1M grew to $5M on a 3% withdrawal

Retiring in 2005 with $1M and a 3% inflation-adjusted withdrawal, the portfolio was worth $5M after 21 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 2005

100% S&P 500
75/25 stocks/bonds (Trinity study mix)
Major market event
Starting: $1,000,000 · Withdrawal: 3.0%