Plan your early-retirement income and taxes year by year
Your Numbers
Summary
Year-by-Year Schedule
Conversions and unlocks from retirement age through age 59.5. Each year's conversion becomes penalty-free 5 years after the conversion is made.
Age
Expenses
Conversion
Federal Tax
State Tax
Unlocked
Bridge Pool
Trad IRA
Roth IRA
Visualization
Tax data: Uses 2026 federal tax brackets (IRS Rev. Proc. 2025-32). State tax is calculated as a flat rate. Does not account for ACA subsidies, Social Security taxation, capital gains harvesting, AMT, or other income. Consult a tax professional for advice specific to your situation.
How the Roth Conversion Ladder Works
The Roth Conversion Ladder combines several IRS rules to give early retirees penalty-free access to retirement funds:
1. **Roth conversions** let you move money from a Traditional IRA to a Roth IRA. You pay income tax on the converted amount in the year of conversion.
2. **The 5-year rule** (per Pub. 590-B): each conversion starts its own 5-year clock on January 1 of the conversion year. Withdraw before 5 years pass, and you owe a 10% penalty.
3. **IRS ordering rules** for Roth distributions: regular contributions come out first (always tax/penalty-free), then conversions on a FIFO basis, then earnings last.
By converting each year, you build a 'ladder' of 5-year-maturing conversions from age 45 through 59.5.
Critical Distinctions
**1. Converted amount vs earnings.** The CONVERTED amount can be withdrawn at any time — but the 10% penalty applies if withdrawn before 5 years. The amount was already taxed at conversion. EARNINGS need both 5 years AND age 59.5 for tax-free withdrawal.
**2. Each conversion has its own 5-year clock.** Conversions don't share one clock. A 2026 conversion matures Jan 1, 2031; a 2027 conversion matures Jan 1, 2032.
**3. Bridge is not always 5 years.** Roth IRA contributions are always accessible (no 5-year wait). The bridge period is the gap until enough conversions have seasoned.
When This Strategy Works Best
Ideal if: you have 5+ years of living expenses in Roth contributions, taxable accounts, or other non-IRA sources; you retire before age 59.5 with substantial Traditional balances; you expect a higher tax bracket later (RMD years start at 73); you can stay within a low tax bracket during conversion years.
NOT ideal if: you have no bridge funding (consider 72(t) SEPP); you have very small Traditional balances; you expect much lower tax rates in the future.
Frequently Asked Questions
When does the 5-year clock start for each conversion?
January 1 of the tax year in which the conversion occurs. A 2026 conversion matures January 1, 2031. Each conversion has its own independent clock.
Can I use Roth IRA contributions during the bridge period?
Yes. Roth IRA contributions (the basis, not earnings) can be withdrawn at any time, tax-free and penalty-free.
What if I don't have enough bridge funds?
Alternatives: 72(t) SEPP (locked in for at least 5 years or until 59.5), the Rule of 55 on a 401(k), or 457(b) plans with penalty-free access upon separation from the employer.