Last week, we looked at a retirement withdrawal strategy that crashed and burned for Mr. and Mrs. Growth. They were withdrawing from a $1,000,000 nest egg using the familiar 4% rule. That rule starts with a 4% withdrawal in Year 1 and then adds 3% each year to the withdrawal amount to keep up with inflation. It turned out that the growth in the Growth’s retirement assets just could not keep up with the compounding effect of that 3% per year inflation increment. Their average annual return also equaled 3%. They ran out of money in Year 25 of a 30-year plan.
If you recall, the Growths’ financial advisor set them up with a conservative asset allocation to match their conservative risk profile. In last week’s article, the return on their portfolio exactly matched the rate of inflation at 3% per year, and it just wasn’t enough.
The Growths’ advisor recommended an asset allocation and a withdrawal strategy to meet their goals. The advisor adjusted their asset allocations according to his understanding of Modern Portfolio Theory. In addition to his formal training, he keeps up with his field by reading journals, newsletters, and the Wall Street Journal every day. He believed that the best path to follow was a total return strategy.
The Growths seemingly had already done the hard part by accumulating the $1,000,000. In a total return strategy, a withdrawal plan is mandatory. That is because the portfolio is not constructed to generate all the income needed. Rather, it is designed to have parts of the nest egg be sold off each year to obtain the cash needed for living expenses. The most common guideline is the 4% rule as described above, with 3% withdrawal increments each year to cover inflation.
Assumptions
Several commenters objected to the “unrealistic” nature of the assumptions in last week’s sample. So let’s revisit the situation and run other trials using different assumptions.
- Instead of the flat 3% return every year, the returns will follow the pattern actually achieved by the stock market in 2000-2009. That 10-year span will simply be repeated to get the 30-year total return sequence.
- The Growths requested a conservative portfolio. I use two models to reflect what their advisor has achieved through asset allocation.
- Model A: Two-thirds of the S&P 500’s returns are achieved each year. This not only reflects the conservative construction of their asset allocation (it’s heavy on bonds), but it also dampens the volatility of their portfolio, as bonds tend to do.
- Model B: Here, their advisor hits a home run. He manages to out-gain the S&P 500 by 5% each and every year, in good years and in bad.
- Just for fun, we’ll run the 30-year sequence twice.
- Trial 1: The sequence will be run forward, just as it happened. This is a real stress test, because the 2000-2009 period started with three bad years.
- Trial 2: The sequence will be run backward. This produces positive returns in 6 of the first 7 years and should get the portfolio off to a great start in its quest to achieve the Growths’ 30-year retirement goal.
Other assumptions remain the same:
- Mr. and Mrs. Growth start off with $1,000,000 on the day they both retire.
- Following their advisor’s recommendation, they follow the 4% + inflation rule for making withdrawals from their retirement nest egg.
- Transaction costs are ignored.
- Taxes are ignored.
- Each withdrawal is made at the beginning of the year.
- The nest egg’s balance at the end of each year—after that year’s annual growth—equals its beginning balance for the next year.
Discussion:
I lied. Running the return sequence forward and backward is not just for fun. It is, in fact, a main point of this article. I want to demonstrate the surprising impact that the sequence of returns has on the entire 30-year strategy.
One suggestion by commenters last week was that the Growths not make their first withdrawal at the beginning of the first year but rather at the end of the year. I thought about making this change but then realized that it does not conform to the basic premise. It would impact the results if someone handed the Growths $40,000 to live on in their first year. But they need to fund their first year of retirement themselves—that’s what the nest egg is for. So either we can say that they have $1,000,000 and take $40,000 out for the first year, or we can say that they have the first year covered but a portfolio of only $960,000. They can’t have it both ways. We can’t just add $40,000 to the portfolio that they do not have.
Here’s the return series. The table below shows:
- Actual year.
- Year number in the Growths’ retirement. The 10-year series will be repeated to total 30 years. The series will be run both forward (Trial 1) and backward (Trial 2).
- The actual total returns including dividends of the S&P 500 (according to MoneyChimp) in 2000-2009, rounded to the nearest whole percent.
