Can I retire at age 30 with 2,550,000?

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 $2,550,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.3%
1 years$210,577$208,701$206,871$205,085$203,341$196,517
2 years$104,246$102,304$100,423$98,598$96,829$90,022
3 years$68,807$66,857$64,980$63,173$61,432$54,855
4 years$51,091$49,147$47,289$45,513$43,814$37,517
5 years$40,464$38,532$36,698$34,958$33,307$27,307
6 years$33,382$31,464$29,658$27,956$26,354$20,656
7 years$28,325$26,424$24,646$22,984$21,433$16,036
8 years$24,534$22,650$20,901$19,281$17,781$12,681
9 years$21,587$19,721$18,002$16,423$14,974$10,165
10 years$19,231$17,383$15,695$14,157$12,759$8,232
11 years$17,305$15,475$13,818$12,321$10,973$6,721
12 years$15,701$13,889$12,263$10,807$9,509$5,522
13 years$14,344$12,552$10,956$9,541$8,292$4,559
14 years$13,183$11,409$9,844$8,469$7,269$3,780
15 years$12,177$10,423$8,888$7,553$6,400$3,144
16 years$11,297$9,563$8,058$6,763$5,656$2,622
17 years$10,522$8,807$7,332$6,077$5,015$2,192
18 years$9,834$8,138$6,694$5,476$4,459$1,835
19 years$9,219$7,542$6,128$4,948$3,975$1,539
20 years$8,667$7,009$5,624$4,482$3,550$1,293
21 years$8,167$6,528$5,173$4,067$3,177$1,087
22 years$7,714$6,094$4,767$3,698$2,848$914
23 years$7,300$5,699$4,402$3,368$2,556$770
24 years$6,922$5,340$4,071$3,072$2,298$649
25 years$6,574$5,011$3,771$2,805$2,068$547
26 years$6,254$4,710$3,497$2,565$1,862$461
27 years$5,958$4,433$3,247$2,348$1,679$389
28 years$5,683$4,177$3,019$2,151$1,515$328
29 years$5,428$3,940$2,809$1,973$1,368$277
30 years$5,191$3,721$2,617$1,810$1,236$234
31 years$4,969$3,518$2,439$1,663$1,118$198
32 years$4,761$3,328$2,276$1,528$1,011$167
33 years$4,567$3,152$2,125$1,405$915$141
34 years$4,384$2,988$1,986$1,293$828$119
35 years$4,212$2,834$1,856$1,190$750$101
36 years$4,050$2,690$1,737$1,096$680$85
37 years$3,897$2,554$1,625$1,010$616$72
38 years$3,753$2,428$1,522$931$559$61
39 years$3,616$2,308$1,426$858$507$51
40 years$3,486$2,196$1,337$792$459$43
41 years$3,363$2,091$1,253$730$417$37
42 years$3,247$1,991$1,176$674$378$31
43 years$3,135$1,897$1,103$622$343$26
44 years$3,030$1,808$1,036$575$312$22
45 years$2,929$1,724$972$531$283$19
46 years$2,833$1,645$913$490$257$16
47 years$2,741$1,570$858$453$233$13
48 years$2,654$1,499$806$418$212$11
49 years$2,570$1,431$758$387$192$10
50 years$2,490$1,367$713$357$175$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $2,550,000, adding $3,018 every year, while hoping to spend $36,814 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: 33/42/25 Blend
29$2,550,000$2,550,000$2,550,000$2,550,000
30$2,813,213$2,678,063$2,638,538$2,884,491
31$3,060,991$2,770,118$2,687,759$3,030,521
32$3,332,808$2,865,450$2,737,396$3,184,274
33$3,631,078$2,964,181$2,787,422$3,349,247
34$3,958,459$3,066,437$2,837,811$3,526,455
35$4,317,879$3,172,349$2,888,535$3,717,015
36$4,712,562$3,282,054$2,939,560$3,922,151
37$5,146,063$3,395,694$2,990,855$4,143,208
