Can I retire at age 35 with 535,000?

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 $535,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.6%
1 years$44,180$43,786$43,402$43,028$42,662$42,024
2 years$21,871$21,464$21,069$20,686$20,315$19,674
3 years$14,436$14,027$13,633$13,254$12,889$12,264
4 years$10,719$10,311$9,921$9,549$9,192$8,589
5 years$8,490$8,084$7,699$7,334$6,988$6,408
6 years$7,004$6,601$6,222$5,865$5,529$4,973
7 years$5,943$5,544$5,171$4,822$4,497$3,965
8 years$5,147$4,752$4,385$4,045$3,731$3,223
9 years$4,529$4,137$3,777$3,446$3,142$2,657
10 years$4,035$3,647$3,293$2,970$2,677$2,216
11 years$3,631$3,247$2,899$2,585$2,302$1,864
12 years$3,294$2,914$2,573$2,267$1,995$1,579
13 years$3,009$2,633$2,299$2,002$1,740$1,346
14 years$2,766$2,394$2,065$1,777$1,525$1,152
15 years$2,555$2,187$1,865$1,585$1,343$990
16 years$2,370$2,006$1,691$1,419$1,187$854
17 years$2,208$1,848$1,538$1,275$1,052$739
18 years$2,063$1,707$1,404$1,149$936$640
19 years$1,934$1,582$1,286$1,038$834$556
20 years$1,818$1,470$1,180$940$745$484
21 years$1,714$1,370$1,085$853$667$422
22 years$1,618$1,279$1,000$776$597$368
23 years$1,532$1,196$924$707$536$321
24 years$1,452$1,120$854$644$482$281
25 years$1,379$1,051$791$589$434$246
26 years$1,312$988$734$538$391$215
27 years$1,250$930$681$493$352$189
28 years$1,192$876$633$451$318$166
29 years$1,139$827$589$414$287$145
30 years$1,089$781$549$380$259$127
31 years$1,042$738$512$349$234$112
32 years$999$698$478$321$212$98
33 years$958$661$446$295$192$86
34 years$920$627$417$271$174$76
35 years$884$595$389$250$157$67
36 years$850$564$364$230$143$59
37 years$818$536$341$212$129$52
38 years$787$509$319$195$117$45
39 years$759$484$299$180$106$40
40 years$731$461$280$166$96$35
41 years$706$439$263$153$87$31
42 years$681$418$247$141$79$27
43 years$658$398$231$131$72$24
44 years$636$379$217$121$65$21
45 years$615$362$204$111$59$18
46 years$594$345$192$103$54$16
47 years$575$329$180$95$49$14
48 years$557$314$169$88$44$13
49 years$539$300$159$81$40$11
50 years$522$287$149$75$37$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $535,000, adding $5,568 every year, while hoping to spend $48,502 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: 75/17/8 Blend
34$535,000$535,000$535,000$535,000
35$595,313$566,958$558,666$638,820
36$604,430$543,134$525,775$644,405
37$612,850$516,516$490,158$643,815
38$620,453$486,917$451,670$641,785
39$627,101$454,138$410,163$638,154
40$632,644$417,969$365,482$632,747
41$636,911$378,188$317,463$625,371
42$639,716$334,558$265,938$615,814
43$640,848$286,833$210,728$603,846
44$640,077$234,750$151,650$589,213
45$637,143$178,031$88,508$571,635
46$631,761$116,384$21,103$550,808
47$623,614$49,500$0$526,398
48$612,349$0$0$502,375
49$597,576$0$0$480,497
50$578,864$0$0$464,609
51$555,734$0$0$445,057
52$527,656$0$0$421,401
53$494,043$0$0$393,157
54$454,249$0$0$359,789
55$407,554$0$0$320,703
56$353,166$0$0$275,243
57$290,208$0$0$222,684
58$217,711$0$0$162,224
59$134,602$0$0$92,976
60$39,699$0$0$13,964
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