Can I retire at age 35 with 2,550,000?

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 $2,550,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.7%
1 years$210,577$208,701$206,871$205,085$203,341$195,427
2 years$104,246$102,304$100,423$98,598$96,829$88,952
3 years$68,807$66,857$64,980$63,173$61,432$53,840
4 years$51,091$49,147$47,289$45,513$43,814$36,563
5 years$40,464$38,532$36,698$34,958$33,307$26,417
6 years$33,382$31,464$29,658$27,956$26,354$19,830
7 years$28,325$26,424$24,646$22,984$21,433$15,272
8 years$24,534$22,650$20,901$19,281$17,781$11,976
9 years$21,587$19,721$18,002$16,423$14,974$9,518
10 years$19,231$17,383$15,695$14,157$12,759$7,641
11 years$17,305$15,475$13,818$12,321$10,973$6,181
12 years$15,701$13,889$12,263$10,807$9,509$5,031
13 years$14,344$12,552$10,956$9,541$8,292$4,115
14 years$13,183$11,409$9,844$8,469$7,269$3,378
15 years$12,177$10,423$8,888$7,553$6,400$2,782
16 years$11,297$9,563$8,058$6,763$5,656$2,297
17 years$10,522$8,807$7,332$6,077$5,015$1,900
18 years$9,834$8,138$6,694$5,476$4,459$1,575
19 years$9,219$7,542$6,128$4,948$3,975$1,307
20 years$8,667$7,009$5,624$4,482$3,550$1,086
21 years$8,167$6,528$5,173$4,067$3,177$903
22 years$7,714$6,094$4,767$3,698$2,848$751
23 years$7,300$5,699$4,402$3,368$2,556$626
24 years$6,922$5,340$4,071$3,072$2,298$521
25 years$6,574$5,011$3,771$2,805$2,068$434
26 years$6,254$4,710$3,497$2,565$1,862$362
27 years$5,958$4,433$3,247$2,348$1,679$302
28 years$5,683$4,177$3,019$2,151$1,515$252
29 years$5,428$3,940$2,809$1,973$1,368$210
30 years$5,191$3,721$2,617$1,810$1,236$176
31 years$4,969$3,518$2,439$1,663$1,118$147
32 years$4,761$3,328$2,276$1,528$1,011$122
33 years$4,567$3,152$2,125$1,405$915$102
34 years$4,384$2,988$1,986$1,293$828$85
35 years$4,212$2,834$1,856$1,190$750$71
36 years$4,050$2,690$1,737$1,096$680$60
37 years$3,897$2,554$1,625$1,010$616$50
38 years$3,753$2,428$1,522$931$559$42
39 years$3,616$2,308$1,426$858$507$35
40 years$3,486$2,196$1,337$792$459$29
41 years$3,363$2,091$1,253$730$417$24
42 years$3,247$1,991$1,176$674$378$20
43 years$3,135$1,897$1,103$622$343$17
44 years$3,030$1,808$1,036$575$312$14
45 years$2,929$1,724$972$531$283$12
46 years$2,833$1,645$913$490$257$10
47 years$2,741$1,570$858$453$233$8
48 years$2,654$1,499$806$418$212$7
49 years$2,570$1,431$758$387$192$6
50 years$2,490$1,367$713$357$175$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $2,550,000, adding $6,657 every year, while hoping to spend $30,646 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: 65/22/13 Blend
34$2,550,000$2,550,000$2,550,000$2,550,000
35$2,816,967$2,681,817$2,642,292$2,991,149
36$3,071,690$2,780,619$2,698,201$3,207,135
37$3,351,368$2,883,235$2,754,957$3,438,859
38$3,658,514$2,989,819$2,812,554$3,691,290
39$3,995,896$3,100,534$2,870,988$3,966,448
