Can I retire at age 35 with 563,000?

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 $563,000?

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$46,492$46,078$45,674$45,279$44,894$44,686
2 years$23,016$22,587$22,172$21,769$21,378$21,168
3 years$15,191$14,761$14,347$13,948$13,563$13,358
4 years$11,280$10,851$10,441$10,048$9,673$9,474
5 years$8,934$8,507$8,102$7,718$7,354$7,161
6 years$7,370$6,947$6,548$6,172$5,819$5,633
7 years$6,254$5,834$5,441$5,075$4,732$4,554
8 years$5,417$5,001$4,615$4,257$3,926$3,754
9 years$4,766$4,354$3,975$3,626$3,306$3,142
10 years$4,246$3,838$3,465$3,126$2,817$2,659
11 years$3,821$3,417$3,051$2,720$2,423$2,272
12 years$3,466$3,067$2,707$2,386$2,099$1,956
13 years$3,167$2,771$2,419$2,106$1,831$1,693
14 years$2,910$2,519$2,173$1,870$1,605$1,474
15 years$2,688$2,301$1,962$1,668$1,413$1,288
16 years$2,494$2,111$1,779$1,493$1,249$1,130
17 years$2,323$1,944$1,619$1,342$1,107$995
18 years$2,171$1,797$1,478$1,209$985$878
19 years$2,036$1,665$1,353$1,092$878$776
20 years$1,913$1,547$1,242$989$784$688
21 years$1,803$1,441$1,142$898$701$611
22 years$1,703$1,345$1,053$816$629$543
23 years$1,612$1,258$972$744$564$484
24 years$1,528$1,179$899$678$507$431
25 years$1,452$1,106$832$619$456$385
26 years$1,381$1,040$772$566$411$344
27 years$1,315$979$717$518$371$307
28 years$1,255$922$666$475$335$275
29 years$1,198$870$620$436$302$246
30 years$1,146$822$578$400$273$220
31 years$1,097$777$539$367$247$197
32 years$1,051$735$503$337$223$177
33 years$1,008$696$469$310$202$159
34 years$968$660$438$285$183$142
35 years$930$626$410$263$166$128
36 years$894$594$383$242$150$115
37 years$860$564$359$223$136$103
38 years$829$536$336$206$123$93
39 years$798$510$315$190$112$83
40 years$770$485$295$175$101$75
41 years$743$462$277$161$92$67
42 years$717$440$260$149$84$60
43 years$692$419$244$137$76$54
44 years$669$399$229$127$69$49
45 years$647$381$215$117$62$44
46 years$625$363$202$108$57$39
47 years$605$347$189$100$51$35
48 years$586$331$178$92$47$32
49 years$567$316$167$85$42$29
50 years$550$302$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 $563,000, adding $2,334 every year, while hoping to spend $30,324 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: 41/50/9 Blend
34$563,000$563,000$563,000$563,000
35$622,834$592,995$584,268$646,613
36$654,098$589,787$571,576$660,280
37$687,535$585,405$557,443$671,845
38$723,335$579,761$541,789$683,676
39$761,704$572,759$524,528$695,809
40$802,872$564,298$505,574$708,286
41$847,088$554,272$484,834$721,156
42$894,628$542,568$462,212$734,475
43$945,793$529,066$437,609$748,307
44$1,000,913$513,640$410,919$762,726
45$1,060,353$496,156$382,032$777,815
46$1,124,513$476,471$350,833$793,670
47$1,193,831$454,436$317,204$810,400
48$1,268,790$429,891$281,018$828,127
49$1,349,920$402,670$242,146$846,992
50$1,437,805$372,593$200,450$867,152
51$1,533,084$339,474$155,789$888,785
52$1,636,464$303,113$108,013$912,091
53$1,748,720$263,302$56,968$937,297
54$1,870,703$219,818$2,490$964,656
55$2,003,352$172,426$0$994,455
56$2,147,700$120,881$0$1,032,355
57$2,304,882$64,920$0$1,073,977
58$2,476,146$4,268$0$1,119,499
59$2,662,869$0$0$1,169,391
60$2,866,563$0$0$1,257,939
61$3,088,895$0$0$1,357,220
62$3,331,698$0$0$1,465,714
63$3,596,990$0$0$1,584,330
64$3,886,994$0$0$1,714,073
65$4,204,157$0$0$1,856,045
66$4,551,171$0$0$2,011,464
67$4,931,005$0$0$2,181,668
68$5,346,923$0$0$2,368,131
69$5,802,523$0$0$2,572,477
70$6,301,766$0$0$2,796,494
71$6,849,014$0$0$3,042,153
72$7,449,072$0$0$3,311,622
73$8,107,233$0$0$3,607,290
74$8,829,324$0$0$3,931,790
75$9,621,765$0$0$4,288,020
76$10,491,629$0$0$4,679,175
77$11,446,704$0$0$5,108,771
78$12,495,573$0$0$5,580,684
79$13,647,688$0$0$6,099,182
80$14,913,461$0$0$6,668,970
81$16,304,365$0$0$7,295,228
82$17,833,038$0$0$7,983,663
83$19,513,403$0$0$8,740,565
84$21,360,799$0$0$9,572,862
85$23,392,126$0$0$10,488,188
86$25,626,003$0$0$11,494,952
87$28,082,943$0$0$12,602,420
88$30,785,549$0$0$13,820,801
89$33,758,722$0$0$15,161,346
90$37,029,900$0$0$16,636,446
91$40,629,313$0$0$18,259,759
92$44,590,270$0$0$20,046,332
93$48,949,474$0$0$22,012,743
94$53,747,363$0$0$24,177,261
95$59,028,495$0$0$26,560,016
96$64,841,968$0$0$29,183,187
97$71,241,881$0$0$32,071,214
98$78,287,845$0$0$35,251,027
99$86,045,545$0$0$38,752,300
100$94,587,359$0$0$42,607,731