what history actually did
Retire nine years later, in 1975, with the same $1M and the same rule, and you died with $3.95M. Same plan. Different decade.
You asked for the link. The planner every chart came from is one tap away; the slides are below if you want them again.
Open the planner Type in one paycheck. About three minutes, in the browser.
Where to go next
Type in one paycheck and it runs your plan through every year of market history since 1871, with the taxes worked out. About three minutes, in the browser.
Open itSources: Shiller monthly series 1871-2026. Bengen 1994 setup. No tax, no Social Security.; Engine output, balances in the dollars of the start year. Withdrawals rise with the CPI of each window's own years..