Can I retire at age 30 with 2,850,000?

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 $2,850,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.4%
1 years$235,350$233,254$231,209$229,212$227,263$222,220
2 years$116,510$114,340$112,237$110,198$108,220$103,166
3 years$76,902$74,723$72,625$70,605$68,660$63,752
4 years$57,102$54,929$52,852$50,867$48,969$44,245
5 years$45,225$43,065$41,016$39,071$37,225$32,699
6 years$37,309$35,166$33,147$31,245$29,455$25,131
7 years$31,657$29,532$27,545$25,688$23,955$19,833
8 years$27,421$25,315$23,360$21,549$19,873$15,953
9 years$24,127$22,041$20,120$18,355$16,736$13,014
10 years$21,494$19,428$17,541$15,822$14,260$10,733
11 years$19,341$17,296$15,443$13,770$12,264$8,927
12 years$17,548$15,524$13,705$12,078$10,628$7,475
13 years$16,032$14,029$12,245$10,663$9,267$6,294
14 years$14,733$12,752$11,002$9,466$8,124$5,324
15 years$13,609$11,649$9,933$8,442$7,153$4,519
16 years$12,627$10,688$9,006$7,559$6,322$3,849
17 years$11,760$9,843$8,195$6,791$5,605$3,286
18 years$10,991$9,095$7,481$6,120$4,984$2,811
19 years$10,304$8,429$6,849$5,530$4,442$2,410
20 years$9,686$7,833$6,285$5,009$3,968$2,069
21 years$9,128$7,296$5,781$4,546$3,551$1,778
22 years$8,621$6,811$5,328$4,133$3,183$1,530
23 years$8,159$6,370$4,920$3,764$2,857$1,318
24 years$7,736$5,968$4,550$3,433$2,568$1,136
25 years$7,348$5,601$4,214$3,135$2,311$980
26 years$6,990$5,264$3,908$2,867$2,082$846
27 years$6,659$4,954$3,629$2,624$1,877$731
28 years$6,352$4,668$3,374$2,404$1,693$632
29 years$6,067$4,404$3,140$2,205$1,529$546
30 years$5,801$4,159$2,925$2,023$1,382$472
31 years$5,553$3,932$2,726$1,858$1,249$408
32 years$5,321$3,720$2,544$1,708$1,130$353
33 years$5,104$3,523$2,375$1,570$1,023$306
34 years$4,900$3,339$2,219$1,445$926$265
35 years$4,708$3,167$2,075$1,330$839$229
36 years$4,526$3,006$1,941$1,225$760$198
37 years$4,356$2,855$1,817$1,129$689$172
38 years$4,194$2,713$1,701$1,040$624$149
39 years$4,041$2,580$1,594$959$566$129
40 years$3,896$2,455$1,494$885$513$112
41 years$3,759$2,337$1,401$816$466$97
42 years$3,628$2,225$1,314$753$423$84
43 years$3,504$2,120$1,233$695$384$73
44 years$3,386$2,021$1,157$642$348$63
45 years$3,274$1,927$1,087$593$316$54
46 years$3,166$1,839$1,021$548$287$47
47 years$3,064$1,755$959$506$261$41
48 years$2,966$1,675$901$468$237$35
49 years$2,872$1,599$847$432$215$31
50 years$2,783$1,528$796$399$195$27

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $2,850,000, adding $5,144 every year, while hoping to spend $55,027 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: 65/5/30 Blend
29$2,850,000$2,850,000$2,850,000$2,850,000
30$3,146,006$2,994,956$2,950,781$3,325,041
31$3,408,350$3,083,161$2,991,084$3,535,112
32$3,695,610$3,173,843$3,030,893$3,758,120
33$4,010,267$3,267,066$3,070,133$4,000,715
34$4,355,057$3,362,895$3,108,725$4,264,835
35$4,732,991$3,461,396$3,146,586$4,552,614
