Can I retire at age 35 with 3,600,000?

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 $3,600,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.8%
1 years$297,285$294,637$292,053$289,531$287,069$284,902
2 years$147,171$144,430$141,773$139,198$136,700$134,515
3 years$97,139$94,386$91,737$89,185$86,728$84,593
4 years$72,128$69,384$66,761$64,253$61,855$59,786
5 years$57,126$54,398$51,809$49,352$47,021$45,025
6 years$47,127$44,420$41,869$39,468$37,206$35,285
7 years$39,988$37,304$34,794$32,448$30,259$28,413
8 years$34,637$31,976$29,508$27,220$25,102$23,333
9 years$30,476$27,841$25,415$23,186$21,140$19,446
10 years$27,150$24,541$22,157$19,986$18,012$16,393
11 years$24,430$21,847$19,507$17,394$15,491$13,945
12 years$22,165$19,609$17,312$15,257$13,424$11,950
13 years$20,251$17,721$15,467$13,470$11,706$10,302
14 years$18,611$16,107$13,897$11,957$10,262$8,926
15 years$17,191$14,714$12,547$10,663$9,035$7,766
16 years$15,949$13,500$11,376$9,548$7,985$6,781
17 years$14,855$12,433$10,352$8,579$7,080$5,939
18 years$13,884$11,489$9,450$7,731$6,295$5,215
19 years$13,016$10,648$8,651$6,986$5,611$4,589
20 years$12,235$9,894$7,939$6,327$5,012$4,047
21 years$11,530$9,216$7,303$5,742$4,485$3,574
22 years$10,890$8,603$6,731$5,221$4,020$3,161
23 years$10,306$8,046$6,214$4,755$3,609$2,800
24 years$9,772$7,539$5,747$4,337$3,244$2,483
25 years$9,281$7,075$5,323$3,960$2,919$2,203
26 years$8,829$6,649$4,937$3,621$2,629$1,957
27 years$8,411$6,258$4,584$3,315$2,371$1,740
28 years$8,024$5,897$4,262$3,037$2,139$1,548
29 years$7,664$5,563$3,966$2,785$1,931$1,378
30 years$7,328$5,253$3,694$2,556$1,745$1,227
31 years$7,015$4,966$3,444$2,347$1,578$1,093
32 years$6,722$4,699$3,213$2,157$1,427$975
33 years$6,447$4,450$3,000$1,984$1,292$869
34 years$6,189$4,218$2,803$1,825$1,169$775
35 years$5,946$4,000$2,621$1,680$1,059$692
36 years$5,718$3,797$2,452$1,547$960$617
37 years$5,502$3,606$2,295$1,426$870$551
38 years$5,298$3,427$2,149$1,314$789$492
39 years$5,105$3,259$2,013$1,212$715$440
40 years$4,922$3,101$1,887$1,118$649$393
41 years$4,748$2,951$1,770$1,031$588$351
42 years$4,583$2,811$1,660$952$534$313
43 years$4,427$2,678$1,558$878$485$280
44 years$4,277$2,553$1,462$811$440$250
45 years$4,135$2,434$1,373$749$399$224
46 years$3,999$2,322$1,289$692$363$200
47 years$3,870$2,216$1,211$639$329$179
48 years$3,746$2,116$1,138$591$299$160
49 years$3,628$2,020$1,070$546$272$143
50 years$3,515$1,930$1,006$505$247$128

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $3,600,000, adding $5,783 every year, while hoping to spend $57,198 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: 39/38/23 Blend
34$3,600,000$3,600,000$3,600,000$3,600,000
35$3,973,165$3,782,365$3,726,565$4,100,742
36$4,317,570$3,906,843$3,790,547$4,318,006
37$4,695,187$4,035,503$3,854,755$4,546,974
38$5,109,343$4,168,490$3,919,137$4,793,416
