Can I retire at age 30 with 999,000?

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 $999,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.8%
1 years$82,496$81,762$81,045$80,345$79,662$77,143
2 years$40,840$40,079$39,342$38,627$37,934$35,419
3 years$26,956$26,192$25,457$24,749$24,067$21,635
4 years$20,016$19,254$18,526$17,830$17,165$14,834
5 years$15,852$15,095$14,377$13,695$13,048$10,825
6 years$13,078$12,327$11,619$10,952$10,325$8,211
7 years$11,097$10,352$9,655$9,004$8,397$6,393
8 years$9,612$8,873$8,188$7,554$6,966$5,070
9 years$8,457$7,726$7,053$6,434$5,866$4,077
10 years$7,534$6,810$6,149$5,546$4,998$3,312
11 years$6,779$6,063$5,413$4,827$4,299$2,713
12 years$6,151$5,441$4,804$4,234$3,725$2,236
13 years$5,620$4,917$4,292$3,738$3,248$1,853
14 years$5,164$4,470$3,857$3,318$2,848$1,541
15 years$4,770$4,083$3,482$2,959$2,507$1,287
16 years$4,426$3,746$3,157$2,650$2,216$1,077
17 years$4,122$3,450$2,873$2,381$1,965$903
18 years$3,853$3,188$2,622$2,145$1,747$759
19 years$3,612$2,955$2,401$1,939$1,557$639
20 years$3,395$2,746$2,203$1,756$1,391$539
21 years$3,200$2,558$2,026$1,593$1,245$455
22 years$3,022$2,387$1,868$1,449$1,116$384
23 years$2,860$2,233$1,725$1,319$1,001$325
24 years$2,712$2,092$1,595$1,203$900$275
25 years$2,576$1,963$1,477$1,099$810$232
26 years$2,450$1,845$1,370$1,005$730$197
27 years$2,334$1,736$1,272$920$658$167
28 years$2,227$1,636$1,183$843$594$141
29 years$2,127$1,544$1,101$773$536$120
30 years$2,034$1,458$1,025$709$484$102
31 years$1,947$1,378$956$651$438$86
32 years$1,865$1,304$892$599$396$73
33 years$1,789$1,235$833$550$358$62
34 years$1,717$1,170$778$507$325$53
35 years$1,650$1,110$727$466$294$45
36 years$1,587$1,054$680$429$266$38
37 years$1,527$1,001$637$396$241$32
38 years$1,470$951$596$365$219$27
39 years$1,417$904$559$336$198$23
40 years$1,366$860$524$310$180$20
41 years$1,318$819$491$286$163$17
42 years$1,272$780$461$264$148$14
43 years$1,228$743$432$244$134$12
44 years$1,187$708$406$225$122$10
45 years$1,147$676$381$208$111$9
46 years$1,110$644$358$192$101$7
47 years$1,074$615$336$177$91$6
48 years$1,040$587$316$164$83$5
49 years$1,007$561$297$151$75$4
50 years$975$536$279$140$68$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $999,000, adding $2,404 every year, while hoping to spend $48,047 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: 49/37/14 Blend
29$999,000$999,000$999,000$999,000
30$1,103,378$1,050,431$1,034,946$1,153,071
31$1,164,801$1,050,780$1,018,495$1,187,896
32$1,230,878$1,049,536$999,883$1,220,518
33$1,302,035$1,046,571$978,986$1,254,888
34$1,378,736$1,041,746$955,676$1,291,184
35$1,461,493$1,034,918$929,817$1,329,608
36$1,550,869$1,025,932$901,269$1,370,384
37$1,647,480$1,014,626$869,884$1,413,759
38$1,752,006$1,000,826$835,509$1,460,013
39$1,865,193$984,348$797,980$1,509,452
40$1,987,862$965,000$757,131$1,562,420
41$2,120,913$942,575$712,785$1,619,300
42$2,265,340$916,854$664,757$1,680,515
43$2,422,233$887,609$612,855$1,746,539
44$2,592,794$854,594$556,878$1,817,895
45$2,778,341$817,552$496,616$1,895,166
46$2,980,328$776,208$431,849$1,978,998
47$3,200,354$730,275$362,348$2,070,110
48$3,440,177$679,446$287,874$2,169,298
49$3,701,734$623,397$208,177$2,277,447
50$3,987,156$561,789$122,996$2,395,537
51$4,298,788$494,258$32,058$2,524,655
52$4,639,212$420,424$0$2,666,006
53$5,011,270$339,884$0$2,830,634
54$5,418,093$252,211$0$3,016,052
55$5,863,125$156,956$0$3,219,153
56$6,350,160$53,644$0$3,441,800
57$6,883,377$0$0$3,686,055
58$7,467,375$0$0$3,977,902
59$8,107,220$0$0$4,321,694
60$8,808,492$0$0$4,698,601
61$9,577,335$0$0$5,111,940
62$10,420,517$0$0$5,565,364
63$11,345,492$0$0$6,062,894
64$12,360,471$0$0$6,608,963
65$13,474,495$0$0$7,208,453
66$14,697,528$0$0$7,866,740
67$16,040,542$0$0$8,589,747
68$17,515,625$0$0$9,384,000
69$19,136,093$0$0$10,256,687
70$20,916,617$0$0$11,215,727
71$22,873,356$0$0$12,269,843
72$25,024,114$0$0$13,428,649
73$27,388,507$0$0$14,702,731
74$29,988,144$0$0$16,103,758
75$32,846,833$0$0$17,644,582
76$35,990,804$0$0$19,339,364
77$39,448,960$0$0$21,203,708
78$43,253,140$0$0$23,254,804
79$47,438,430$0$0$25,511,594
80$52,043,483$0$0$27,994,948
81$57,110,890$0$0$30,727,861
82$62,687,581$0$0$33,735,670
83$68,825,264$0$0$37,046,293
84$75,580,911$0$0$40,690,491
85$83,017,302$0$0$44,702,161
86$91,203,609$0$0$49,118,649
87$100,216,054$0$0$53,981,110
88$110,138,623$0$0$59,334,892
89$121,063,861$0$0$65,229,963
90$133,093,743$0$0$71,721,382
91$146,340,636$0$0$78,869,822
92$160,928,359$0$0$86,742,138
93$176,993,350$0$0$95,412,000
94$194,685,955$0$0$104,960,585
95$214,171,843$0$0$115,477,348
96$235,633,571$0$0$127,060,860
97$259,272,306$0$0$139,819,743
98$285,309,721$0$0$153,873,689
99$313,990,089$0$0$169,354,597
100$345,582,586$0$0$186,407,810