This graph shows the inflation adjusted ending portfolio value for each of the 54 different 30 year retirement scenarios.  The starting conditions were a fixed annuity of $22,000/year, an inflation adjusted income goal of $44,000/year,  and a starting portfolio value of $716,700 (which is 22,000 x 9.85 + 22,000/.044). The withdrawal methodology was described in the Combining it all section.