Pension Drawdown Calculator UK 2025/26

Pension Drawdown Calculator UK 2025/26: How Long Will Your Pot Last?

This Pension Drawdown Calculator UK 2025/26 shows how long your pension pot will last in flexi-access drawdown, using the 2025/26 income tax bands and the £11,973 full new State Pension. Pension drawdown — officially flexi-access drawdown — is the most popular way for UK retirees to access their pension savings since the 2015 pension freedoms reforms. Instead of exchanging your pension pot for a guaranteed annuity income, drawdown lets you keep your money invested while making flexible withdrawals. Enter your pot size, age, withdrawal amount and growth assumption above to see year-by-year pot values, tax on each withdrawal and the age your money is projected to run out.

How the Pension Drawdown Calculator Works

The calculator projects your pension pot forward one year at a time. Each year it applies your expected growth rate to the opening balance, subtracts your withdrawal (uprated annually by your chosen inflation rate so your income keeps its real value), and estimates the income tax due once your State Pension and drawdown income are stacked together. The 25% tax-free element (Pension Commencement Lump Sum, up to £268,275) is taken first and is not taxed; only the taxable 75% counts as income. The Pension Drawdown Calculator UK 2025/26 repeats this for up to 50 years and reports the age your pot is projected to last, plus a side-by-side comparison of how 3%, 4%, 5% and 6% withdrawal rates change that outcome.

Worked Example: £350,000 Pot at Age 67

Suppose you have a £350,000 pension pot and retire at 67, the current State Pension age. You take the 25% tax-free lump sum (£87,500), leaving £262,500 invested in drawdown, and withdraw £20,000 a year, assuming 5% growth and 2.5% inflation. With the full new State Pension of £11,973 also starting at 67, your total taxable income in year one is £31,973. After the £12,570 personal allowance, £19,403 is taxed at 20% — about £3,881 of tax — leaving a net income of roughly £28,092 in year one (drawdown plus State Pension, less tax). At these assumptions the £262,500 invested pot is projected to last into your early-to-mid 80s; dropping the withdrawal to £15,000 (a little under 6% of the invested pot) stretches it considerably further. Use the calculator with your own figures, because outcomes are highly sensitive to growth, inflation and the order of investment returns.

What Is Pension Drawdown?

Pension drawdown allows you to take an income from your pension pot while the remainder stays invested. Before the pension freedoms of April 2015, most retirees were effectively compelled to buy an annuity. Now, flexible access drawdown gives you complete control over how much you withdraw and when.

There are two main approaches to accessing your pension in drawdown:

• PCLS + Flexi-Access Drawdown: Take your Pension Commencement Lump Sum (25% tax-free, up to £268,275) upfront, then move the rest into drawdown. All subsequent drawdown withdrawals are fully taxable as income.
• UFPLS (Uncrystallised Funds Pension Lump Sum): Each withdrawal is automatically 25% tax-free and 75% taxable. No large upfront lump sum. More flexible for income planning.

How Long Will Your Pension Pot Last? Key Factors

The longevity of your pension pot in drawdown depends on four main variables:

1. Initial pot size: Larger pots have more resilience against market downturns and provide more income room.
2. Annual withdrawal amount: The single most controllable factor. Withdrawing more means faster depletion.
3. Investment growth rate: Historical UK equity market returns have averaged around 7-8% nominal (4.5-5.5% real) over the long term.
4. Inflation: UK CPI has averaged approximately 2-3% annually over the past 30 years, with spikes in 2022-2023. Drawdown withdrawals need to increase over time to maintain purchasing power.

Withdrawal Rate Comparison: 3%, 4%, 5%, 6%

For a £500,000 pension pot at 5% annual growth:

Rate	Annual Income	Monthly Income	Pot Lasts (approx)	Assessment
3%	£15,000	£1,250	Indefinite	Very sustainable
4%	£20,000	£1,667	30+ years	Standard safe rate
5%	£25,000	£2,083	25-28 years	Moderate risk
6%	£30,000	£2,500	18-22 years	High risk for 30yr

Note: State Pension (£11,973/year) adds to these figures from age 67, effectively reducing your required drawdown rate at that point.

Tax in Pension Drawdown: What You Will Actually Pay

All drawdown income (beyond the 25% tax-free element) counts as earned income. It is added to your State Pension, any part-time work, rental income, or savings interest, then taxed at the applicable rate. To check the exact tax on a given income, use our Income Tax Calculator.

2025/26 Income Tax Bands:

• Personal Allowance: £0 - £12,570 at 0%
• Basic rate: £12,571 - £50,270 at 20%
• Higher rate: £50,271 - £125,140 at 40%
• Additional rate: above £125,140 at 45%

Practical Example: State Pension (£11,973) + Drawdown (£18,000) = £29,973 total income. Tax: £29,973 - £12,570 = £17,403 taxable at 20% = £3,481 tax. Net income = £26,492. This is above the PLSA moderate standard (£31,300) - just supplemented by the tax-free lump sum if taken.

