Living Annuity Calculator - How Long Will My Annuity Payments Last?

There was an error with your calculation.

Living Annuity Results

Annuity Term: 50+ years

Initial Monthly Income: R 4,166.67

Total Withdrawn: R 5,347,701.18

Total Interest: R 8,362,963.95

Total Withdrawn

Total Interest

Balance

AGE BEGINNING BALANCE INTEREST WITHDRAWALS ENDING BALANCE DRAWDOWN
56 R 1,000,000.00 R 78,192.14 R 50,000.00 R 1,028,192.14 5.0%
57 R 1,028,192.14 R 80,396.54 R 51,409.61 R 1,057,179.08 5.0%
58 R 1,057,179.08 R 82,663.09 R 52,858.95 R 1,086,983.22 5.0%
59 R 1,086,983.22 R 84,993.54 R 54,349.16 R 1,117,627.60 5.0%
60 R 1,117,627.60 R 87,389.69 R 55,881.38 R 1,149,135.91 5.0%
61 R 1,149,135.91 R 89,853.40 R 57,456.80 R 1,181,532.51 5.0%
62 R 1,181,532.51 R 92,386.56 R 59,076.63 R 1,214,842.44 5.0%
63 R 1,214,842.44 R 94,991.13 R 60,742.12 R 1,249,091.45 5.0%
64 R 1,249,091.45 R 97,669.13 R 62,454.57 R 1,284,306.01 5.0%
65 R 1,284,306.01 R 100,422.63 R 64,215.30 R 1,320,513.34 5.0%
66 R 1,320,513.34 R 103,253.76 R 66,025.67 R 1,357,741.44 5.0%
67 R 1,357,741.44 R 106,164.71 R 67,887.07 R 1,396,019.08 5.0%
68 R 1,396,019.08 R 109,157.72 R 69,800.95 R 1,435,375.84 5.0%
69 R 1,435,375.84 R 112,235.11 R 71,768.79 R 1,475,842.16 5.0%
70 R 1,475,842.16 R 115,399.26 R 73,792.11 R 1,517,449.31 5.0%
71 R 1,517,449.31 R 118,652.61 R 75,872.47 R 1,560,229.45 5.0%
72 R 1,560,229.45 R 121,997.68 R 78,011.47 R 1,604,215.66 5.0%
73 R 1,604,215.66 R 125,437.05 R 80,210.78 R 1,649,441.93 5.0%
74 R 1,649,441.93 R 128,973.39 R 82,472.10 R 1,695,943.23 5.0%
75 R 1,695,943.23 R 132,609.43 R 84,797.16 R 1,743,755.49 5.0%
76 R 1,743,755.49 R 136,347.97 R 87,187.77 R 1,792,915.69 5.0%
77 R 1,792,915.69 R 140,191.91 R 89,645.78 R 1,843,461.82 5.0%
78 R 1,843,461.82 R 144,144.22 R 92,173.09 R 1,895,432.95 5.0%
79 R 1,895,432.95 R 148,207.96 R 94,771.65 R 1,948,869.27 5.0%
80 R 1,948,869.27 R 152,386.26 R 97,443.46 R 2,003,812.06 5.0%
81 R 2,003,812.06 R 156,682.35 R 100,190.60 R 2,060,303.81 5.0%
82 R 2,060,303.81 R 161,099.56 R 103,015.19 R 2,118,388.18 5.0%
83 R 2,118,388.18 R 165,641.30 R 105,919.41 R 2,178,110.08 5.0%
84 R 2,178,110.08 R 170,311.09 R 108,905.50 R 2,239,515.66 5.0%
85 R 2,239,515.66 R 175,112.52 R 111,975.78 R 2,302,652.40 5.0%
86 R 2,302,652.40 R 180,049.32 R 115,132.62 R 2,367,569.10 5.0%
87 R 2,367,569.10 R 185,125.29 R 118,378.45 R 2,434,315.94 5.0%
88 R 2,434,315.94 R 190,344.37 R 121,715.80 R 2,502,944.51 5.0%
89 R 2,502,944.51 R 195,710.59 R 125,147.23 R 2,573,507.87 5.0%
90 R 2,573,507.87 R 201,228.09 R 128,675.39 R 2,646,060.57 5.0%
91 R 2,646,060.57 R 206,901.14 R 132,303.03 R 2,720,658.67 5.0%
92 R 2,720,658.67 R 212,734.12 R 136,032.93 R 2,797,359.86 5.0%
93 R 2,797,359.86 R 218,731.55 R 139,867.99 R 2,876,223.42 5.0%
94 R 2,876,223.42 R 224,898.06 R 143,811.17 R 2,957,310.32 5.0%
95 R 2,957,310.32 R 231,238.42 R 147,865.52 R 3,040,683.22 5.0%
96 R 3,040,683.22 R 237,757.53 R 152,034.16 R 3,126,406.59 5.0%
97 R 3,126,406.59 R 244,460.42 R 156,320.33 R 3,214,546.68 5.0%
98 R 3,214,546.68 R 251,352.28 R 160,727.33 R 3,305,171.63 5.0%
99 R 3,305,171.63 R 258,438.44 R 165,258.58 R 3,398,351.49 5.0%
100 R 3,398,351.49 R 265,724.37 R 169,917.57 R 3,494,158.29 5.0%
101 R 3,494,158.29 R 273,215.71 R 174,707.91 R 3,592,666.09 5.0%
102 R 3,592,666.09 R 280,918.25 R 179,633.30 R 3,693,951.03 5.0%
103 R 3,693,951.03 R 288,837.93 R 184,697.55 R 3,798,091.41 5.0%
104 R 3,798,091.41 R 296,980.89 R 189,904.57 R 3,905,167.74 5.0%
105 R 3,905,167.74 R 305,353.42 R 195,258.39 R 4,015,262.77 5.0%