Can I retire at age 35 with 426,000?

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 $426,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17%
1 years$35,179$34,865$34,560$34,261$33,970$33,001
2 years$17,415$17,091$16,777$16,472$16,176$15,208
3 years$11,495$11,169$10,856$10,554$10,263$9,325
4 years$8,535$8,210$7,900$7,603$7,320$6,420
5 years$6,760$6,437$6,131$5,840$5,564$4,705
6 years$5,577$5,256$4,955$4,670$4,403$3,584
7 years$4,732$4,414$4,117$3,840$3,581$2,803
8 years$4,099$3,784$3,492$3,221$2,970$2,234
9 years$3,606$3,295$3,007$2,744$2,502$1,805
10 years$3,213$2,904$2,622$2,365$2,131$1,474
11 years$2,891$2,585$2,308$2,058$1,833$1,213
12 years$2,623$2,320$2,049$1,805$1,589$1,005
13 years$2,396$2,097$1,830$1,594$1,385$838
14 years$2,202$1,906$1,645$1,415$1,214$701
15 years$2,034$1,741$1,485$1,262$1,069$588
16 years$1,887$1,598$1,346$1,130$945$495
17 years$1,758$1,471$1,225$1,015$838$418
18 years$1,643$1,360$1,118$915$745$353
19 years$1,540$1,260$1,024$827$664$299
20 years$1,448$1,171$939$749$593$254
21 years$1,364$1,091$864$679$531$216
22 years$1,289$1,018$796$618$476$183
23 years$1,220$952$735$563$427$156
24 years$1,156$892$680$513$384$133
25 years$1,098$837$630$469$345$113
26 years$1,045$787$584$429$311$96
27 years$995$740$542$392$281$82
28 years$949$698$504$359$253$70
29 years$907$658$469$330$229$60
30 years$867$622$437$302$207$51
31 years$830$588$408$278$187$44
32 years$795$556$380$255$169$37
33 years$763$527$355$235$153$32
34 years$732$499$332$216$138$27
35 years$704$473$310$199$125$23
36 years$677$449$290$183$114$20
37 years$651$427$272$169$103$17
38 years$627$406$254$156$93$14
39 years$604$386$238$143$85$12
40 years$582$367$223$132$77$11
41 years$562$349$209$122$70$9
42 years$542$333$196$113$63$8
43 years$524$317$184$104$57$7
44 years$506$302$173$96$52$6
45 years$489$288$162$89$47$5
46 years$473$275$153$82$43$4
47 years$458$262$143$76$39$4
48 years$443$250$135$70$35$3
49 years$429$239$127$65$32$3
50 years$416$228$119$60$29$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $426,000, adding $6,215 every year, while hoping to spend $39,258 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: 55/33/12 Blend
34$426,000$426,000$426,000$426,000
35$475,863$453,285$446,682$500,242
36$482,631$433,726$419,875$497,925
37$488,773$411,892$390,855$490,591
38$494,185$387,632$359,506$481,688
39$498,748$360,782$325,706$471,075
40$502,333$331,174$289,330$458,597
41$504,795$298,624$250,246$444,087
42$505,971$262,944$208,316$427,366
43$505,681$223,930$163,396$408,235
44$503,728$181,370$115,337$386,482
45$499,889$135,038$63,982$361,876
46$493,919$84,696$9,167$334,166
47$485,546$30,093$0$303,078
48$474,469$0$0$274,632
49$460,352$0$0$254,396
50$442,826$0$0$242,998
51$421,482$0$0$229,261
52$395,865$0$0$212,909
53$365,474$0$0$193,638
54$329,754$0$0$171,110
55$288,091$0$0$144,952
56$239,807$0$0$114,753
57$184,151$0$0$80,056
58$120,294$0$0$40,359
59$47,321$0$0$0
60$0$0$0$0
61$0$0$0$0
62$0$0$0$0
63$0$0$0$0
64$0$0$0$0
65$0$0$0$0
66$0$0$0$0
67$0$0$0$0
68$0$0$0$0
69$0$0$0$0
70$0$0$0$0
71$0$0$0$0
72$0$0$0$0
73$0$0$0$0
74$0$0$0$0
75$0$0$0$0
76$0$0$0$0
77$0$0$0$0
78$0$0$0$0
79$0$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0