39$5,563,704$4,305,953$3,983,635$5,058,953
40$6,062,305$4,448,049$4,048,191$5,345,368
41$6,609,594$4,594,937$4,112,738$5,654,621
42$7,210,467$4,746,783$4,177,210$5,988,867
43$7,870,320$4,903,761$4,241,532$6,350,475
44$8,595,097$5,066,050$4,305,627$6,742,054
45$9,391,344$5,233,833$4,369,413$7,166,472
46$10,266,273$5,407,303$4,432,801$7,626,883
47$11,227,832$5,586,660$4,495,698$8,126,761
48$12,284,773$5,772,108$4,558,006$8,669,925
49$13,446,740$5,963,863$4,619,620$9,260,583
50$14,724,360$6,162,144$4,680,429$9,903,361
51$16,129,337$6,367,181$4,740,316$10,603,355
52$17,674,569$6,579,213$4,799,157$11,366,173
53$19,374,266$6,798,485$4,856,819$12,197,990
54$21,244,084$7,025,254$4,913,166$13,105,604
55$23,301,274$7,259,784$4,968,050$14,096,499
56$25,564,841$7,502,351$5,021,317$15,178,917
57$28,055,727$7,753,239$5,072,803$16,361,933
58$30,797,007$8,012,743$5,122,338$17,655,542
59$33,814,104$8,281,170$5,169,739$19,070,749
60$37,135,034$8,558,838$5,214,816$20,619,675
61$40,790,662$8,846,076$5,257,368$22,315,672
62$44,815,002$9,143,227$5,297,182$24,173,442
63$49,245,532$9,450,644$5,334,037$26,209,182
64$54,123,546$9,768,695$5,367,697$28,440,731
65$59,494,549$10,097,763$5,397,916$30,887,739
66$65,408,682$10,438,243$5,424,436$33,571,852
67$71,921,196$10,790,545$5,446,983$36,516,916
68$79,092,973$11,155,096$5,465,271$39,749,198
69$86,991,099$11,532,339$5,479,000$43,297,636
70$95,689,499$11,922,731$5,487,855$47,194,110
71$105,269,633$12,326,750$5,491,503$51,473,741
72$115,821,264$12,744,890$5,489,597$56,175,223
73$127,443,307$13,177,664$5,481,773$61,341,184
74$140,244,759$13,625,604$5,467,647$67,018,591
75$154,345,730$14,089,263$5,446,818$73,259,191
76$169,878,574$14,569,217$5,418,866$80,119,996
77$186,989,139$15,066,059$5,383,349$87,663,822
78$205,838,145$15,580,410$5,339,805$95,959,879
79$226,602,698$16,112,912$5,287,750$105,084,427
80$249,477,960$16,664,231$5,226,677$115,121,488
81$274,678,995$17,235,062$5,156,053$126,163,642
82$302,442,796$17,826,123$5,075,324$138,312,899
83$333,030,520$18,438,162$4,983,907$151,681,659
84$366,729,957$19,071,956$4,881,192$166,393,775
85$403,858,242$19,728,311$4,766,541$182,585,714
86$444,764,849$20,408,065$4,639,287$200,407,849
87$489,834,892$21,112,089$4,498,731$220,025,877
88$539,492,756$21,841,286$4,344,144$241,622,376
89$594,206,106$22,596,598$4,174,761$265,398,535
90$654,490,297$23,379,000$3,989,784$291,576,041
91$720,913,244$24,189,507$3,788,379$320,399,181
92$794,100,777$25,029,175$3,569,671$352,137,137
93$874,742,551$25,899,100$3,332,750$387,086,531
94$963,598,557$26,800,421$3,076,663$425,574,219
95$1,061,506,291$27,734,323$2,800,412$467,960,376
96$1,169,388,666$28,702,038$2,502,959$514,641,897
97$1,288,262,717$29,704,845$2,183,216$566,056,137
98$1,419,249,210$30,744,078$1,840,049$622,685,038
99$1,563,583,210$31,821,119$1,472,272$685,059,680
100$1,722,625,752$32,937,408$1,078,648$753,765,286