Can I retire at age 35 with 1,640,000?

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 $1,640,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.3%
1 years$135,430$134,223$133,046$131,898$130,776$125,886
2 years$67,044$65,796$64,586$63,412$62,274$57,403
3 years$44,252$42,998$41,791$40,629$39,509$34,811
4 years$32,858$31,608$30,413$29,271$28,178$23,689
5 years$26,024$24,781$23,602$22,483$21,421$17,151
6 years$21,469$20,236$19,074$17,980$16,950$12,903
7 years$18,217$16,994$15,850$14,782$13,784$9,960
8 years$15,779$14,567$13,442$12,400$11,436$7,829
9 years$13,884$12,683$11,578$10,562$9,630$6,238
10 years$12,368$11,180$10,094$9,105$8,206$5,020
11 years$11,129$9,953$8,887$7,924$7,057$4,072
12 years$10,098$8,933$7,887$6,950$6,116$3,323
13 years$9,225$8,073$7,046$6,136$5,333$2,725
14 years$8,478$7,338$6,331$5,447$4,675$2,243
15 years$7,831$6,703$5,716$4,858$4,116$1,853
16 years$7,266$6,150$5,182$4,350$3,638$1,534
17 years$6,767$5,664$4,716$3,908$3,225$1,273
18 years$6,325$5,234$4,305$3,522$2,868$1,058
19 years$5,929$4,851$3,941$3,182$2,556$881
20 years$5,574$4,507$3,617$2,882$2,283$734
21 years$5,253$4,199$3,327$2,616$2,043$612
22 years$4,961$3,919$3,066$2,378$1,832$511
23 years$4,695$3,666$2,831$2,166$1,644$427
24 years$4,452$3,434$2,618$1,976$1,478$357
25 years$4,228$3,223$2,425$1,804$1,330$298
26 years$4,022$3,029$2,249$1,650$1,198$250
27 years$3,832$2,851$2,088$1,510$1,080$209
28 years$3,655$2,686$1,941$1,383$974$175
29 years$3,491$2,534$1,807$1,269$880$146
30 years$3,338$2,393$1,683$1,164$795$123
31 years$3,196$2,262$1,569$1,069$719$103
32 years$3,062$2,141$1,464$983$650$86
33 years$2,937$2,027$1,367$904$588$72
34 years$2,819$1,921$1,277$831$533$60
35 years$2,709$1,822$1,194$765$483$51
36 years$2,605$1,730$1,117$705$437$42
37 years$2,506$1,643$1,045$650$396$36
38 years$2,413$1,561$979$599$359$30
39 years$2,325$1,485$917$552$326$25
40 years$2,242$1,412$860$509$295$21
41 years$2,163$1,345$806$470$268$18
42 years$2,088$1,281$756$434$243$15
43 years$2,017$1,220$710$400$221$12
44 years$1,949$1,163$666$370$200$10
45 years$1,884$1,109$625$341$182$9
46 years$1,822$1,058$587$315$165$7
47 years$1,763$1,010$552$291$150$6
48 years$1,707$964$519$269$136$5
49 years$1,653$920$487$249$124$4
50 years$1,601$879$458$230$112$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $1,640,000, adding $6,280 every year, while hoping to spend $57,305 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: 58/19/23 Blend
34$1,640,000$1,640,000$1,640,000$1,640,000
35$1,813,758$1,726,838$1,701,418$1,907,400
36$1,937,789$1,750,481$1,697,443$1,995,581
37$2,072,551$1,773,362$1,691,415$2,084,989
38$2,219,077$1,795,383$1,683,203$2,181,231
39$2,378,506$1,816,439$1,672,673$2,284,980
40$2,552,088$1,836,419$1,659,683$2,396,982
41$2,741,202$1,855,204$1,644,083$2,518,057
42$2,947,362$1,872,667$1,625,717$2,649,113
43$3,172,237$1,888,672$1,604,423$2,791,148
44$3,417,663$1,903,075$1,580,029$2,945,269
45$3,685,661$1,915,722$1,552,356$3,112,693
46$3,978,456$1,926,450$1,521,218$3,294,765
47$4,298,497$1,935,084$1,486,417$3,492,971
48$4,648,481$1,941,440$1,447,749$3,708,947
49$5,031,376$1,945,321$1,404,999$3,944,503
50$5,450,452$1,946,518$1,357,942$4,201,631
51$5,909,310$1,944,809$1,306,345$4,482,535
52$6,411,912$1,939,957$1,249,960$4,789,641
53$6,962,625$1,931,713$1,188,532$5,125,630
54$7,566,257$1,919,811$1,121,792$5,493,459
55$8,228,103$1,903,970$1,049,460$5,896,389
56$8,953,995$1,883,890$971,242$6,338,019
57$9,750,357$1,859,254$886,833$6,822,319
58$10,624,264$1,829,728$795,912$7,353,669
59$11,583,509$1,794,955$698,145$7,936,899
60$12,636,678$1,754,559$593,184$8,577,340
61$13,793,227$1,708,140$480,664$9,280,870
62$15,063,574$1,655,277$360,204$10,053,972
63$16,459,194$1,595,521$231,407$10,903,799
64$17,992,731$1,528,401$93,857$11,838,238
65$19,678,111$1,453,414$0$12,865,989
66$21,530,679$1,370,032$0$14,009,637
67$23,567,339$1,277,694$0$15,292,199
68$25,806,715$1,175,809$0$16,702,400
69$28,269,326$1,063,749$0$18,253,231
70$30,977,778$940,854$0$19,959,007
71$33,956,980$806,424$0$21,835,510
72$37,234,373$659,720$0$23,900,131
73$40,840,194$499,961$0$26,172,038
74$44,807,759$326,324$0$28,672,362
75$49,173,773$137,938$0$31,424,388
76$53,978,684$0$0$34,453,785
77$59,267,055$0$0$37,802,664
78$65,087,989$0$0$41,520,701
79$71,495,594$0$0$45,613,636
80$78,549,486$0$0$50,119,572
81$86,315,357$0$0$55,080,493
82$94,865,592$0$0$60,542,664
83$104,279,953$0$0$66,557,060
84$114,646,328$0$0$73,179,855
85$126,061,562$0$0$80,472,945
86$138,632,371$0$0$88,504,536
87$152,476,347$0$0$97,349,784
88$167,723,069$0$0$107,091,508
89$184,515,321$0$0$117,820,967
90$203,010,445$0$0$129,638,725
91$223,381,820$0$0$142,655,594
92$245,820,501$0$0$156,993,686
93$270,537,021$0$0$172,787,560
94$297,763,374$0$0$190,185,496
95$327,755,210$0$0$209,350,891
96$360,794,243$0$0$230,463,799
97$397,190,908$0$0$253,722,636
98$437,287,297$0$0$279,346,048
99$481,460,379$0$0$307,574,975
100$530,125,564$0$0$338,674,924