- Model A: Volatility cut down to 2/3 of what it actually was.
- Model B: Five percent added to each year’s returns.
Year | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 |
Year# | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
Actual | -9% | -12 | -22 | 29 | 11 | 5 | 16 | 6 | -37 | 27 |
A | -6% | -8 | -15 | 19 | 7 | 3 | 11 | 4 | -25 | 18 |
B | -4% | -7 | -17 | 34 | 16 | 10 | 16 | 11 | -32 | 32 |
This will give us four shots at a successful 30-year retirement for the Growths: 1A, 2A, 1B, and 2B. Do you think any of them will work? Here are the trials:
- 1A: Years run forward; volatility dampened to 2/3 of actual.
- 2A: Years run backward, volatility same as 1A
- 1B: Years run forward; returns 5% better than S&P 500.
- 2B: Years run backward; returns same as in 1B.
Run 1A: Sequence Run Forward and Volatility Dampened to 2/3 of S&P 500’s Volatility
First Decade:
Year Number | Beginning Balance $ | Amount Withdrawn $ | Amount Remaining $ | Annual Return % | End Balance $ |
1 | 1,000,000 | 40,000 | 960,000 | -6 | 902,400 |
2 | 902,400 | 41,200 | 861,200 | -8 | 792,304 |
3 | 792,304 | 42,436 | 749,868 | -15 | 637,388 |
4 | 637,388 | 43,709 | 593,679 | 19 | 706,478 |
5 | 706,478 | 45,020 | 661,458 | 7 | 707,760 |
6 | 707.760 | 46,371 | 661,389 | 3 | 681,230 |
7 | 681,230 | 47,762 | 633,468 | 11 | 703,150 |
8 | 703,150 | 49,195 | 653,955 | 4 | 680,113 |
9 | 680,113 | 50,671 | 629,442 | -25 | 472,082 |
10 | 472,082 | 52,191 | 419,891 | 18 | 495,471 |
Second Decade:
11 | 495,471 | 53,757 | 441,714 | -6 | 415,211 |
12 | 415,211 | 55,370 | 359,841 | -8 | 331,054 |
13 | 331,054 | 57,031 | 274,023 | -15 | 232,919 |
14 | 232,919 | 58,742 | 174,177 | 19 | 207,271 |
15 | 207,271 | 60,504 | 146,767 | 7 | 157,041 |
16 | 157,041 | 62,319 | 94,722 | 3 | 97,563 |
17 | 97,563 | 64,189 | 33,374 | 11 | 37,045 |
18 | 37,045 | 66,115 | (29,609) | 0 | 0 |
19 | 0 | 0 | 0 | 0 | 0 |
20 | 0 | 0 | 0 | 0 | 0 |
Third Decade:
There is no third decade. The Growths ran out of money in Year 18 of their planned 30-year retirement.
Run 2A: Sequence Run Backward and Volatility Dampened to 2/3 of S&P 500’s Volatility
First Decade:
Year Number Beginning Balance $ Amount Withdrawn $ Amount Remaining $ Annual Return % End Balance $ 1 1,000,000 40,000 960,000 18 1,132,800 2 1,132,800 41,200 1,091,600 -25 818,700 3 818,700 42,436 776,254 4 807,315 4 807,315 43,709 763,606 11 847,602 5 847,602 45,020 802,582 3 826,660 6 826,660 46,371 780289 7 834,909 7 834,909 47,762 787,147 19 936,705 8 936,705 49,195 887,510 -15 754,383 9 754,383 50,671 703,712 -8 647,415 10 647,415 52,191 595,224 -6 559,511
Second Decade:
11 559,511 53,757 505,754 18 596,790 12 596,790 55,370 540949 -25 405,711 13 405,711 57,031 348,680 4 362,628 14 362,628 58,742 303,886 11 337,313 15 337,313 60,504 276,809 3 285,113 16 285,113 62,319 222,794 7 238,390 17 238,390 64,189 174,201 19 207,299 18 207,299 66,115 141,184 -15 120,006 19 120,006 68,098 51,908 -8 47,755 20 47,755 70,141 (22,386) 0 0
Third Decade:
Once again, there is no third decade. The Growths ran out of money in Year 20 of their planned 30-year retirement. The resequencing of returns did get them an extra two years.
