Can I retire at age 30 with 2,510,000?

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 $2,510,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.5%
1 years$207,273$205,427$203,626$201,868$200,151$194,055
2 years$102,611$100,700$98,848$97,052$95,310$89,221
3 years$67,728$65,808$63,961$62,182$60,469$54,577
4 years$50,289$48,376$46,547$44,799$43,127$37,478
5 years$39,829$37,927$36,122$34,410$32,784$27,393
6 years$32,858$30,971$29,192$27,518$25,941$20,813
7 years$27,881$26,009$24,259$22,624$21,097$16,232
8 years$24,149$22,295$20,574$18,979$17,502$12,896
9 years$21,249$19,411$17,720$16,166$14,739$10,388
10 years$18,930$17,110$15,449$13,935$12,559$8,456
11 years$17,033$15,232$13,601$12,127$10,801$6,939
12 years$15,454$13,672$12,070$10,637$9,360$5,731
13 years$14,119$12,355$10,784$9,391$8,162$4,758
14 years$12,976$11,230$9,690$8,337$7,155$3,967
15 years$11,986$10,259$8,748$7,435$6,300$3,318
16 years$11,120$9,413$7,932$6,657$5,568$2,783
17 years$10,357$8,669$7,217$5,981$4,937$2,340
18 years$9,680$8,010$6,589$5,390$4,389$1,971
19 years$9,075$7,424$6,032$4,871$3,912$1,663
20 years$8,531$6,899$5,535$4,411$3,495$1,405
21 years$8,039$6,426$5,092$4,003$3,127$1,189
22 years$7,593$5,998$4,693$3,640$2,803$1,007
23 years$7,186$5,610$4,333$3,315$2,516$853
24 years$6,813$5,256$4,007$3,024$2,262$723
25 years$6,471$4,933$3,711$2,761$2,035$613
26 years$6,156$4,636$3,442$2,525$1,833$521
27 years$5,864$4,363$3,196$2,311$1,653$442
28 years$5,594$4,111$2,971$2,117$1,491$376
29 years$5,343$3,878$2,765$1,942$1,347$319
30 years$5,109$3,663$2,576$1,782$1,217$271
31 years$4,891$3,463$2,401$1,637$1,100$231
32 years$4,687$3,276$2,240$1,504$995$196
33 years$4,495$3,103$2,092$1,383$901$167
34 years$4,315$2,941$1,954$1,273$815$142
35 years$4,146$2,789$1,827$1,171$738$121
36 years$3,986$2,647$1,709$1,079$669$103
37 years$3,836$2,514$1,600$994$606$87
38 years$3,694$2,390$1,498$916$550$74
39 years$3,559$2,272$1,404$845$499$63
40 years$3,432$2,162$1,316$779$452$54
41 years$3,311$2,058$1,234$719$410$46
42 years$3,196$1,960$1,157$664$372$39
43 years$3,086$1,867$1,086$612$338$33
44 years$2,982$1,780$1,019$566$307$28
45 years$2,883$1,697$957$522$278$24
46 years$2,789$1,619$899$482$253$20
47 years$2,698$1,545$845$446$230$17
48 years$2,612$1,475$794$412$208$15
49 years$2,530$1,409$746$381$189$13
50 years$2,451$1,346$701$352$172$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $2,510,000, adding $3,751 every year, while hoping to spend $38,852 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: 61/12/27 Blend
29$2,510,000$2,510,000$2,510,000$2,510,000
30$2,769,889$2,636,859$2,597,954$2,918,550
31$3,011,080$2,724,727$2,643,647$3,107,982
32$3,275,569$2,815,598$2,689,569$3,310,131
33$3,565,694$2,909,579$2,735,686$3,529,961
34$3,884,026$3,006,779$2,781,963$3,769,206
35$4,233,398$3,107,313$2,828,360$4,029,774
36$4,616,932$3,211,299$2,874,838$4,313,766
37$5,038,067$3,318,860$2,921,352$4,623,497
