Can I retire at age 30 with 1,050,000?

Use the below retirement simulation to view the chances of a successful retirement.
About Your Retirement ?
Current Age
Retirement Age
Current Savings $
Annual Deposits $
Annual Withdrawals $
Stock market crash:
Portfolio ?
% in Stocks:
% in Bonds:
% in Cash:
Modify Stock Returns:
0%
Modify Bond Returns:
0%
Modify Cash Returns:
0%
Modify Inflation:
0%
How much money do I need to retire?

This retirement calculator runs simulations based on past data from the S&P 500, 10 Year Treasury Bond, 3 month T-Bill, and US inflation. For each year of each simulation, a random return and inflation amount is chosen.

How to use: Enter your current age and the age when you retire. Then enter your current savings, the amount that you can save annually before you retire, and the amount that you plan to withdraw after retirement. Your annual deposits and withdrawals take inflation into account. For example, if you need $50,000 to live on in retirement using today's dollars, we will automatically take into account the cost of living for your retirement years. The same is true for your annual deposits. Next, decide if you'd like to simulate a stock market crash.

In the portfolio section, choose the makeup of your portfolio with stocks, bonds, and cash. Cash assumes that your money is stored in a savings account. You can then alter the future returns and inflation. For example, if the market has historically returned about 10%, but you think the future will be worse, modify the stock returns by -3%, and the future returns will average out to 7%. Investment fees can also lower stock market returns. Many index funds and ETFs offer extremely low fees and expenses.

Many people receive income in retirement, such as social security, pension plans, part time jobs, annuities, and other benefits. This would allow you to take out smaller distributions every year. Please note that taxes must also be considered, but are not used in this simulation. A 401k, Roth IRA, and Traditional IRA are taxed differently than a standard investment account, as are dividends.

Note: This assumes that the future is at least somewhat like the past. In reality, anything could happen. The Soviet Union collapsed, Japan's Nikkei Index is still well below its 1989 peak. Numerous other markets have changed drastically and never recovered. However, this online tool is helpful in retirement planning and estimating how much you might need for retirement, especially those hoping to retire early. We recommend receiving advice from a financial planner.

