Can I retire at age 35 with 513,000?

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 $513,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15%
1 years$42,363$41,986$41,618$41,258$40,907$40,065
2 years$20,972$20,581$20,203$19,836$19,480$18,635
3 years$13,842$13,450$13,072$12,709$12,359$11,538
4 years$10,278$9,887$9,513$9,156$8,814$8,024
5 years$8,140$7,752$7,383$7,033$6,701$5,942
6 years$6,716$6,330$5,966$5,624$5,302$4,577
7 years$5,698$5,316$4,958$4,624$4,312$3,620
8 years$4,936$4,557$4,205$3,879$3,577$2,919
9 years$4,343$3,967$3,622$3,304$3,012$2,387
10 years$3,869$3,497$3,157$2,848$2,567$1,973
11 years$3,481$3,113$2,780$2,479$2,207$1,645
12 years$3,159$2,794$2,467$2,174$1,913$1,381
13 years$2,886$2,525$2,204$1,919$1,668$1,166
14 years$2,652$2,295$1,980$1,704$1,462$989
15 years$2,450$2,097$1,788$1,520$1,288$842
16 years$2,273$1,924$1,621$1,361$1,138$719
17 years$2,117$1,772$1,475$1,222$1,009$616
18 years$1,978$1,637$1,347$1,102$897$528
19 years$1,855$1,517$1,233$995$800$454
20 years$1,744$1,410$1,131$902$714$391
21 years$1,643$1,313$1,041$818$639$337
22 years$1,552$1,226$959$744$573$291
23 years$1,469$1,147$886$678$514$252
24 years$1,393$1,074$819$618$462$218
25 years$1,323$1,008$759$564$416$188
26 years$1,258$948$704$516$375$163
27 years$1,199$892$653$472$338$141
28 years$1,143$840$607$433$305$122
29 years$1,092$793$565$397$275$106
30 years$1,044$749$526$364$249$92
31 years$1,000$708$491$334$225$80
32 years$958$670$458$307$203$69
33 years$919$634$428$283$184$60
34 years$882$601$399$260$167$52
35 years$847$570$373$239$151$45
36 years$815$541$349$221$137$39
37 years$784$514$327$203$124$34
38 years$755$488$306$187$112$30
39 years$727$464$287$173$102$26
40 years$701$442$269$159$92$23
41 years$677$421$252$147$84$20
42 years$653$401$237$136$76$17
43 years$631$382$222$125$69$15
44 years$610$364$208$116$63$13
45 years$589$347$196$107$57$11
46 years$570$331$184$99$52$10
47 years$551$316$173$91$47$8
48 years$534$301$162$84$43$7
49 years$517$288$152$78$39$6
50 years$501$275$143$72$35$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $513,000, adding $5,169 every year, while hoping to spend $43,257 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: 45/45/10 Blend
34$513,000$513,000$513,000$513,000
35$570,658$543,469$535,517$594,499
36$582,840$524,074$507,432$592,144
37$594,815$502,278$476,956$584,747
38$606,515$477,920$443,964$575,748
39$617,867$450,825$408,324$565,014
40$628,785$420,811$369,898$552,403
41$639,176$387,686$328,545$537,761
42$648,934$351,244$284,113$520,927
43$657,940$311,270$236,446$501,721
44$666,064$267,536$185,381$479,956
45$673,159$219,802$130,747$455,428
46$679,060$167,811$72,366$427,915
47$683,587$111,296$10,053$397,183
48$686,536$49,973$0$362,976
49$687,682$0$0$331,045
50$686,776$0$0$304,756
51$683,539$0$0$302,022
52$677,663$0$0$297,945
53$668,807$0$0$292,353
54$656,591$0$0$285,056
55$640,595$0$0$275,847
56$620,354$0$0$264,492
57$595,353$0$0$250,735
58$565,021$0$0$234,292
59$528,727$0$0$214,848
60$485,772$0$0$192,055
61$435,384$0$0$165,529
62$376,709$0$0$134,845
63$308,801$0$0$99,532
64$230,617$0$0$59,073
65$141,004$0$0$12,892
66$38,686$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