Run 2A: Sequence Run Forward and Returns 5% Better than S&P 500 Every Year
First Decade:
Year Number Beginning Balance $ Amount Withdrawn $ Amount Remaining $ Annual Return % End Balance $ 1 1,000,000 40,000 960,000 -4 921,600 2 921,600 41,200 880,400 -7 818,772 3 818,772 42,436 776,336 -17 644,359 4 644,359 43,709 600,650 34 804,871 5 804,871 45,020 759,851 16 881,427 6 881,427 46,371 835,056 10 918,562 7 918,562 47,762 870,800 16 1,010,127 8 1,010,127 49,195 960,932 11 1,066,635 9 1,066,635 50,671 1,015,964 -32 690,856 10 690,857 52,191 638,665 32 843,037
Second Decade:
11 | 843,037 | 53,757 | 789,280 | -4 | 757,709 |
12 | 757,709 | 55,370 | 702,339 | -7 | 653,175 |
13 | 653,175 | 57,031 | 596,144 | -17 | 494,800 |
14 | 494,800 | 58,742 | 436,058 | 34 | 584,317 |
15 | 584,317 | 60,504 | 523,813 | 16 | 607,623 |
16 | 607,623 | 62,319 | 545,303 | 10 | 599,835 |
17 | 599,835 | 64,189 | 535,646 | 16 | 621,349 |
18 | 621,349 | 66,115 | 555,234 | 11 | 616,310 |
19 | 616,310 | 68,098 | 548,212 | -32 | 372,784 |
20 | 372,784 | 70,141 | 302,643 | 32 | 399,489 |
Third Decade:
21 | 399,489 | 72,245 | 327,244 | -4 | 314,154 |
22 | 314,154 | 74,413 | 239,741 | -7 | 222,959 |
23 | 222,959 | 76,645 | 146,314 | -17 | 121,441 |
24 | 121,441 | 78,944 | 42,497 | 34 | 56,946 |
25 | 56,946 | 81,312 | (24,366) | 0 | 0 |
26 | 0 | 0 | 0 | 0 | 0 |
27 | 0 | 0 | 0 | 0 | 0 |
28 | 0 | 0 | 0 | 0 | 0 |
29 | 0 | 0 | 0 | 0 | 0 |
30 | 0 | 0 | 0 | 0 | 0 |
Once again, this withdrawal scheme fails, this time in Year 25.
Run 2B: Sequence Run Backward and Annual Returns 5% Better than S&P 500
First Decade:
Year Number | Beginning Balance $ | Amount Withdrawn $ | Amount Remaining $ | Annual Return % | End Balance $ |
1 | 1,000,000 | 40,000 | 960,000 | 32 | 1,267,200 |
2 | 1,267,200 | 41,200 | 1,226,000 | -32 | 833,680 |
3 | 833,680 | 42,436 | 791,244 | 11 | 878,281 |
4 | 878,281 | 43,709 | 834,572 | 16 | 968,103 |
5 | 968,103 | 45,020 | 923,083 | 10 | 1,015,392 |
6 | 1,015,392 | 46,371 | 969,021 | 16 | 1,124,064 |
7 | 1,124,064 | 47,762 | 1,076,302 | 34 | 1,442,244 |
8 | 1,442,244 | 49,195 | 1,393.049 | -17 | 1,156,231 |
9 | 1,156,231 | 50,671 | 1,105,560 | -7 | 1,028,171 |
10 | 1,028,171 | 52,191 | 975,980 | -4 | 936,941 |
Second Decade:
11 | 936,941 | 53,757 | 883,184 | 32 | 1,165,802 |
12 | 1,165,802 | 55,370 | 1,110,432 | -32 | 755,094 |
13 | 755,094 | 57,031 | 698,063 | 11 | 774,850 |
14 | 774,850 | 58,742 | 716,108 | 16 | 830,685 |
15 | 830,685 | 60,504 | 770,181 | 10 | 847,199 |
16 | 847,199 | 62,319 | 784,880 | 16 | 910,461 |
17 | 910,461 | 64,189 | 846,272 | 34 | 1,134,005 |
18 | 1,134,005 | 66,115 | 1,067,890 | -17 | 886,349 |
19 | 886,349 | 68,098 | 818,251 | -7 | 760,973 |
20 | 760,973 | 70,141 | 690,832 | -4 | 663,199 |
Third Decade:
21 | 663,199 | 72,245 | 590,954 | 32 | 780,059 |
22 | 780,059 | 74,413 | 705,646 | -32 | 479,839 |
23 | 479,839 | 76,645 | 403,194 | 11 | 447,546 |
24 | 447,546 | 78,944 | 368,602 | 16 | 427,578 |
25 | 427,578 | 81,312 | 346,266 | 10 | 380,893 |
26 | 380,893 | 83,751 | 297,142 | 16 | 344,684 |
27 | 344,684 | 86,264 | 258,420 | 34 | 346,283 |
28 | 346,283 | 88,852 | 257,431 | -17 | 213,668 |
29 | 213,668 | 91,517 | 122,151 | -7 | 113,600 |
30 | 113,600 | 94,264 | 19,336 | -4 | 18,563 |
Finally, a Total Return plan that squeaks through, barely. If taxes were counted, this would have failed too. It will fail in Year 31.
More Discussion:
