Can I retire at age 30 with 565,000?

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 $565,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.5%
1 years$46,657$46,242$45,836$45,440$45,054$44,770
2 years$23,098$22,667$22,251$21,846$21,454$21,168
3 years$15,245$14,813$14,398$13,997$13,611$13,331
4 years$11,320$10,889$10,478$10,084$9,708$9,436
5 years$8,966$8,537$8,131$7,746$7,380$7,118
6 years$7,396$6,971$6,571$6,194$5,839$5,587
7 years$6,276$5,855$5,461$5,093$4,749$4,506
8 years$5,436$5,018$4,631$4,272$3,940$3,707
9 years$4,783$4,370$3,989$3,639$3,318$3,095
10 years$4,261$3,852$3,477$3,137$2,827$2,614
11 years$3,834$3,429$3,062$2,730$2,431$2,227
12 years$3,479$3,077$2,717$2,394$2,107$1,912
13 years$3,178$2,781$2,427$2,114$1,837$1,652
14 years$2,921$2,528$2,181$1,877$1,611$1,434
15 years$2,698$2,309$1,969$1,674$1,418$1,250
16 years$2,503$2,119$1,785$1,498$1,253$1,094
17 years$2,331$1,951$1,625$1,346$1,111$960
18 years$2,179$1,803$1,483$1,213$988$845
19 years$2,043$1,671$1,358$1,096$881$745
20 years$1,920$1,553$1,246$993$787$658
21 years$1,810$1,446$1,146$901$704$583
22 years$1,709$1,350$1,056$819$631$517
23 years$1,618$1,263$975$746$566$459
24 years$1,534$1,183$902$681$509$408
25 years$1,457$1,110$835$622$458$363
26 years$1,386$1,044$775$568$413$323
27 years$1,320$982$719$520$372$288
28 years$1,259$925$669$477$336$257
29 years$1,203$873$622$437$303$229
30 years$1,150$824$580$401$274$204
31 years$1,101$779$541$368$248$183
32 years$1,055$737$504$339$224$163
33 years$1,012$698$471$311$203$146
34 years$971$662$440$286$184$130
35 years$933$628$411$264$166$117
36 years$897$596$385$243$151$104
37 years$863$566$360$224$137$93
38 years$831$538$337$206$124$84
39 years$801$511$316$190$112$75
40 years$772$487$296$175$102$67
41 years$745$463$278$162$92$60
42 years$719$441$261$149$84$54
43 years$695$420$244$138$76$48
44 years$671$401$229$127$69$43
45 years$649$382$215$118$63$39
46 years$628$364$202$109$57$35
47 years$607$348$190$100$52$31
48 years$588$332$179$93$47$28
49 years$569$317$168$86$43$25
50 years$552$303$158$79$39$22

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $565,000, adding $4,449 every year, while hoping to spend $47,618 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: 30/42/28 Blend
29$565,000$565,000$565,000$565,000
30$627,219$597,274$588,517$640,533
31$640,530$575,875$557,567$629,895
32$653,603$551,832$523,984$614,003
33$666,363$524,965$487,630$595,964
34$678,727$495,082$448,360$575,625
35$690,600$461,984$406,023$552,822
36$701,878$425,458$360,461$527,382
37$712,442$385,278$311,510$499,119
38$722,161$341,207$258,995$467,836
39$730,889$292,993$202,739$433,320
40$738,461$240,372$142,553$395,346
41$744,697$183,062$78,240$353,675
42$749,391$120,768$9,597$308,050
43$752,320$53,177$0$258,196
44$753,233$0$0$222,838
45$751,849$0$0$196,206
46$747,861$0$0$193,238
47$740,925$0$0$189,244
48$730,660$0$0$184,095
49$716,644$0$0$177,652
50$698,409$0$0$169,756
51$675,438$0$0$160,236
52$647,155$0$0$148,899
53$612,927$0$0$135,534
54$572,050$0$0$119,907
55$523,746$0$0$101,757
56$467,156$0$0$80,800
57$401,329$0$0$56,718
58$325,213$0$0$29,161
59$237,645$0$0$0
60$137,342$0$0$0
61$22,886$0$0$0
62$0$0$0$0
63$0$0$0$0
64$0$0$0$0
65$0$0$0$0
66$0$0$0$0
67$0$0$0$0
68$0$0$0$0
69$0$0$0$0
70$0$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