Sequence-of-Returns Risk · Worked Example · $1M Portfolio

$1M into the S&P, drawing 5%/yr from Jan 2000.
After 24 years — you have $170K left.

Sequence-of-returns risk is the difference between “the market returned 7% on average” and “you ran out of money in 2018.” This page shows the exact year-by-year math on a real-world starting point: $1,000,000 invested Jan 1, 2000, withdrawing $50,000/yr for income, riding actual S&P 500 total returns through 2023.

The setup: same numbers everyone uses, applied to a real start year

You’re 65. You just sold the property/business/asset. You have $1,000,000 in cash. You need $50,000/yr of retirement income — that’s a 5% withdrawal rate, well within the famous “4% rule” safe-withdrawal guideline. You put the whole $1M into a diversified S&P 500 index fund and start drawing.

It’s January 2000. The S&P 500 has averaged 7% over the long run. You feel fine.

What you don’t know yet

The next three years (2000, 2001, 2002) will be the dot-com crash. Then 2008 will be the financial crisis. Then 2022 will be another double-digit drawdown. Each of those bear markets happens while you’re also withdrawing $50K/yr — locking in losses, shrinking the principal base that needs to compound back. This is sequence-of-returns risk.

Year by year — actual S&P 500 total returns, Jan 2000 to Dec 2023

Withdrawal of $50,000 at the start of each year, then the remainder rides the year’s S&P 500 total return (dividends reinvested). Negative years shaded red.

YearStart balanceWithdrawPost-w/dS&P returnEnd balance
2000$1,000,000−$50,000$950,000−9.1%$863,550
2001$863,550−$50,000$813,550−11.9%$716,738
2002$716,738−$50,000$666,738−22.1%$519,389
2003$519,389−$50,000$469,389+28.7%$604,103
2004$604,103−$50,000$554,103+10.9%$614,500
2005$614,500−$50,000$564,500+4.9%$592,200
2006$592,200−$50,000$542,200+15.8%$627,870
2007$627,870−$50,000$577,870+5.5%$609,652
2008$609,652−$50,000$559,652−37.0%$352,581
2009$352,581−$50,000$302,581+26.5%$382,765
2010$382,765−$50,000$332,765+15.1%$383,012
2011$383,012−$50,000$333,012+2.1%$340,005
2012$340,005−$50,000$290,005+16.0%$336,406
2013$336,406−$50,000$286,406+32.4%$379,201
2014$379,201−$50,000$329,201+13.7%$374,302
2015$374,302−$50,000$324,302+1.4%$328,842
2016$328,842−$50,000$278,842+12.0%$312,303
2017$312,303−$50,000$262,303+21.8%$319,485
2018$319,485−$50,000$269,485−4.4%$257,628
2019$257,628−$50,000$207,628+31.5%$273,031
2020$273,031−$50,000$223,031+18.4%$264,069
2021$264,069−$50,000$214,069+28.7%$275,506
2022$275,506−$50,000$225,506−18.1%$184,690
2023$184,690−$50,000$134,690+26.3%$170,114
2024 start$170,114(remaining)$170,114

The damage report

S&P 500 path

$170,114 left
Started $1M Jan 2000. Withdrew $50K/yr ($1.2M cumulative). After 24 years of actual market returns, the corpus collapsed to ~$170K — and is still dropping every year you keep withdrawing $50K. The portfolio runs out in ~3–4 more years at this withdrawal pace. You’ll be 89.

SIS equivalent path

$50K every year, guaranteed
Same $1M sale, structured at closing into a 30-year SIS at a typical ~5% carrier yield. ~$55K/yr shows up every January from an A-rated insurance carrier. Doesn’t matter what the S&P did. Doesn’t matter if there’s a bear market. Same number, same month, every year for the term.

What went wrong

The S&P 500 averaged ~7.2% per year from 2000 to 2023 (total return, dividends reinvested). On paper that’s a great long-run return. But the order of the returns matters far more than the average when you’re drawing income:

The point

The market produced its long-run average return. The portfolio still nearly went to zero. That’s sequence-of-returns risk. It’s the single biggest unaddressed risk in retirement income, and it’s the reason “just invest your sale proceeds in the market” isn’t actually a retirement plan — it’s a bet on the order of returns showing up favorably.

How the SIS removes sequence-of-returns risk

The Structured Installment Sale eliminates sequence risk on the portion of your wealth that’s structured because:

This isn’t an argument against ever investing

It’s an argument against putting 100% of your sale proceeds into the market and calling it a retirement plan. The two-pool framing solves this:

Sequence-of-returns risk doesn’t go away on the Pool B side — but the floor from Pool A means you don’t have to sell into a down market to fund the next month’s grocery bill. The structured floor lets the cash pool ride out bear markets without forced selling. That’s exactly the dynamic the 2000-vintage retiree in the table above didn’t have.

Where sequence-of-returns risk shows up in retirement

The S&P illustration above is the classic case. But the same dynamic hits three other places retirees rely on for income:

Want this run on YOUR specific numbers?

The advanced calculator models the same sequence-of-returns scenarios against your actual sale price, basis, age, and income. Twenty-minute call to walk through whether SIS — or SIS + cash carve-out — fits your situation.

Run your specific scenario → 213-414-2808