Can I retire at age 35 with 1,950,000?

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 $1,950,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.6%
1 years$161,029$159,595$158,195$156,829$155,496$151,307
2 years$79,717$78,233$76,794$75,399$74,046$69,856
3 years$52,617$51,126$49,691$48,309$46,978$42,917
4 years$39,070$37,583$36,162$34,804$33,505$29,605
5 years$30,943$29,466$28,063$26,733$25,470$21,742
6 years$25,527$24,061$22,679$21,378$20,153$16,601
7 years$21,660$20,206$18,847$17,576$16,390$13,013
8 years$18,761$17,320$15,983$14,744$13,597$10,394
9 years$16,508$15,081$13,767$12,559$11,451$8,418
10 years$14,706$13,293$12,002$10,826$9,757$6,891
11 years$13,233$11,834$10,566$9,422$8,391$5,688
12 years$12,006$10,621$9,377$8,264$7,271$4,726
13 years$10,969$9,599$8,378$7,296$6,341$3,947
14 years$10,081$8,725$7,528$6,477$5,558$3,311
15 years$9,312$7,970$6,797$5,776$4,894$2,787
16 years$8,639$7,313$6,162$5,172$4,325$2,353
17 years$8,047$6,735$5,607$4,647$3,835$1,992
18 years$7,520$6,223$5,119$4,188$3,410$1,689
19 years$7,050$5,768$4,686$3,784$3,039$1,435
20 years$6,627$5,359$4,300$3,427$2,715$1,221
21 years$6,245$4,992$3,956$3,110$2,430$1,040
22 years$5,899$4,660$3,646$2,828$2,178$886
23 years$5,583$4,358$3,366$2,575$1,955$756
24 years$5,293$4,084$3,113$2,349$1,757$646
25 years$5,027$3,832$2,883$2,145$1,581$552
26 years$4,782$3,602$2,674$1,961$1,424$472
27 years$4,556$3,390$2,483$1,795$1,284$404
28 years$4,346$3,194$2,308$1,645$1,159$345
29 years$4,151$3,013$2,148$1,508$1,046$296
30 years$3,969$2,846$2,001$1,384$945$253
31 years$3,800$2,690$1,865$1,271$855$217
32 years$3,641$2,545$1,741$1,169$773$186
33 years$3,492$2,410$1,625$1,075$700$159
34 years$3,352$2,285$1,518$989$633$136
35 years$3,221$2,167$1,420$910$574$117
36 years$3,097$2,057$1,328$838$520$100
37 years$2,980$1,953$1,243$772$471$86
38 years$2,870$1,856$1,164$712$427$74
39 years$2,765$1,765$1,091$656$387$63
40 years$2,666$1,679$1,022$605$351$54
41 years$2,572$1,599$958$559$319$46
42 years$2,483$1,523$899$515$289$40
43 years$2,398$1,451$844$476$262$34
44 years$2,317$1,383$792$439$238$29
45 years$2,240$1,319$744$406$216$25
46 years$2,166$1,258$698$375$196$21
47 years$2,096$1,200$656$346$178$18
48 years$2,029$1,146$617$320$162$16
49 years$1,965$1,094$580$296$147$14
50 years$1,904$1,045$545$273$134$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $1,950,000, adding $4,323 every year, while hoping to spend $23,436 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: 69/5/26 Blend
34$1,950,000$1,950,000$1,950,000$1,950,000
35$2,153,359$2,050,009$2,019,784$2,287,267
36$2,348,066$2,125,524$2,062,511$2,453,157
37$2,561,848$2,203,953$2,105,884$2,631,544
38$2,796,625$2,285,416$2,149,900$2,826,230
39$3,054,513$2,370,034$2,194,554$3,038,829
40$3,337,844$2,457,936$2,239,843$3,271,119
41$3,649,186$2,549,257$2,285,759$3,525,057
42$3,991,367$2,644,135$2,332,296$3,802,801
43$4,367,505$2,742,715$2,379,446$4,106,726
44$4,781,033$2,845,151$2,427,200$4,439,449
45$5,235,734$2,951,599$2,475,547$4,803,851
46$5,735,776$3,062,224$2,524,475$5,203,107
47$6,285,751$3,177,200$2,573,971$5,640,715
48$6,890,719$3,296,704$2,624,020$6,120,528
49$7,556,254$3,420,924$2,674,607$6,646,788
50$8,288,498$3,550,055$2,725,712$7,224,174
51$9,094,219$3,684,302$2,777,317$7,857,834
52$9,980,872$3,823,875$2,829,400$8,553,445
53$10,956,673$3,968,998$2,881,938$9,317,260
54$12,030,676$4,119,901$2,934,905$10,156,166
55$13,212,854$4,276,825$2,988,273$11,077,754
56$14,514,199$4,440,023$3,042,014$12,090,386
57$15,946,819$4,609,756$3,096,094$13,203,275
58$17,524,061$4,786,301$3,150,479$14,426,575
59$19,260,628$4,969,941$3,205,132$15,771,470
60$21,172,721$5,160,978$3,260,013$17,250,285
61$23,278,194$5,359,721$3,315,079$18,876,600
62$25,596,720$5,566,498$3,370,285$20,665,380
63$28,149,976$5,781,647$3,425,580$22,633,111
64$30,961,850$6,005,524$3,480,913$24,797,963
65$34,058,663$6,238,499$3,536,228$27,179,953
66$37,469,420$6,480,959$3,591,465$29,801,142
67$41,226,083$6,733,308$3,646,561$32,685,836
68$45,363,871$6,995,968$3,701,449$35,860,820
69$49,921,594$7,269,378$3,756,056$39,355,609
70$54,942,019$7,554,001$3,810,306$43,202,724
71$60,472,273$7,850,314$3,864,119$47,438,004
72$66,564,287$8,158,822$3,917,410$52,100,940
73$73,275,288$8,480,048$3,970,086$57,235,049
74$80,668,336$8,814,539$4,022,053$62,888,285
75$88,812,923$9,162,867$4,073,208$69,113,489
76$97,785,624$9,525,631$4,123,443$75,968,893
77$107,670,825$9,903,455$4,172,646$83,518,662
78$118,561,515$10,296,990$4,220,696$91,833,505
79$130,560,167$10,706,919$4,267,466$100,991,344
80$143,779,699$11,133,954$4,312,822$111,078,041
81$158,344,550$11,578,839$4,356,623$122,188,217
82$174,391,844$12,042,352$4,398,719$134,426,140
83$192,072,691$12,525,306$4,438,955$147,906,711
84$211,553,610$13,028,550$4,477,165$162,756,550
85$233,018,102$13,552,973$4,513,173$179,115,186
86$256,668,382$14,099,502$4,546,798$197,136,380
87$282,727,287$14,669,108$4,577,846$216,989,570
88$311,440,380$15,262,804$4,606,114$238,861,479
89$343,078,269$15,881,652$4,631,389$262,957,868
90$377,939,158$16,526,758$4,653,446$289,505,485
91$416,351,665$17,199,282$4,672,049$318,754,202
92$458,677,923$17,900,435$4,686,951$350,979,374
93$505,316,999$18,631,484$4,697,891$386,484,442
94$556,708,659$19,393,753$4,704,597$425,603,790
95$613,337,522$20,188,627$4,706,781$468,705,911
96$675,737,634$21,017,554$4,704,143$516,196,875
97$744,497,507$21,882,049$4,696,366$568,524,172
98$820,265,678$22,783,695$4,683,120$626,180,930
99$903,756,829$23,724,148$4,664,056$689,710,575
100$995,758,536$24,705,141$4,638,812$759,711,954