S
SenseCalc
Updated 6 April 2026

Pension Drawdown Calculator · Free UK 2026/27

Project how long your pension pot will last, with year-by-year drawdown simulation at your chosen withdrawal rate and growth assumption.

✓ Free to use✓ Year-by-year simulation✓ 25% tax-free cash✓ Instant results

Pension Drawdown Calculator

Enter pot, withdrawal, and growth rate. Year-by-year projection appears instantly

£
£
%

Pot exhausted in year 38

Year 38

Withdrawal rate: 5.0% of pot, reduce withdrawals or increase growth to extend

Starting pot

£200,000.00

Annual withdrawal

£10,000.00

Growth rate

4% p.a.

Withdrawal rate

5.0%

Pot after year 5

£187,000.83

Pot after year 10

£171,185.34

Pot after year 15

£151,943.39

Pot after year 20

£128,532.61

Pot after year 25

£100,049.82

Pot after year 30

£65,396.15

Projections are illustrative only and assume a constant growth rate, actual returns vary. This is not financial advice. Seek independent regulated advice before accessing your pension.

How Pension Drawdown Works

Quick Answer: Pension drawdown keeps your pot invested while you withdraw income flexibly. The pot grows at your investment return but shrinks with each withdrawal. At a 4% withdrawal rate, a £200,000 pot withdrawing £8,000/year at 4% growth lasts indefinitely, but if returns are lower or withdrawals higher, the pot depletes faster.

What is Flexi-Access Drawdown?

Flexi-access drawdown lets you keep your pension invested and draw income as needed, there is no requirement to buy an annuity. You take 25% as a tax-free lump sum (PCLS, capped at £268,275), then draw taxable income from the remaining pot at any level. The key risk is investment performance and sequence of returns, poor early returns combined with high withdrawals can rapidly deplete a pot.

Formula

Pot (year n+1) = (Pot(year n) − withdrawal) × (1 + growth rate)

e.g. (£200,000 − £8,000) × 1.04 = £199,680 after year 1

Worked Example, £200,000 pot, £8,000/year, 4% growth

Starting pot£200,000
Annual withdrawal£8,000
Growth rate4% p.a.
Pot after year 5~£199,600
Pot after year 10~£197,400
Pot after year 20~£186,600

At a 4% withdrawal rate with 4% growth, the pot is approximately self-sustaining. Higher withdrawals or lower growth accelerate depletion.

Frequently Asked Questions

Pension drawdown (also called income drawdown or flexi-access drawdown) lets you keep your pension invested and withdraw money as and when you need it. Unlike an annuity, your income is not guaranteed and depends on investment performance and withdrawal rate. You can take your 25% tax-free cash first (up to £268,275) then draw taxable income from the remainder.