Can I retire at age 35 with 2,760,000?

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 $2,760,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.4%
1 years$227,918$225,888$223,907$221,974$220,086$218,791
2 years$112,831$110,729$108,693$106,718$104,803$103,496
3 years$74,473$72,363$70,331$68,375$66,491$65,213
4 years$55,298$53,194$51,183$49,261$47,422$46,183
5 years$43,796$41,705$39,720$37,837$36,050$34,853
6 years$36,131$34,055$32,100$30,258$28,525$27,372
7 years$30,658$28,600$26,675$24,877$23,198$22,090
8 years$26,555$24,515$22,623$20,869$19,245$18,182
9 years$23,365$21,345$19,485$17,776$16,207$15,188
10 years$20,815$18,814$16,987$15,323$13,809$12,834
11 years$18,730$16,749$14,955$13,335$11,877$10,945
12 years$16,993$15,033$13,273$11,697$10,292$9,402
13 years$15,525$13,586$11,858$10,327$8,975$8,127
14 years$14,268$12,349$10,655$9,167$7,867$7,060
15 years$13,179$11,281$9,620$8,175$6,927$6,159
16 years$12,228$10,350$8,722$7,320$6,122$5,392
17 years$11,389$9,532$7,936$6,577$5,428$4,736
18 years$10,644$8,808$7,245$5,927$4,827$4,170
19 years$9,979$8,163$6,632$5,356$4,302$3,680
20 years$9,380$7,586$6,087$4,851$3,843$3,255
21 years$8,840$7,066$5,599$4,402$3,439$2,883
22 years$8,349$6,596$5,160$4,003$3,082$2,558
23 years$7,901$6,169$4,764$3,645$2,767$2,272
24 years$7,492$5,780$4,406$3,325$2,487$2,021
25 years$7,116$5,424$4,081$3,036$2,238$1,799
26 years$6,769$5,098$3,785$2,776$2,016$1,603
27 years$6,449$4,798$3,515$2,541$1,817$1,430
28 years$6,151$4,521$3,267$2,328$1,640$1,276
29 years$5,875$4,265$3,041$2,135$1,481$1,139
30 years$5,618$4,028$2,832$1,959$1,338$1,018
31 years$5,378$3,807$2,640$1,800$1,210$910
32 years$5,153$3,603$2,464$1,654$1,094$814
33 years$4,943$3,412$2,300$1,521$990$728
34 years$4,745$3,234$2,149$1,399$897$652
35 years$4,559$3,067$2,009$1,288$812$583
36 years$4,384$2,911$1,880$1,186$736$522
37 years$4,218$2,765$1,759$1,093$667$468
38 years$4,062$2,628$1,648$1,008$605$419
39 years$3,914$2,499$1,544$929$548$376
40 years$3,773$2,377$1,447$857$497$337
41 years$3,640$2,263$1,357$791$451$302
42 years$3,514$2,155$1,273$730$409$271
43 years$3,394$2,053$1,194$673$372$243
44 years$3,279$1,957$1,121$622$337$218
45 years$3,170$1,866$1,052$574$306$195
46 years$3,066$1,780$989$530$278$175
47 years$2,967$1,699$929$490$252$157
48 years$2,872$1,622$873$453$229$141
49 years$2,782$1,549$820$419$208$126
50 years$2,695$1,480$771$387$189$113

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $2,760,000, adding $4,331 every year, while hoping to spend $38,129 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: 48/44/8 Blend
34$2,760,000$2,760,000$2,760,000$2,760,000
35$3,045,987$2,899,707$2,856,927$3,185,478
36$3,316,109$3,001,224$2,912,066$3,383,073
37$3,612,505$3,106,437$2,967,773$3,593,117
38$3,937,816$3,215,488$3,024,028$3,820,274
39$4,294,948$3,328,522$3,080,808$4,066,149