38$5,500,588$3,430,123$2,967,856$4,961,517
39$6,008,669$3,545,220$3,014,300$5,330,632
40$6,566,905$3,664,288$3,060,631$5,733,935
41$7,180,360$3,787,468$3,106,793$6,174,832
42$7,854,611$3,914,909$3,152,725$6,657,073
43$8,595,805$4,046,763$3,198,365$7,184,793
44$9,410,711$4,183,188$3,243,644$7,762,543
45$10,306,789$4,324,350$3,288,491$8,395,339
46$11,292,256$4,470,418$3,332,831$9,088,705
47$12,376,168$4,621,570$3,376,582$9,848,727
48$13,568,500$4,777,990$3,419,661$10,682,113
49$14,880,244$4,939,868$3,461,976$11,596,248
50$16,323,510$5,107,402$3,503,433$12,599,274
51$17,911,641$5,280,799$3,543,932$13,700,157
52$19,659,341$5,460,270$3,583,366$14,908,778
53$21,582,808$5,646,038$3,621,623$16,236,024
54$23,699,893$5,838,332$3,658,586$17,693,890
55$26,030,264$6,037,392$3,694,130$19,295,592
56$28,595,590$6,243,464$3,728,123$21,055,694
57$31,419,753$6,456,806$3,760,428$22,990,241
58$34,529,064$6,677,686$3,790,898$25,116,914
59$37,952,516$6,906,380$3,819,381$27,455,195
60$41,722,058$7,143,177$3,845,715$30,026,551
61$45,872,891$7,388,377$3,869,730$32,854,639
62$50,443,808$7,642,289$3,891,248$35,965,522
63$55,477,553$7,905,238$3,910,081$39,387,924
64$61,021,227$8,177,558$3,926,032$43,153,494
65$67,126,731$8,459,598$3,938,894$47,297,108
66$73,851,260$8,751,720$3,948,449$51,857,198
67$81,257,835$9,054,300$3,954,468$56,876,111
68$89,415,903$9,367,730$3,956,712$62,400,515
69$98,401,992$9,692,416$3,954,929$68,481,835
70$108,300,431$10,028,780$3,948,854$75,176,736
71$119,204,145$10,377,261$3,938,212$82,547,665
72$131,215,537$10,738,315$3,922,710$90,663,434
73$144,447,446$11,112,417$3,902,045$99,599,871
74$159,024,219$11,500,060$3,875,898$109,440,540
75$175,082,882$11,901,755$3,843,933$120,277,521
76$192,774,432$12,318,037$3,805,801$132,212,289
77$212,265,263$12,749,459$3,761,133$145,356,664
78$233,738,735$13,196,598$3,709,547$159,833,870
79$257,396,907$13,660,052$3,650,638$175,779,700
80$283,462,443$14,140,446$3,583,985$193,343,792
81$312,180,711$14,638,427$3,509,148$212,691,049
82$343,822,103$15,154,670$3,425,664$234,003,188
83$378,684,585$15,689,876$3,333,051$257,480,462
84$417,096,508$16,244,775$3,230,803$283,343,548
85$459,419,708$16,820,126$3,118,392$311,835,627
86$506,052,925$17,416,718$2,995,265$343,224,685
87$557,435,561$18,035,375$2,860,844$377,806,041
88$614,051,831$18,676,951$2,714,524$415,905,132
89$676,435,332$19,342,336$2,555,675$457,880,590
90$745,174,082$20,032,457$2,383,637$504,127,626
91$820,916,068$20,748,277$2,197,719$555,081,758
92$904,375,366$21,490,801$1,997,201$611,222,928
93$996,338,876$22,261,073$1,781,330$673,080,029
94$1,097,673,757$23,060,181$1,549,320$741,235,900
95$1,209,335,607$23,889,257$1,300,349$816,332,828
96$1,332,377,489$24,749,481$1,033,561$899,078,612
97$1,467,959,867$25,642,079$748,059$990,253,245
98$1,617,361,563$26,568,331$442,909$1,090,716,277
99$1,781,991,831$27,529,567$117,135$1,201,414,933
100$1,963,403,656$28,527,175$0$1,323,393,052