This page uses a planning snapshot with no further contributions, 5% growth and 2.5% inflation assumptions.
| Retirement age | Future pot | Tax-free lump sum | Total income (drawdown + state) |
|---|---|---|---|
| 55 | £211,370.39 | £52,842.60 | £18,888.71 |
| 60 | £271,264.03 | £67,816.01 | £20,685.52 |
| 65 | £348,129.05 | £87,032.26 | £22,991.47 |
| 67 | £384,662.17 | £96,165.54 | £24,087.47 |
At 67, a 25% tax-free lump sum is estimated at £96,165.54 under these assumptions.
The model includes full new state pension of £12,547.60 per year as a planning baseline.
Whether a £100,000 pension pot is sufficient depends primarily on what income you need in retirement, when you plan to retire and whether you receive a full State Pension. At age 67 with the full new State Pension of £12,547.60 per year (2026/27), the private income needed to reach £30,000/year total is approximately £17,452 — equivalent to a £436,000 pot using the 4% rule. For £25,000 total income, the required pot is approximately £311,000.
Using the 4% drawdown rule, a £100,000 pot provides an annual private drawdown income of approximately £4,000. Combined with the full new State Pension (£12,547.60 for 2026/27), total annual retirement income is approximately £16,547. These are pre-tax planning figures — drawdown income is taxed as income, though the personal allowance (£12,570 for 2026/27) means the first £12,570 of total income is tax-free.
The table above shows projections at different retirement ages because the number of years remaining for pot growth (using the 5% growth and 2.5% inflation assumptions) changes the real-terms value significantly. A pot of £100,000 currently held has 5000 per year of expected nominal growth at the 5% assumption, compounding across the years to retirement.
Pension withdrawals from a defined contribution pot are taxed as income. The first 25% of the pot can be taken as a tax-free pension commencement lump sum (PCLS), capped at £268,275. The remaining 75% is taxed at your marginal income tax rate as you draw it.
For planning purposes: if your only income in retirement is your drawdown and State Pension, you have a personal allowance of £12,570 before any income tax applies. At total income of £20,000/year, income tax would be approximately £1,486 (20% on £7,430 above the personal allowance). At £30,000/year, income tax would be approximately £3,486 (20% on £17,430). This means your net (after-tax) retirement income will be higher than the gross drawdown figure, particularly at lower income levels where the personal allowance covers a meaningful share of income.