38$5,622,294$3,513,415$3,042,381$4,381,667
39$6,145,568$3,635,373$3,094,101$4,639,151
40$6,720,634$3,761,724$3,145,972$4,917,449
41$7,352,726$3,892,636$3,197,949$5,218,525
42$8,047,609$4,028,280$3,249,985$5,544,538
43$8,811,635$4,168,835$3,302,029$5,897,865
44$9,651,801$4,314,488$3,354,026$6,281,118
45$10,575,817$4,465,430$3,405,919$6,697,171
46$11,592,178$4,621,864$3,457,645$7,149,187
47$12,710,244$4,783,999$3,509,140$7,640,644
48$13,940,325$4,952,051$3,560,332$8,175,370
49$15,293,785$5,126,248$3,611,150$8,757,577
50$16,783,141$5,306,824$3,661,513$9,391,902
51$18,422,187$5,494,024$3,711,340$10,083,447
52$20,226,121$5,688,103$3,760,541$10,837,829
53$22,211,690$5,889,325$3,809,024$11,661,231
54$24,397,346$6,097,965$3,856,690$12,560,458
55$26,803,421$6,314,311$3,903,435$13,543,004
56$29,452,319$6,538,661$3,949,148$14,617,120
57$32,368,725$6,771,325$3,993,714$15,791,890
58$35,579,840$7,012,625$4,037,009$17,077,316
59$39,115,639$7,262,899$4,078,904$18,484,413
60$43,009,149$7,522,496$4,119,262$20,025,312
61$47,296,764$7,791,780$4,157,940$21,713,370
62$52,018,588$8,071,131$4,194,784$23,563,300
63$57,218,810$8,360,943$4,229,635$25,591,305
64$62,946,126$8,661,626$4,262,326$27,815,231
65$69,254,195$8,973,610$4,292,678$30,254,735
66$76,202,145$9,297,339$4,320,505$32,931,466
67$83,855,133$9,633,278$4,345,611$35,869,275
68$92,284,957$9,981,909$4,367,789$39,094,431
69$101,570,736$10,343,736$4,386,824$42,635,873
70$111,799,655$10,719,283$4,402,486$46,525,478
71$123,067,788$11,109,096$4,414,538$50,798,364
72$135,481,005$11,513,744$4,422,727$55,493,217
73$149,155,969$11,933,819$4,426,790$60,652,656
74$164,221,240$12,369,939$4,426,450$66,323,635
75$180,818,487$12,822,746$4,421,416$72,557,880
76$199,103,824$13,292,911$4,411,384$79,412,381
77$219,249,283$13,781,133$4,396,035$86,949,926
78$241,444,440$14,288,139$4,375,032$95,239,689
79$265,898,203$14,814,688$4,348,026$104,357,885
80$292,840,783$15,361,570$4,314,648$114,388,487
81$322,525,865$15,929,610$4,274,511$125,424,014
82$355,233,009$16,519,667$4,227,213$137,566,405
83$391,270,281$17,132,635$4,172,329$150,927,976
84$430,977,165$17,769,450$4,109,418$165,632,482
85$474,727,767$18,431,084$4,038,014$181,816,279
86$522,934,344$19,118,552$3,957,633$199,629,612
87$576,051,199$19,832,913$3,867,765$219,238,026
88$634,578,966$20,575,271$3,767,880$240,823,933
89$699,069,338$21,346,776$3,657,422$264,588,324
90$770,130,272$22,148,630$3,535,807$290,752,669
91$848,431,731$22,982,084$3,402,427$319,561,000
92$934,712,006$23,848,444$3,256,647$351,282,217
93$1,029,784,687$24,749,074$3,097,801$386,212,618
94$1,134,546,341$25,685,395$2,925,193$424,678,696
95$1,249,984,977$26,658,889$2,738,097$467,040,217
96$1,377,189,374$27,671,104$2,535,753$513,693,611
97$1,517,359,356$28,723,654$2,317,367$565,075,714
98$1,671,817,122$29,818,224$2,082,110$621,667,884
99$1,842,019,724$30,956,572$1,829,115$684,000,546
100$2,029,572,824$32,140,533$1,557,480$752,658,188