Can I retire at age 30 with 1,820,000?

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 $1,820,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.4%
1 years$150,294$148,955$147,649$146,374$145,129$143,079
2 years$74,403$73,017$71,674$70,372$69,109$67,047
3 years$49,109$47,718$46,378$45,088$43,846$41,836
4 years$36,465$35,077$33,751$32,483$31,271$29,330
5 years$28,880$27,501$26,192$24,950$23,772$21,905
6 years$23,825$22,457$21,167$19,953$18,810$17,019
7 years$20,216$18,859$17,590$16,405$15,297$13,583
8 years$17,511$16,166$14,918$13,761$12,691$11,053
9 years$15,407$14,075$12,849$11,722$10,687$9,125
10 years$13,726$12,407$11,202$10,104$9,106$7,618
11 years$12,351$11,045$9,862$8,794$7,832$6,417
12 years$11,206$9,913$8,752$7,713$6,787$5,443
13 years$10,238$8,959$7,820$6,810$5,918$4,644
14 years$9,409$8,143$7,026$6,045$5,188$3,981
15 years$8,691$7,439$6,343$5,391$4,568$3,427
16 years$8,063$6,825$5,751$4,827$4,037$2,959
17 years$7,510$6,286$5,233$4,337$3,579$2,563
18 years$7,019$5,808$4,777$3,908$3,183$2,225
19 years$6,580$5,383$4,373$3,532$2,837$1,936
20 years$6,186$5,002$4,014$3,199$2,534$1,687
21 years$5,829$4,659$3,692$2,903$2,268$1,472
22 years$5,505$4,349$3,403$2,639$2,033$1,286
23 years$5,210$4,068$3,142$2,404$1,825$1,126
24 years$4,940$3,811$2,906$2,192$1,640$986
25 years$4,692$3,577$2,691$2,002$1,476$864
26 years$4,464$3,362$2,496$1,831$1,329$758
27 years$4,252$3,164$2,318$1,676$1,198$665
28 years$4,056$2,981$2,155$1,535$1,081$584
29 years$3,874$2,812$2,005$1,408$976$513
30 years$3,705$2,656$1,868$1,292$882$451
31 years$3,546$2,511$1,741$1,187$798$397
32 years$3,398$2,376$1,624$1,091$722$349
33 years$3,259$2,250$1,517$1,003$653$307
34 years$3,129$2,132$1,417$923$591$270
35 years$3,006$2,022$1,325$849$535$238
36 years$2,891$1,920$1,239$782$485$210
37 years$2,781$1,823$1,160$721$440$185
38 years$2,678$1,733$1,086$664$399$163
39 years$2,581$1,648$1,018$613$362$143
40 years$2,488$1,568$954$565$328$126
41 years$2,400$1,492$895$521$297$111
42 years$2,317$1,421$839$481$270$98
43 years$2,238$1,354$787$444$245$86
44 years$2,162$1,291$739$410$222$76
45 years$2,091$1,231$694$379$202$67
46 years$2,022$1,174$652$350$183$59
47 years$1,957$1,120$612$323$166$52
48 years$1,894$1,070$575$299$151$46
49 years$1,834$1,021$541$276$137$41
50 years$1,777$976$509$255$125$36

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $1,820,000, adding $3,451 every year, while hoping to spend $57,899 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: 35/40/25 Blend
29$1,820,000$1,820,000$1,820,000$1,820,000
30$2,009,200$1,912,740$1,884,530$2,064,223
31$2,152,534$1,944,860$1,886,057$2,137,528
32$2,308,548$1,976,613$1,885,696$2,211,057
33$2,478,473$2,007,921$1,883,320$2,289,247
34$2,663,667$2,038,698$1,878,800$2,372,554
35$2,865,620$2,068,854$1,872,000$2,461,479
36$3,085,976$2,098,290$1,862,774$2,556,578
37$3,326,542$2,126,903$1,850,973$2,658,466
38$3,589,308$2,154,580$1,836,440$2,767,822
39$3,876,465$2,181,202$1,819,009$2,885,399
40$4,190,426$2,206,642$1,798,506$3,012,029
41$4,533,845$2,230,763$1,774,752$3,148,633
42$4,909,646$2,253,420$1,747,556$3,296,228
43$5,321,050$2,274,458$1,716,719$3,455,940
44$5,771,602$2,293,711$1,682,033$3,629,014
45$6,265,206$2,311,003$1,643,282$3,816,825
46$6,806,162$2,326,147$1,600,237$4,020,895
47$7,399,205$2,338,943$1,552,659$4,242,905
48$8,049,551$2,349,178$1,500,301$4,484,713
49$8,762,945$2,356,628$1,442,900$4,748,374
50$9,545,714$2,361,051$1,380,186$5,036,156
51$10,404,827$2,362,193$1,311,872$5,350,567
52$11,347,961$2,359,782$1,237,662$5,694,378
53$12,383,573$2,353,531$1,157,244$6,070,649
54$13,520,978$2,343,135$1,070,292$6,482,763
55$14,770,438$2,328,269$976,467$6,934,452
56$16,143,259$2,308,590$875,415$7,429,842
57$17,651,893$2,283,733$766,763$7,973,488
58$19,310,062$2,253,312$650,126$8,570,419
59$21,132,881$2,216,917$525,097$9,226,191
60$23,137,003$2,174,114$391,256$9,946,934
61$25,340,776$2,124,443$248,161$10,739,418
62$27,764,412$2,067,419$95,353$11,611,119
63$30,430,185$2,002,525$0$12,570,285
64$33,362,631$1,929,215$0$13,644,087
65$36,588,786$1,846,914$0$14,852,830
66$40,138,439$1,755,009$0$16,182,284
67$44,044,411$1,652,856$0$17,644,835
68$48,342,865$1,539,770$0$19,254,144
69$53,073,648$1,415,030$0$21,025,276
70$58,280,665$1,277,871$0$22,974,843
71$64,012,293$1,127,487$0$25,121,164
72$70,321,838$963,025$0$27,484,441
73$77,268,036$783,583$0$30,086,948
74$84,915,606$588,210$0$32,953,248
75$93,335,866$375,900$0$36,110,423
76$102,607,396$145,591$0$39,588,335
77$112,816,787$0$0$43,419,911
78$124,059,455$0$0$47,687,160
79$136,440,538$0$0$52,457,423
80$150,075,892$0$0$57,711,297
81$165,093,184$0$0$63,498,018
82$181,633,089$0$0$69,871,839
83$199,850,628$0$0$76,892,546
84$219,916,621$0$0$84,626,020
85$242,019,304$0$0$93,144,856
86$266,366,103$0$0$102,529,054
87$293,185,592$0$0$112,866,768
88$322,729,648$0$0$124,255,140
89$355,275,831$0$0$136,801,220
90$391,129,998$0$0$150,622,969
91$430,629,196$0$0$165,850,380
92$474,144,836$0$0$182,626,698
93$522,086,202$0$0$201,109,778
94$574,904,313$0$0$221,473,569
95$633,096,179$0$0$243,909,760
96$697,209,491$0$0$268,629,588
97$767,847,793$0$0$295,865,832
98$845,676,174$0$0$325,875,007
99$931,427,548$0$0$358,939,790
100$1,025,909,574$0$0$395,371,685