Can I retire at age 30 with 1,800,000?

Use the below retirement simulation to view the chances of a successful retirement.
Confused? Try the simple retirement calculator
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 $1,800,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15%
1 years$148,642$147,318$146,027$144,766$143,535$140,579
2 years$73,585$72,215$70,887$69,599$68,350$65,386
3 years$48,570$47,193$45,868$44,593$43,364$40,484
4 years$36,064$34,692$33,380$32,127$30,928$28,153
5 years$28,563$27,199$25,905$24,676$23,511$20,850
6 years$23,564$22,210$20,935$19,734$18,603$16,059
7 years$19,994$18,652$17,397$16,224$15,129$12,703
8 years$17,318$15,988$14,754$13,610$12,551$10,241
9 years$15,238$13,921$12,708$11,593$10,570$8,375
10 years$13,575$12,270$11,079$9,993$9,006$6,924
11 years$12,215$10,924$9,754$8,697$7,746$5,773
12 years$11,083$9,804$8,656$7,628$6,712$4,847
13 years$10,125$8,860$7,734$6,735$5,853$4,092
14 years$9,305$8,054$6,949$5,978$5,131$3,471
15 years$8,595$7,357$6,274$5,332$4,518$2,955
16 years$7,975$6,750$5,688$4,774$3,993$2,523
17 years$7,428$6,217$5,176$4,289$3,540$2,160
18 years$6,942$5,744$4,725$3,866$3,148$1,854
19 years$6,508$5,324$4,325$3,493$2,806$1,594
20 years$6,118$4,947$3,970$3,163$2,506$1,372
21 years$5,765$4,608$3,651$2,871$2,243$1,183
22 years$5,445$4,302$3,365$2,610$2,010$1,021
23 years$5,153$4,023$3,107$2,377$1,804$883
24 years$4,886$3,769$2,874$2,168$1,622$763
25 years$4,641$3,537$2,662$1,980$1,459$661
26 years$4,415$3,325$2,468$1,811$1,315$572
27 years$4,206$3,129$2,292$1,657$1,185$496
28 years$4,012$2,948$2,131$1,518$1,069$430
29 years$3,832$2,781$1,983$1,392$966$373
30 years$3,664$2,627$1,847$1,278$873$323
31 years$3,507$2,483$1,722$1,174$789$281
32 years$3,361$2,350$1,607$1,079$714$244
33 years$3,224$2,225$1,500$992$646$212
34 years$3,095$2,109$1,402$913$585$184
35 years$2,973$2,000$1,310$840$530$160
36 years$2,859$1,898$1,226$774$480$139
37 years$2,751$1,803$1,147$713$435$120
38 years$2,649$1,714$1,074$657$394$105
39 years$2,552$1,629$1,007$606$358$91
40 years$2,461$1,550$944$559$324$79
41 years$2,374$1,476$885$516$294$69
42 years$2,292$1,405$830$476$267$60
43 years$2,213$1,339$779$439$242$52
44 years$2,139$1,276$731$406$220$45
45 years$2,068$1,217$686$375$200$39
46 years$2,000$1,161$645$346$181$34
47 years$1,935$1,108$606$320$165$30
48 years$1,873$1,058$569$295$149$26
49 years$1,814$1,010$535$273$136$22
50 years$1,757$965$503$252$123$19

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $1,800,000, adding $5,680 every year, while hoping to spend $46,276 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: 68/27/5 Blend
29$1,800,000$1,800,000$1,800,000$1,800,000
30$1,989,459$1,894,059$1,866,159$2,123,215
31$2,143,146$1,937,631$1,879,438$2,256,052
32$2,310,959$1,981,786$1,891,611$2,395,070