36$5,147,387$3,562,635$3,183,627$4,866,405
37$5,601,898$3,666,681$3,219,756$5,208,799
38$6,100,547$3,773,604$3,254,873$5,582,653
39$6,647,767$3,883,475$3,288,876$5,991,113
40$7,248,440$3,996,366$3,321,654$6,437,645
41$7,907,943$4,112,351$3,353,092$6,926,070
42$8,632,201$4,231,504$3,383,068$7,460,598
43$9,427,739$4,353,901$3,411,454$8,045,867
44$10,301,747$4,479,620$3,438,116$8,686,990
45$11,262,142$4,608,739$3,462,911$9,389,598
46$12,317,652$4,741,338$3,485,689$10,159,901
47$13,477,886$4,877,497$3,506,293$11,004,738
48$14,753,435$5,017,299$3,524,559$11,931,649
49$16,155,965$5,160,827$3,540,311$12,948,940
50$17,698,331$5,308,164$3,553,369$14,065,766
51$19,394,693$5,459,396$3,563,539$15,292,218
52$21,260,654$5,614,610$3,570,620$16,639,413
53$23,313,407$5,773,891$3,574,402$18,119,605
54$25,571,891$5,937,329$3,574,661$19,746,297
55$28,056,977$6,105,011$3,571,165$21,534,372
56$30,791,660$6,277,028$3,563,670$23,500,230
57$33,801,275$6,453,468$3,551,920$25,661,944
58$37,113,741$6,634,424$3,535,644$28,039,434
59$40,759,817$6,819,985$3,514,563$30,654,650
60$44,773,398$7,010,244$3,488,381$33,531,786
61$49,191,831$7,205,292$3,456,788$36,697,501
62$54,056,268$7,405,222$3,419,460$40,181,179
63$59,412,054$7,610,124$3,376,058$44,015,199
64$65,309,154$7,820,091$3,326,227$48,235,246
65$71,802,626$8,035,214$3,269,594$52,880,649
66$78,953,138$8,255,584$3,205,770$57,994,748
67$86,827,542$8,481,291$3,134,347$63,625,307
68$95,499,503$8,712,426$3,054,899$69,824,967
69$105,050,193$8,949,076$2,966,979$76,651,737
70$115,569,061$9,191,328$2,870,121$84,169,549
71$127,154,671$9,439,269$2,763,836$92,448,860
72$139,915,637$9,692,983$2,647,614$101,567,314
73$153,971,643$9,952,550$2,520,921$111,610,483
74$169,454,578$10,218,052$2,383,199$122,672,669
75$186,509,773$10,489,566$2,233,864$134,857,797
76$205,297,380$10,767,164$2,072,308$148,280,398
77$225,993,876$11,050,918$1,897,894$163,066,690
78$248,793,734$11,340,896$1,709,956$179,355,773
79$273,911,254$11,637,159$1,507,799$197,300,938
80$301,582,590$11,939,767$1,290,698$217,071,118
81$332,067,971$12,248,774$1,057,894$238,852,488
82$365,654,167$12,564,226$808,595$262,850,215
83$402,657,184$12,886,166$541,976$289,290,404
84$443,425,258$13,214,629$257,174$318,422,230
85$488,342,133$13,549,644$0$350,520,290
86$537,830,684$13,891,230$0$385,902,172
87$592,356,915$14,239,401$0$424,975,224
88$652,434,346$14,594,158$0$468,024,873
89$718,628,873$14,955,495$0$515,456,466
90$791,564,096$15,323,393$0$567,716,686
91$871,927,218$15,697,823$0$625,297,771
92$960,475,521$16,078,743$0$688,742,158
93$1,058,043,520$16,466,098$0$758,647,604
94$1,165,550,840$16,859,817$0$835,672,830
95$1,284,010,892$17,259,815$0$920,543,736
96$1,414,540,447$17,665,989$0$1,014,060,256
97$1,558,370,171$18,078,221$0$1,117,103,907
98$1,716,856,244$18,496,369$0$1,230,646,110
99$1,891,493,164$18,920,275$0$1,355,757,363
100$2,083,927,854$19,349,756$0$1,493,617,344