Can I retire at age 35 with 562,000?

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 $562,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.1%
1 years$46,409$45,996$45,593$45,199$44,815$44,607
2 years$22,975$22,547$22,132$21,730$21,340$21,131
3 years$15,164$14,735$14,321$13,923$13,539$13,334
4 years$11,260$10,832$10,422$10,031$9,656$9,457
5 years$8,918$8,492$8,088$7,704$7,341$7,148
6 years$7,357$6,934$6,536$6,161$5,808$5,623
7 years$6,243$5,824$5,432$5,066$4,724$4,546
8 years$5,407$4,992$4,607$4,249$3,919$3,748
9 years$4,758$4,346$3,968$3,620$3,300$3,136
10 years$4,238$3,831$3,459$3,120$2,812$2,655
11 years$3,814$3,411$3,045$2,715$2,418$2,268
12 years$3,460$3,061$2,703$2,382$2,096$1,952
13 years$3,161$2,766$2,415$2,103$1,827$1,690
14 years$2,905$2,515$2,170$1,867$1,602$1,471
15 years$2,684$2,297$1,959$1,665$1,410$1,286
16 years$2,490$2,108$1,776$1,491$1,247$1,128
17 years$2,319$1,941$1,616$1,339$1,105$993
18 years$2,167$1,794$1,475$1,207$983$876
19 years$2,032$1,662$1,350$1,091$876$775
20 years$1,910$1,545$1,239$988$782$687
21 years$1,800$1,439$1,140$896$700$610
22 years$1,700$1,343$1,051$815$628$542
23 years$1,609$1,256$970$742$563$483
24 years$1,526$1,177$897$677$506$430
25 years$1,449$1,104$831$618$456$384
26 years$1,378$1,038$771$565$410$343
27 years$1,313$977$716$517$370$307
28 years$1,253$921$665$474$334$274
29 years$1,196$868$619$435$302$245
30 years$1,144$820$577$399$272$220
31 years$1,095$775$538$366$246$197
32 years$1,049$734$502$337$223$177
33 years$1,006$695$468$310$202$158
34 years$966$658$438$285$183$142
35 years$928$625$409$262$165$128
36 years$893$593$383$242$150$115
37 years$859$563$358$223$136$103
38 years$827$535$335$205$123$92
39 years$797$509$314$189$112$83
40 years$768$484$295$174$101$75
41 years$741$461$276$161$92$67
42 years$716$439$259$149$83$60
43 years$691$418$243$137$76$54
44 years$668$399$228$127$69$49
45 years$646$380$214$117$62$44
46 years$624$363$201$108$57$39
47 years$604$346$189$100$51$35
48 years$585$330$178$92$47$32
49 years$566$315$167$85$42$29
50 years$549$301$157$79$39$26

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $562,000, adding $4,305 every year, while hoping to spend $23,320 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: 69/18/13 Blend
34$562,000$562,000$562,000$562,000
35$623,765$593,979$585,268$664,716
36$662,576$598,271$580,062$696,783
37$704,565$601,993$573,900$728,650
38$750,031$605,090$566,726$762,910
39$799,302$607,508$558,479$799,793
40$852,742$609,186$549,099$839,555
41$910,747$610,062$538,519$882,479
42$973,756$610,068$526,673$928,876
43$1,042,251$609,133$513,488$979,089
44$1,116,761$607,181$498,890$1,033,496
45$1,197,869$604,132$482,802$1,092,515
46$1,286,217$599,900$465,141$1,156,608
47$1,382,511$594,395$445,823$1,226,282
48$1,487,528$587,520$424,758$1,302,098
49$1,602,122$579,175$401,854$1,384,675
50$1,727,235$569,251$377,013$1,474,695
51$1,863,903$557,635$350,133$1,572,911
52$2,013,267$544,205$321,108$1,680,152
53$2,176,582$528,832$289,827$1,797,336
54$2,355,231$511,383$256,174$1,925,471
55$2,550,736$491,712$220,027$2,065,673
56$2,764,774$469,669$181,261$2,219,170
57$2,999,190$445,092$139,743$2,387,318
58$3,256,018$417,812$95,334$2,571,613
59$3,537,496$387,649$47,892$2,773,702
60$3,846,089$354,413$0$2,995,406
61$4,184,514$317,902$0$3,239,110
62$4,555,761$277,906$0$3,513,761
63$4,963,125$234,200$0$3,815,170
64$5,410,234$186,546$0$4,146,054
65$5,901,086$134,694$0$4,509,402
66$6,440,083$78,381$0$4,908,514
67$7,032,076$17,326$0$5,347,025
68$7,682,408$0$0$5,828,941
69$8,396,966$0$0$6,368,340
70$9,182,233$0$0$6,964,920
71$10,045,354$0$0$7,620,682
72$10,994,200$0$0$8,341,611
73$12,037,440$0$0$9,134,298
74$13,184,629$0$0$10,006,007
75$14,446,291$0$0$10,964,741
76$15,834,023$0$0$12,019,317
77$17,360,601$0$0$13,179,449
78$19,040,102$0$0$14,455,840
79$20,888,037$0$0$15,860,284
80$22,921,496$0$0$17,405,775
81$25,159,308$0$0$19,106,630
82$27,622,222$0$0$20,978,624
83$30,333,097$0$0$23,039,139
84$33,317,124$0$0$25,307,329
85$36,602,059$0$0$27,804,298
86$40,218,485$0$0$30,553,299
87$44,200,100$0$0$33,579,957
88$48,584,040$0$0$36,912,507
89$53,411,220$0$0$40,582,059
90$58,726,729$0$0$44,622,896
91$64,580,248$0$0$49,072,795
92$71,026,522$0$0$53,973,382
93$78,125,878$0$0$59,370,527
94$85,944,790$0$0$65,314,774
95$94,556,508$0$0$71,861,820
96$104,041,750$0$0$79,073,041
97$114,489,461$0$0$87,016,068
98$125,997,656$0$0$95,765,427
99$138,674,340$0$0$105,403,243
100$152,638,531$0$0$116,020,013