Finance & LoansPrincipal vs interest

Annuity Payout Calculator

A lump sum does not tell you what you can spend. This converts a pot into the level payment it supports for a chosen number of years, and shows how much of each payment is your own money coming back versus interest earned.

Your Pot

Payments here are level and the pot is exhausted at the end of the term.

$
%
years
PAYMENT PER PERIOD
$2,922.95 /mo
Income per year$35,075 /yr
Total paid out over the term$876,885
Of that, your principal$500,000
Of that, interest earned$376,885
Payment if you draw for life (~30 yr)$2,684.11 /mo
A naïve split would pay $1,666.67 /mo; the extra $1,256.28 comes from interest the shrinking balance keeps earning. Over the term, $376,885 of the $876,885 paid out is interest — the rest is your own principal returned. Payments are level in dollars, so inflation erodes their real value over a long term.

Why the payment is more than the pot divided by years

If you simply split a pot evenly across the years, you ignore the interest the remaining balance keeps earning while it is paid down. A level annuity payment accounts for that: the money still invested keeps working, so the sustainable payment is higher than a naïve division suggests. The gap between the two is exactly the interest column above.

Early payments are mostly interest, later ones mostly principal

Like a mortgage in reverse, the first payments draw heavily on interest earned by a large balance, while later payments return principal as the balance shrinks. The split shown here is for the whole term; the year-by-year mix shifts steadily from interest toward principal.

Fixed term versus lifetime income

This page models a fixed term that empties the pot at the end. A real lifetime annuity from an insurer instead pays until death, pooling longevity risk across many buyers — which is why a genuine life annuity can pay more than a fixed-term drawdown of the same pot for someone who lives long, and less for someone who dies early. The "draw for life" figure here is a rough fixed-term proxy over roughly thirty years, not an insurer quote.

Inflation quietly halves a level payment

A payment that stays level in dollars loses purchasing power every year. At 3% inflation, a fixed payment is worth about half as much after 24 years — so a level income that looks comfortable at the start can feel tight by the end of a long retirement. Insurers sell inflation-adjusted annuities that rise each year, but they start lower for the same pot. This calculator shows nominal dollars; mentally discount later years, or plan for a rising need.

Frequently Asked Questions

Does the pot run out at the end?
Yes. This models a fixed-term payout that pays a level amount and exhausts the pot exactly at the end of the term. It is not a lifetime annuity that pays until death.
Why is the payment higher than the pot divided by the years?
Because the money still in the pot keeps earning a return while it is paid down. That interest funds part of every payment, so the sustainable level payment is larger than a simple division.
What return should I assume?
A payout-phase return is usually conservative because the money is invested more safely than during accumulation. There is no official figure; use a rate you could reliably earn on a low-risk portfolio.
Is this the same as an insurance annuity quote?
No. A real life annuity pools longevity risk and pays until death, and its rate depends on the insurer and current interest rates. This is a self-managed fixed-term drawdown.
Where these numbers come from

Sources

Official publications only. Links open the original document in a new tab.