40$4,366,564$3,215,546$2,930,252$4,266,554
41$4,773,877$3,335,032$2,990,339$4,594,054
42$5,221,536$3,459,172$3,051,240$4,951,642
43$5,713,619$3,588,158$3,112,943$5,342,279
44$6,254,619$3,722,189$3,175,437$5,769,229
45$6,849,485$3,861,470$3,238,709$6,236,083
46$7,503,668$4,006,219$3,302,742$6,746,794
47$8,223,178$4,156,659$3,367,519$7,305,714
48$9,014,634$4,313,026$3,433,022$7,917,639
49$9,885,327$4,475,566$3,499,229$8,587,844
50$10,843,294$4,644,532$3,566,117$9,322,141
51$11,897,388$4,820,192$3,633,660$10,126,932
52$13,057,364$5,002,824$3,701,830$11,009,263
53$14,333,971$5,192,718$3,770,597$11,976,896
54$15,739,051$5,390,176$3,839,927$13,038,381
55$17,285,655$5,595,515$3,909,785$14,203,133
56$18,988,160$5,809,064$3,980,132$15,481,523
57$20,862,411$6,031,167$4,050,925$16,884,973
58$22,925,866$6,262,183$4,122,120$18,426,065
59$25,197,761$6,502,487$4,193,667$20,118,659
60$27,699,293$6,752,469$4,265,516$21,978,022
61$30,453,820$7,012,539$4,337,609$24,020,970
62$33,487,077$7,283,121$4,409,887$26,266,030
63$36,827,427$7,564,662$4,482,286$28,733,611
64$40,506,119$7,857,625$4,554,737$31,446,195
65$44,557,590$8,162,495$4,627,168$34,428,553
66$49,019,787$8,479,780$4,699,500$37,707,971
67$53,934,523$8,810,007$4,771,651$41,314,512
68$59,347,875$9,153,728$4,843,533$45,281,297
69$65,310,619$9,511,522$4,915,052$49,644,816
70$71,878,704$9,883,988$4,986,108$54,445,273
71$79,113,786$10,271,757$5,056,596$59,726,962
72$87,083,804$10,675,486$5,126,405$65,538,686
73$95,863,628$11,095,860$5,195,415$71,934,215
74$105,535,758$11,533,597$5,263,501$78,972,793
75$116,191,107$11,989,445$5,330,530$86,719,698
76$127,929,859$12,464,187$5,396,362$95,246,852
77$140,862,412$12,958,640$5,460,848$104,633,504
78$155,110,423$13,473,658$5,523,831$114,966,970
79$170,807,952$14,010,133$5,585,145$126,343,463
80$188,102,732$14,568,998$5,644,616$138,868,996
81$207,157,558$15,151,227$5,702,059$152,660,380
82$228,151,830$15,757,838$5,757,278$167,846,328
83$251,283,240$16,389,895$5,810,070$184,568,664
84$276,769,641$17,048,511$5,860,219$202,983,665
85$304,851,104$17,734,847$5,907,495$223,263,532
86$335,792,181$18,450,120$5,951,661$245,598,013
87$369,884,405$19,195,597$5,992,464$270,196,191
88$407,449,041$19,972,608$6,029,638$297,288,459
89$448,840,118$20,782,540$6,062,905$327,128,693
90$494,447,769$21,626,844$6,091,971$359,996,640
91$544,701,919$22,507,037$6,116,530$396,200,564
92$600,076,336$23,424,703$6,136,255$436,080,149
93$661,093,112$24,381,503$6,150,809$480,009,706
94$728,327,581$25,379,169$6,159,833$528,401,700
95$802,413,760$26,419,514$6,162,953$581,710,646
96$884,050,327$27,504,434$6,159,776$640,437,391
97$974,007,221$28,635,911$6,149,889$705,133,846
98$1,073,132,906$29,816,019$6,132,859$776,408,186
99$1,182,362,385$31,046,927$6,108,232$854,930,594
100$1,302,726,024$32,330,902$6,075,533$941,439,581