Want to retire with $1,050,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17%
1 years$86,708$85,936$85,182$84,447$83,728$81,342
2 years$42,925$42,125$41,351$40,599$39,871$37,485
3 years$28,332$27,529$26,757$26,012$25,296$22,985
4 years$21,037$20,237$19,472$18,740$18,041$15,824
5 years$16,662$15,866$15,111$14,394$13,715$11,596
6 years$13,745$12,956$12,212$11,511$10,852$8,835
7 years$11,663$10,880$10,148$9,464$8,825$6,910
8 years$10,102$9,326$8,606$7,939$7,322$5,506
9 years$8,889$8,120$7,413$6,762$6,166$4,449
10 years$7,919$7,158$6,463$5,829$5,254$3,632
11 years$7,125$6,372$5,690$5,073$4,518$2,991
12 years$6,465$5,719$5,049$4,450$3,915$2,478
13 years$5,906$5,168$4,511$3,929$3,414$2,064
14 years$5,428$4,698$4,053$3,487$2,993$1,727
15 years$5,014$4,292$3,660$3,110$2,635$1,450
16 years$4,652$3,938$3,318$2,785$2,329$1,220
17 years$4,333$3,626$3,019$2,502$2,065$1,030
18 years$4,049$3,351$2,756$2,255$1,836$871
19 years$3,796$3,106$2,523$2,037$1,637$738
20 years$3,569$2,886$2,316$1,845$1,462$626
21 years$3,363$2,688$2,130$1,675$1,308$531
22 years$3,176$2,509$1,963$1,523$1,173$451
23 years$3,006$2,347$1,813$1,387$1,053$384
24 years$2,850$2,199$1,676$1,265$946$327
25 years$2,707$2,063$1,553$1,155$851$278
26 years$2,575$1,939$1,440$1,056$767$237
27 years$2,453$1,825$1,337$967$691$202
28 years$2,340$1,720$1,243$886$624$173
29 years$2,235$1,622$1,157$812$563$147
30 years$2,137$1,532$1,077$745$509$126
31 years$2,046$1,448$1,004$685$460$107
32 years$1,961$1,371$937$629$416$92
33 years$1,880$1,298$875$579$377$78
34 years$1,805$1,230$818$532$341$67
35 years$1,734$1,167$764$490$309$57
36 years$1,668$1,107$715$451$280$49
37 years$1,605$1,052$669$416$254$42
38 years$1,545$1,000$627$383$230$36
39 years$1,489$951$587$353$209$30
40 years$1,436$904$550$326$189$26
41 years$1,385$861$516$301$172$22
42 years$1,337$820$484$278$156$19
43 years$1,291$781$454$256$141$16
44 years$1,248$745$426$237$128$14
45 years$1,206$710$400$218$116$12
46 years$1,167$677$376$202$106$10
47 years$1,129$646$353$186$96$9
48 years$1,093$617$332$172$87$7
49 years$1,058$589$312$159$79$6
50 years$1,025$563$293$147$72$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $1,050,000, adding $5,030 every year, while hoping to spend $35,109 every year in retirement. These numbers increase with inflation.
Reality usually performs much different than the expected returns. This uses historical averages, but anything can happen. In general, riskier investments have greater returns on average, but more volatility in the short term.
Age Total: 100% Stocks Total: 100% Bonds Total: 100% Cash Total: 70/21/9 Blend
29$1,050,000$1,050,000$1,050,000$1,050,000
30$1,162,288$1,106,638$1,090,363$1,241,351
31$1,243,486$1,123,508$1,089,535$1,311,230
32$1,331,789$1,140,028$1,087,502$1,382,897
33$1,427,886$1,156,143$1,084,187$1,460,370
34$1,532,532$1,171,795$1,079,509$1,544,213
35$1,646,560$1,186,924$1,073,383$1,635,047
36$1,770,888$1,201,461$1,065,720$1,733,556
37$1,906,523$1,215,337$1,056,425$1,840,493
38$2,054,575$1,228,475$1,045,402$1,956,689
39$2,216,266$1,240,796$1,032,548$2,083,060
40$2,392,942$1,252,211$1,017,755$2,220,615
41$2,586,083$1,262,631$1,000,911$2,370,464
42$2,797,320$1,271,956$981,898$2,533,834
43$3,028,448$1,280,083$960,593$2,712,075
44$3,281,444$1,286,902$936,867$2,906,676
45$3,558,485$1,292,293$910,586$3,119,277
46$3,861,967$1,296,132$881,607$3,351,687
47$4,194,530$1,298,285$849,784$3,605,900
48$4,559,083$1,298,612$814,962$3,884,112
49$4,958,826$1,296,960$776,979$4,188,746
50$5,397,286$1,293,171$735,668$4,522,471
51$5,878,348$1,287,076$690,852$4,888,231
52$6,406,290$1,278,493$642,347$5,289,269
53$6,985,826$1,267,233$589,959$5,729,160
54$7,622,146$1,253,094$533,489$6,211,847
55$8,320,969$1,235,860$472,725$6,741,675
56$9,088,596$1,215,304$407,449$7,323,432
57$9,931,965$1,191,187$337,431$7,962,398
58$10,858,723$1,163,252$262,432$8,664,392
59$11,877,291$1,131,230$182,202$9,435,829
60$12,996,948$1,094,834$96,480$10,283,779
61$14,227,919$1,053,763$4,993$11,216,038
62$15,581,465$1,007,695$0$12,241,195
63$17,069,995$956,293$0$13,377,618
64$18,707,180$899,197$0$14,627,939
65$20,508,084$836,029$0$16,003,213
66$22,489,302$766,388$0$17,516,156
67$24,669,120$689,851$0$19,180,778
68$27,067,686$605,969$0$21,012,524
69$29,707,199$514,270$0$23,028,413
70$32,612,118$414,254$0$25,247,203
71$35,809,394$305,393$0$27,689,569
72$39,328,725$187,129$0$30,378,294
73$43,202,830$58,874$0$33,338,490
74$47,467,765$0$0$36,597,834
75$52,163,258$0$0$40,205,312
76$57,333,086$0$0$44,192,264
77$63,025,485$0$0$48,582,295
78$69,293,608$0$0$53,416,404
79$76,196,025$0$0$58,739,773
80$83,797,274$0$0$64,602,185
81$92,168,472$0$0$71,058,497
82$101,387,984$0$0$78,169,161
83$111,542,164$0$0$86,000,787
84$122,726,167$0$0$94,626,778
85$135,044,850$0$0$104,128,017
86$148,613,758$0$0$114,593,637
87$163,560,215$0$0$126,121,854
88$180,024,529$0$0$138,820,898
89$198,161,310$0$0$152,810,035
90$218,140,932$0$0$168,220,690
91$240,151,141$0$0$185,197,689
92$264,398,827$0$0$203,900,624
93$291,111,973$0$0$224,505,361
94$320,541,810$0$0$247,205,697
95$352,965,189$0$0$272,215,193
96$388,687,187$0$0$299,769,185
97$428,043,995$0$0$330,127,007
98$471,406,084$0$0$363,574,440
99$519,181,708$0$0$400,426,407
100$571,820,749$0$0$441,029,947