Your savings over time
Savings left at the end
Where your retirement income comes from
Each year's spending, by source. Red means a shortfall: money you'd need but wouldn't have.
Year-by-year table
How this works
- Market history. Like FI Calc, this uses Robert Shiller's dataset: U.S. stocks (S&P 500 with dividends), 10-year U.S. government bonds and U.S. inflation, one figure per year from 1871 to 2022. Your plan is run once for every start year. When a run reaches past 2022, it loops back to 1871, so every start year gets a full lifetime. These are U.S. market results; Canadian stocks have had a broadly similar long-run return with their own ups and downs.
- Today's dollars. Everything is shown after inflation, so $45,000 means what $45,000 buys today. CPP, OAS and the OAS clawback threshold all rise with inflation, so they stay steady in these terms.
- CPP: 2026 maximum at 65 is $1,507.65/month. It drops 0.6% for each month you start before 65 and rises 0.7% for each month after, up to 70.
- OAS: maximum is $762.50/month at 65–74 and $838.75 at 75+ (October–December 2026). It rises 0.6% for each month you delay, up to 36% at 70. With fewer than 40 years in Canada after 18, you get a share (for example 20 years = half).
- OAS clawback: if your taxable income tops $95,323 (2026 threshold), 15% of the excess is taken back from OAS. RRSP withdrawals, CPP, OAS, pensions and half of non-registered capital gains count. TFSA withdrawals don't.
- FHSA: $8,000 a year, $40,000 lifetime. If you buy a first home, the money leaves your retirement savings at that age. If not, it moves into your RRSP tax-free.
- Withdrawal strategies. Spending target: savings top up your benefits to a set total income. 4% rule (constant dollar, from William Bengen's research): take a % of savings in year one, then that same inflation-adjusted amount every year. Fixed amount: a set dollar amount from savings every year. VPW (Bogleheads variable percentage withdrawal): take a rising % of your current balance each year, aiming to spend it all by 100, assuming stocks beat inflation by 5% and bonds by 1.9%, capped at 10%. A plan "fails" when savings can't cover the planned withdrawal; VPW never fails this way, but its income rises and falls with the market. With a spending target, extra is withdrawn to cover any OAS clawback; with the other strategies the clawback lowers that year's income.
- Withdrawal order: non-registered first, then RRSP, then TFSA last, since TFSA money is tax-free and doesn't count toward the clawback.
- Not included: income tax (enter spending before tax), yearly tax on non-registered dividends and interest, the Guaranteed Income Supplement, RRIF minimum withdrawals, pension income splitting with a spouse, and selling a home.
CPP and OAS figures from Canada.ca, checked November 2026. This is an educational estimate, not financial advice.