Emergency tax codes: HMRC often applies emergency (Month 1) tax codes to initial drawdown payments, meaning you may be overtaxed initially. Reclaim via P55 form or by contacting HMRC directly.

UFPLS vs PCLS + Drawdown: Which Is More Tax Efficient?

The choice between UFPLS and PCLS with drawdown depends heavily on your total income and personal allowance usage. For someone with no other income, UFPLS can be highly tax-efficient as each payment uses the 25% tax-free component to offset the taxable portion.

Example with £400,000 pot, needing £20,000/year:

PCLS approach: Take £100,000 tax-free upfront. Remaining £300,000 in drawdown. Draw £20,000/year. With State Pension (£11,973), total income = £31,973. Tax: (£31,973 - £12,570) × 20% = £3,881/year.

UFPLS approach: Take £20,000/year (£5,000 tax-free, £15,000 taxable). With State Pension: £26,973 total. Tax: (£26,973 - £12,570) × 20% = £2,881/year. Saves £1,000 tax annually.

GAD Limits: History and Post-2015 Freedom

Before April 2015, capped drawdown was regulated by the Government Actuary's Department (GAD) limits, which restricted annual withdrawals to 150% of an equivalent annuity income. These limits were removed by the Taxation of Pensions Act 2014, effective April 2015. Post-2015, there are no GAD limits in flexi-access drawdown. You can withdraw your entire pension pot in one go if you wish (though this would typically result in a large tax bill).

Sequence of Returns Risk: The Hidden Danger

Sequence of returns risk is one of the most important concepts in drawdown planning. Unlike the accumulation phase, where the order of returns is irrelevant to your final pot size, in drawdown poor early returns can permanently impair your portfolio.

Consider two retirees both starting with £500,000 at 4% drawdown. Retiree A experiences -20% in year 1, then 7% average thereafter. Retiree B experiences 7% average for years 1-10, then -20% in year 11. Retiree A's pot may deplete 8-10 years earlier than Retiree B's, despite both experiencing the same average return over their lifetimes.

Mitigation strategies:

• Cash buffer: Keep 1-3 years of living expenses in cash (Premium Bonds, easy-access savings). Draw from cash in bad years, replenish in good years.
• Bucket strategy: Bucket 1 (0-3 years): Cash. Bucket 2 (3-10 years): Bonds and income funds. Bucket 3 (10+ years): Equities for growth.
• Flexible withdrawals: Reduce withdrawals by 10-20% in years when markets fall 20%+. State Pension provides a floor.
• Partial annuity: Use part of the pot to buy a guaranteed income (floor income), take the rest in drawdown for flexibility.

Death Benefits in Drawdown

Pension drawdown is exceptionally favourable for inheritance compared to annuities. If you die before age 75, your remaining drawdown pot can be passed to any nominated beneficiary completely tax-free. They can receive it as a lump sum or continue the drawdown themselves (successor's drawdown). If you die at age 75 or older, beneficiaries receive the pot but pay income tax at their marginal rate on withdrawals.

Crucially, pension drawdown pots currently sit outside your estate for inheritance tax (IHT) purposes - meaning no 40% IHT applies. This makes pension drawdown an excellent multigenerational wealth transfer vehicle. Important: from 6 April 2027, most unused pension funds will be brought into your estate for IHT (announced at Autumn Budget 2024 and now legislated), so this advantage is changing - consult a specialist for the current position.

UK Drawdown Platforms: Where to Hold Your Pension in Drawdown

Choosing the right platform for drawdown matters because charges can significantly reduce your pot over decades. Key considerations include annual platform charges, investment range, drawdown flexibility, and customer service.

• Hargreaves Lansdown: UK's largest retail investment platform. Platform charge 0.45% p.a. (reduces for larger pots; capped at £45/year for shares and ETFs). Excellent tools and customer service. Best for those wanting comprehensive guidance.
• Vanguard Investor: Ultra-low cost. 0.15% platform charge (capped at £375/year). Vanguard funds only (excellent low-cost index funds). Best for passive investors with straightforward needs.
• AJ Bell: Competitive charges on larger pots. SIPP platform charge 0.25% (capped at £120/year for shares). Good range including investment trusts and individual stocks.
• Interactive Investor: Fixed fee (£9.99-£19.99/month). Very cost-effective for pots over £100,000. Wide investment range.
• Fidelity Personal Investing: 0.35% p.a. (capped at £45/year for ETFs and investment trusts). Good fund range and research tools.

Frequently Asked Questions

Related Calculators

• Pension Pot Calculator UK
• Annuity Calculator UK
• Pension Calculator UK 2025/26
• Inflation Adjusted Calculator
• Income Tax Calculator
• Current UK Annuity Rates 2026 (Reference)