Can I retire at age 30 with 452,000?

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 $452,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16%
1 years$37,326$36,993$36,669$36,352$36,043$35,158
2 years$18,478$18,134$17,800$17,477$17,163$16,277
3 years$12,196$11,851$11,518$11,198$10,889$10,029
4 years$9,056$8,712$8,382$8,067$7,766$6,939
5 years$7,172$6,830$6,505$6,196$5,904$5,112
6 years$5,917$5,577$5,257$4,955$4,671$3,916
7 years$5,021$4,684$4,369$4,074$3,799$3,080
8 years$4,349$4,015$3,705$3,418$3,152$2,469
9 years$3,826$3,496$3,191$2,911$2,654$2,007
10 years$3,409$3,081$2,782$2,509$2,262$1,649
11 years$3,067$2,743$2,449$2,184$1,945$1,366
12 years$2,783$2,462$2,174$1,916$1,685$1,140
13 years$2,543$2,225$1,942$1,691$1,470$956
14 years$2,337$2,022$1,745$1,501$1,288$805
15 years$2,158$1,847$1,575$1,339$1,134$681
16 years$2,003$1,695$1,428$1,199$1,003$577
17 years$1,865$1,561$1,300$1,077$889$491
18 years$1,743$1,442$1,186$971$790$418
19 years$1,634$1,337$1,086$877$705$357
20 years$1,536$1,242$997$794$629$305
21 years$1,448$1,157$917$721$563$261
22 years$1,367$1,080$845$656$505$223
23 years$1,294$1,010$780$597$453$191
24 years$1,227$947$722$544$407$164
25 years$1,165$888$668$497$366$141
26 years$1,109$835$620$455$330$121
27 years$1,056$786$576$416$298$104
28 years$1,007$740$535$381$269$90
29 years$962$698$498$350$243$77
30 years$920$660$464$321$219$66
31 years$881$624$432$295$198$57
32 years$844$590$403$271$179$49
33 years$809$559$377$249$162$42
34 years$777$530$352$229$147$36
35 years$747$502$329$211$133$31
36 years$718$477$308$194$120$27
37 years$691$453$288$179$109$23
38 years$665$430$270$165$99$20
39 years$641$409$253$152$90$17
40 years$618$389$237$140$81$15
41 years$596$371$222$129$74$13
42 years$575$353$208$119$67$11
43 years$556$336$196$110$61$10
44 years$537$321$184$102$55$8
45 years$519$306$172$94$50$7
46 years$502$292$162$87$46$6
47 years$486$278$152$80$41$5
48 years$470$266$143$74$38$5
49 years$456$254$134$69$34$4
50 years$441$242$126$63$31$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $452,000, adding $4,362 every year, while hoping to spend $35,785 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: 44/29/27 Blend
29$452,000$452,000$452,000$452,000
30$502,603$478,647$471,641$520,614
31$515,794$464,026$449,366$519,247
32$529,131$447,489$425,146$514,006
33$542,591$428,905$398,877$507,633
34$556,147$408,133$370,452$500,043
35$569,770$385,028$339,758$491,144
36$583,425$359,433$306,678$480,841
37$597,072$331,183$271,090$469,029
38$610,667$300,104$232,864$455,598
39$624,158$266,012$191,868$440,430
40$637,488$228,712$147,962$423,399
41$650,592$188,000$100,999$404,371
42$663,397$143,656$50,827$383,202
43$675,822$95,454$0$359,737
44$687,773$43,148$0$334,596
45$699,149$0$0$322,495
46$709,833$0$0$312,953
47$719,698$0$0$316,752
48$728,599$0$0$320,053
49$736,375$0$0$322,777
50$742,849$0$0$324,837
51$747,821$0$0$326,134
52$751,070$0$0$326,560
53$752,351$0$0$325,996
54$751,388$0$0$324,307
55$747,880$0$0$321,346
56$741,490$0$0$316,946
57$731,843$0$0$310,928
58$718,527$0$0$303,087
59$701,081$0$0$293,200
60$678,997$0$0$281,020
61$651,713$0$0$266,272
62$618,604$0$0$248,652
63$578,982$0$0$227,824
64$532,083$0$0$203,416
65$477,062$0$0$175,019
66$412,986$0$0$142,176
67$338,824$0$0$104,387
68$253,433$0$0$61,096
69$155,555$0$0$11,690
70$43,795$0$0$0
71$0$0$0$0
72$0$0$0$0
73$0$0$0$0
74$0$0$0$0
75$0$0$0$0
76$0$0$0$0
77$0$0$0$0
78$0$0$0$0
79$0$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0