Pension Drawdown Calculator
Calculate how long your pension pot will last with drawdown. See year-by-year projections with growth.
By Konstantin Iakovlev · Founder, Calks.uk
Last updated: · Verified against HMRC and GOV.UK 2026/27 rates
Rates verified: 28 September 2026
Your Pot Will Last
25 years 1 month
After £75,000.00 tax-free lump sum
| Year | Withdrawn | Growth | Balance |
|---|---|---|---|
| 1 | £15,000.00 | £10,023.19 | £220,023.19 |
| 2 | £15,000.00 | £9,794.55 | £214,817.74 |
| 3 | £15,000.00 | £9,555.41 | £209,373.15 |
| 4 | £15,000.00 | £9,305.29 | £203,678.44 |
| 5 | £15,000.00 | £9,043.68 | £197,722.12 |
| 6 | £15,000.00 | £8,770.04 | £191,492.16 |
| 7 | £15,000.00 | £8,483.84 | £184,976.01 |
| 8 | £15,000.00 | £8,184.49 | £178,160.50 |
| 9 | £15,000.00 | £7,871.39 | £171,031.88 |
| 10 | £15,000.00 | £7,543.90 | £163,575.78 |
| 11 | £15,000.00 | £7,201.37 | £155,777.15 |
| 12 | £15,000.00 | £6,843.10 | £147,620.25 |
| 13 | £15,000.00 | £6,468.37 | £139,088.62 |
| 14 | £15,000.00 | £6,076.43 | £130,165.06 |
| 15 | £15,000.00 | £5,666.48 | £120,831.54 |
| 16 | £15,000.00 | £5,237.70 | £111,069.25 |
| 17 | £15,000.00 | £4,789.23 | £100,858.47 |
| 18 | £15,000.00 | £4,320.15 | £90,178.62 |
| 19 | £15,000.00 | £3,829.51 | £79,008.13 |
| 20 | £15,000.00 | £3,316.34 | £67,324.48 |
| 21 | £15,000.00 | £2,779.60 | £55,104.08 |
| 22 | £15,000.00 | £2,218.20 | £42,322.27 |
| 23 | £15,000.00 | £1,631.00 | £28,953.28 |
| 24 | £15,000.00 | £1,016.83 | £14,970.11 |
| 25 | £15,000.00 | £374.45 | £344.56 |
| 26 | £345.85 | £1.29 | £0.00 |
Disclaimer
This calculator is for guidance only. It is not financial or tax advice: check anything you rely on against the official source or a qualified adviser. Rates and figures come from HMRC, GOV.UK and The Pensions Regulator and are reviewed for the 2026/27 tax year. Everything is calculated in your browser; nothing you enter is sent to our servers.
How It Works
Flexi-access drawdown lets you take 25% of your pension pot as a tax-free Pension Commencement Lump Sum and then draw taxable income from the remaining 75% while the pot stays invested. The tax-free share is fixed at crystallisation, so on a £200,000 pot £50,000 comes out tax-free and £150,000 moves into the drawdown fund, where every later withdrawal is taxed as earned income at your marginal rate. Access to a defined contribution pension starts at 55, rising to 57 from April 2028.
Taking the lump sum and moving the rest into drawdown is only one of three routes. You can leave the pot uncrystallised and take Uncrystallised Funds Pension Lump Sums instead, where each payment is a quarter tax-free and three-quarters taxable, or hand the money to an insurer in exchange for an annuity. Drawdown buys flexibility at the cost of managing the investments yourself, while an annuity buys certainty and gives that flexibility up. However you take it, the tax-free element is capped at £268,275 across all your pensions.
Longevity projections weigh investment growth against the rate you are drawing. At a 4% withdrawal rate with 5% nominal growth and 0.5% charges, a pot typically lasts 30 years or more. Push the rate to 6% and the same pot may be exhausted inside 20 years. The 4% figure traces back to Bengen in 1994, who withdrew 4% of the starting pot and raised it with inflation each year. UK research from Cazalet and the PFS argues 3.5% is safer given lower bond yields and longer lifespans, which on a £400k pot is the difference between £16,000 and £14,000 a year.