33$2,494,289$2,026,506$1,902,592$2,545,818
34$2,694,668$2,071,766$1,912,290$2,709,434
35$2,913,783$2,117,542$1,920,611$2,887,169
36$3,153,493$2,163,805$1,927,455$3,080,402
37$3,415,842$2,210,524$1,932,718$3,290,653
38$3,703,082$2,257,664$1,936,288$3,519,592
39$4,017,694$2,305,187$1,938,051$3,769,063
40$4,362,408$2,353,051$1,937,885$4,041,094
41$4,740,233$2,401,209$1,935,664$4,337,918
42$5,154,481$2,449,613$1,931,253$4,661,999
43$5,608,800$2,498,206$1,924,512$5,016,047
44$6,107,210$2,546,931$1,915,296$5,403,049
45$6,654,137$2,595,722$1,903,449$5,826,296
46$7,254,456$2,644,509$1,888,812$6,289,415
47$7,913,538$2,693,217$1,871,214$6,796,399
48$8,637,299$2,741,765$1,850,480$7,351,649
49$9,432,255$2,790,063$1,826,423$7,960,016
50$10,305,587$2,838,018$1,798,850$8,626,841
51$11,265,202$2,885,527$1,767,557$9,358,013
52$12,319,815$2,932,479$1,732,332$10,160,019
53$13,479,023$2,978,758$1,692,952$11,040,006
54$14,753,401$3,024,235$1,649,184$12,005,852
55$16,154,602$3,068,776$1,600,785$13,066,236
56$17,695,459$3,112,234$1,547,500$14,230,723
57$19,390,117$3,154,454$1,489,061$15,509,854
58$21,254,155$3,195,269$1,425,192$16,915,242
59$23,304,743$3,234,501$1,355,599$18,459,688
60$25,560,794$3,271,959$1,279,979$20,157,295
61$28,043,150$3,307,440$1,198,014$22,023,609
62$30,774,774$3,340,727$1,109,370$24,075,757
63$33,780,967$3,371,589$1,013,699$26,332,616
64$37,089,607$3,399,778$910,640$28,814,990
65$40,731,412$3,425,033$799,812$31,545,803
66$44,740,230$3,447,073$680,819$34,550,319
67$49,153,354$3,465,600$553,248$37,856,380
68$54,011,881$3,480,299$416,666$41,494,670
69$59,361,090$3,490,832$270,622$45,499,002
70$65,250,880$3,496,841$114,646$49,906,641
71$71,736,229$3,497,945$0$54,758,654
72$78,877,721$3,493,741$0$60,103,064
73$86,742,113$3,483,799$0$65,993,690
74$95,402,968$3,467,665$0$72,479,404
75$104,941,345$3,444,855$0$79,620,813
76$115,446,565$3,414,855$0$87,484,706
77$127,017,056$3,377,124$0$96,144,687
78$139,761,277$3,331,085$0$105,681,867
79$153,798,746$3,276,127$0$116,185,636
80$169,261,164$3,211,603$0$127,754,503
81$186,293,660$3,136,829$0$140,497,026
82$205,056,158$3,051,077$0$154,532,843
83$225,724,887$2,953,582$0$169,993,794
84$248,494,047$2,843,528$0$187,025,175
85$273,577,635$2,720,057$0$205,787,103
86$301,211,471$2,582,257$0$226,456,035
87$331,655,419$2,429,165$0$249,226,430
88$365,195,841$2,259,764$0$274,312,589
89$402,148,302$2,072,977$0$301,950,677
90$442,860,541$1,867,666$0$332,400,955
91$487,715,762$1,642,627$0$365,950,241
92$537,136,244$1,396,590$0$402,914,613
93$591,587,330$1,128,211$0$443,642,401
94$651,581,816$836,073$0$488,517,473
95$717,684,797$518,676$0$537,962,863
96$790,518,993$174,438$0$592,444,766
97$870,770,633$0$0$652,476,940
98$959,195,930$0$0$718,684,483
99$1,056,628,217$0$0$791,693,237
100$1,163,985,819$0$0$872,139,526