As with last week, I had no preconceived notions of how any trial would end up. I simply wanted to illustrate the importance of return sequencing on total returns. I was aware that using 2000-2009 as a starting decade would provide a severe stress test on the 4% strategy. That's what a stress test should do.
Let’s talk about return sequencing for a minute. In preparing this article, I discovered that I made misleading statements in last week’s comments about sequencing. I implied that sequencing by itself makes a difference in compounded returns. That is not true.
Remember the first table, where the S&P’s annual returns for 2000-2009 were given? The way they actually happened, the first three years (the collapse of the tech-telecom bubble) were really bad, while 6 of the last 7 years had increases, including +27% the final year. What do you suppose the total arithmetic and compound growth was for the S&P 500 during that 10-year span?
S&P 500, 2000-2009 | Forward | Backward |
Arithmetic total | +14% | +14% |
Compounded total | -8% | -8% |
While the compounded total differs from the arithmetic total, it is the same no matter how the returns are sequenced. (Try it.) According to MoneyChimp, the compounded total will always be less than the arithmetic total (which is the same as saying that the arithmetic annual average is smaller than CAGR—compound annual growth rate). They state that the CAGR is usually about a percent or two less than the simple average.
So why is the sequencing important when you are making withdrawals? Because the withdrawals go relentlessly up (the result of the 3% annual increment), and sometimes an increased withdrawal coincides with a particularly bad annual return year. The combination can be lethal. In each run, the backwards sequence did better than the forward sequence. That’s because the smallest withdrawals coincide with the best returns in each decade when you run the sequence backward.
Here are some other takeaways:
- If you have the misfortune to retire in a flat market, it is really hard to make the 4% rule work for 30 years. The likelihood that your portfolio will outperform the S&P 500 by 5% every year for 30 straight years is practically nil. Yet that’s what it took here to get a single successful trial.
- In the lost decade of 2000-2009, the arithmetic average of each year’s returns was actually positive. But the compound average was negative. As some people say, down years have more impact than up years. The most common example of this is that returns of -50% and +100% do not yield +25% as their arithmetic average would suggest. They actually leave you at 0%, right where you started.
- Getting off to a bad start in a withdrawal plan can cause psychological problems. In Run 1A, the portfolio was down more than 1/3 after the first three years. I imagine that can cause sleepless nights when you know that the portfolio is supposed to last for 30 years.
- When portfolios are failing, their plunge to zero is sickeningly fast and steep in the last few years.
For me personally, this is my takeaway: Don’t rely on a total return strategy and portfolio withdrawals to fund retirement. Don’t employ automatic inflation escalators in your withdrawals every year. How this method has gained dominance in the retirement industry is a mystery to me. The risks of failure, and fear of failure, are just so great.
Disclosure: I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.