Sequence-of-returns risk explains why two pensioners with the same average 7% return over 30 years can end up in very different places. A 20% fall in year one does far more damage than the same fall in year 29, because the early loser is selling units cheaply while also drawing income, and the pot never recovers the ground. Holding two or three years of withdrawals in cash avoids forced selling during a crash, trimming equity exposure as retirement approaches softens the swings, and annuitising part of the pot puts a floor under essential spending.
Income tax on drawdown stacks on top of everything else you receive, State Pension included. The first £12,570 of total income falls under the personal allowance, then 20% applies up to £50,270, 40% up to £125,140 and 45% above that, with the allowance tapering by £1 for every £2 earned over £100,000 to produce an effective 60% rate between £100,000 and £125,140. Since only a quarter of the pot escapes tax altogether, the pace of withdrawal matters as much as the total. Drawing £37,700 inside the basic-rate band costs £7,540, while emptying a pot quickly pushes the same money into far higher bands.
Whether to stay in drawdown or convert to an annuity is the other question these projections inform. Drawdown keeps the pension invested, lets income flex with need, and leaves whatever remains to your family, although from 6 April 2027 most unused pension funds and death benefits will count towards your estate for inheritance tax (anything left to a spouse or civil partner stays exempt), and if you die at 75 or over your beneficiaries also pay income tax on what they draw. An annuity pays a guaranteed income for life with no investment risk, and the best rates in September 2026 are around 7.5% to 8% at age 65 on a single-life level basis, though nothing passes on unless the policy is joint-life. Many retirees do both in sequence, drawing down through the active years of their 60s and 70s and buying an annuity from about 75, when rates are higher and decisions harder.
Drawdown from a £300,000 pension pot at age 60
- Tax-free lump sum (25%): £300,000 x 25% = £75,000
- Remaining drawdown fund: £225,000, invested at assumed 5% growth minus 0.5% charges (4.5% net)
- Annual withdrawal of £15,000 (about 6.7% of the drawdown fund), taken monthly and not raised for inflation
- Tax from 60 to 66, with no other income: (£15,000 − £12,570 personal allowance) x 20% = £486 a year
- Tax from State Pension age of 67: the full new State Pension of £12,547.60 uses almost all of the allowance, so (£15,000 + £12,547.60 − £12,570) x 20% = £2,995.52 a year
- Projected pot duration at this withdrawal rate: 25 years 1 month (to about age 85)
Frequently Asked Questions
- How much can I safely withdraw from my pension each year?
- The often-cited Trinity Study rule takes 4% of the pot in year one, then raises the amount by 2-3% a year for inflation, which historically sustained a 30-year retirement with a high probability of success. On a £500,000 pot that is £20,000 in the first year. UK studies point to a more conservative 3.5-3.7% given higher inflation and lower bond yields. Above 4.5%, an early market fall can exhaust the pot ten years sooner than expected, while below 3% the pot survives but the income may not cover what you need.
- How is money taken from pension drawdown taxed?
- A quarter of the pot is tax-free, up to a lifetime limit of £268,275, and the remaining three-quarters is taxed as income at 20, 40 or 45% when you draw it. The full new State Pension of £12,547.60 plus £25,000 of drawdown makes £37,547.60 of income and around £4,996 of tax, all within the basic rate. Keeping total income under £50,270 avoids the higher-rate band, so phasing withdrawals over 10 to 20 years usually costs far less tax than emptying the pot in a few large payments.
- What is sequence of returns risk in drawdown?
- It is the way the order of returns, not just the average, decides how long a pot lasts once you are drawing income. Take a £500,000 pot at a 4% withdrawal rate with a 6% average return. If the first three years return minus 15%, minus 10% and minus 5% before the good years arrive, the pot runs dry in year 22. Reverse the order so it gains 20%, 15% and 10% first and the pot lasts 40 years or more. Holding one to two years of expenses in cash and cutting spending in down years both blunt the effect.
- At what age can I start taking pension drawdown?
- From 55 at present, rising to 57 from April 2028. At that point you can take the 25% Pension Commencement Lump Sum tax-free and move the rest into flexi-access drawdown, or leave the pot untouched and take Uncrystallised Funds Pension Lump Sums, where each withdrawal is a quarter tax-free and three-quarters taxable. The tax-free entitlement across all your pensions is capped at £268,275.