40$4,687,106$3,445,692$3,138,088$4,332,504
41$5,117,817$3,567,157$3,195,840$4,621,277
42$5,590,968$3,693,081$3,254,034$4,934,597
43$6,110,841$3,823,637$3,312,639$5,274,807
44$6,682,153$3,959,002$3,371,619$5,644,480
45$7,310,102$4,099,362$3,430,937$6,046,448
46$8,000,412$4,244,910$3,490,553$6,483,827
47$8,759,390$4,395,847$3,550,424$6,960,040
48$9,593,988$4,552,383$3,610,502$7,478,859
49$10,511,860$4,714,735$3,670,739$8,044,428
50$11,521,442$4,883,130$3,731,082$8,661,310
51$12,632,029$5,057,803$3,791,473$9,334,526
52$13,853,861$5,239,001$3,851,853$10,069,601
53$15,198,221$5,426,978$3,912,156$10,872,616
54$16,677,541$5,622,001$3,972,314$11,750,264
55$18,305,518$5,824,347$4,032,254$12,709,912
56$20,097,245$6,034,304$4,091,899$13,759,672
57$22,069,351$6,252,172$4,151,165$14,908,471
58$24,240,162$6,478,266$4,209,966$16,166,140
59$26,629,867$6,712,909$4,268,208$17,543,500
60$29,260,714$6,956,442$4,325,794$19,052,470
61$32,157,217$7,209,218$4,382,618$20,706,171
62$35,346,389$7,471,605$4,438,571$22,519,052
63$38,857,994$7,743,987$4,493,537$24,507,026
64$42,724,830$8,026,764$4,547,391$26,687,614
65$46,983,038$8,320,351$4,600,004$29,080,117
66$51,672,442$8,625,182$4,651,239$31,705,788
67$56,836,926$8,941,710$4,700,949$34,588,037
68$62,524,844$9,270,405$4,748,983$37,752,647
69$68,789,482$9,611,759$4,795,178$41,228,017
70$75,689,556$9,966,283$4,839,364$45,045,428
71$83,289,771$10,334,511$4,881,362$49,239,338
72$91,661,423$10,716,997$4,920,983$53,847,700
73$100,883,081$11,114,323$4,958,029$58,912,327
74$111,041,322$11,527,092$4,992,290$64,479,275
75$122,231,551$11,955,933$5,023,546$70,599,283
76$134,558,900$12,401,504$5,051,565$77,328,245
77$148,139,220$12,864,490$5,076,104$84,727,739
78$163,100,174$13,345,605$5,096,908$92,865,603
79$179,582,445$13,845,592$5,113,708$101,816,572
80$197,741,059$14,365,230$5,126,221$111,662,986
81$217,746,848$14,905,328$5,134,151$122,495,558
82$239,788,069$15,466,731$5,137,187$134,414,232
83$264,072,172$16,050,321$5,135,003$147,529,121
84$290,827,763$16,657,017$5,127,255$161,961,547
85$320,306,763$17,287,778$5,113,586$177,845,177
86$352,786,779$17,943,605$5,093,617$195,327,286
87$388,573,731$18,625,543$5,066,954$214,570,144
88$428,004,738$19,334,681$5,033,183$235,752,542
89$471,451,296$20,072,156$4,991,871$259,071,476
90$519,322,792$20,839,154$4,942,561$284,744,005
91$572,070,358$21,636,914$4,884,779$313,009,294
92$630,191,141$22,466,729$4,818,025$344,130,869
93$694,232,986$23,329,948$4,741,778$378,399,097
94$764,799,613$24,227,978$4,655,490$416,133,929
95$842,556,315$25,162,290$4,558,590$457,687,908
96$928,236,235$26,134,418$4,450,478$503,449,499
97$1,022,647,291$27,145,964$4,330,529$553,846,744
98$1,126,679,799$28,198,602$4,198,087$609,351,305
99$1,241,314,882$29,294,077$4,052,466$670,482,906
100$1,367,633,727$30,434,213$3,892,950$737,814,234