Can I retire at age 35 with 566,000?

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 $566,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.3%
1 years$46,740$46,323$45,917$45,521$45,134$44,887
2 years$23,138$22,708$22,290$21,885$21,492$21,243
3 years$15,272$14,840$14,423$14,022$13,636$13,392
4 years$11,340$10,909$10,496$10,102$9,725$9,489
5 years$8,981$8,553$8,146$7,759$7,393$7,165
6 years$7,409$6,984$6,583$6,205$5,850$5,630
7 years$6,287$5,865$5,470$5,102$4,757$4,546
8 years$5,446$5,027$4,639$4,280$3,947$3,744
9 years$4,792$4,377$3,996$3,645$3,324$3,129
10 years$4,269$3,858$3,484$3,142$2,832$2,646
11 years$3,841$3,435$3,067$2,735$2,436$2,258
12 years$3,485$3,083$2,722$2,399$2,111$1,941
13 years$3,184$2,786$2,432$2,118$1,840$1,678
14 years$2,926$2,532$2,185$1,880$1,613$1,459
15 years$2,703$2,313$1,973$1,677$1,421$1,274
16 years$2,508$2,123$1,789$1,501$1,255$1,116
17 years$2,336$1,955$1,628$1,349$1,113$981
18 years$2,183$1,806$1,486$1,215$990$864
19 years$2,046$1,674$1,360$1,098$882$763
20 years$1,924$1,556$1,248$995$788$675
21 years$1,813$1,449$1,148$903$705$599
22 years$1,712$1,353$1,058$821$632$532
23 years$1,620$1,265$977$748$567$473
24 years$1,536$1,185$904$682$510$421
25 years$1,459$1,112$837$623$459$375
26 years$1,388$1,045$776$569$413$334
27 years$1,322$984$721$521$373$298
28 years$1,261$927$670$477$336$266
29 years$1,205$875$624$438$304$238
30 years$1,152$826$581$402$274$213
31 years$1,103$781$541$369$248$190
32 years$1,057$739$505$339$224$170
33 years$1,014$700$472$312$203$153
34 years$973$663$441$287$184$137
35 years$935$629$412$264$167$123
36 years$899$597$385$243$151$110
37 years$865$567$361$224$137$98
38 years$833$539$338$207$124$88
39 years$803$512$317$191$112$79
40 years$774$487$297$176$102$71
41 years$747$464$278$162$93$64
42 years$721$442$261$150$84$57
43 years$696$421$245$138$76$51
44 years$672$401$230$128$69$46
45 years$650$383$216$118$63$41
46 years$629$365$203$109$57$37
47 years$608$348$190$101$52$33
48 years$589$333$179$93$47$30
49 years$570$318$168$86$43$27
50 years$553$303$158$79$39$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $566,000, adding $3,019 every year, while hoping to spend $29,218 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: 73/21/6 Blend
34$566,000$566,000$566,000$566,000
35$626,846$596,848$588,075$671,949
36$659,697$595,006$576,688$700,231
37$694,919$592,094$563,940$727,219
38$732,723$588,030$549,755$755,944
39$773,342$582,724$534,053$786,568
40$817,029$576,084$516,750$819,270
41$864,064$568,010$497,758$854,247
42$914,752$558,396$476,987$891,718
43$969,432$547,132$454,341$931,922
44$1,028,472$534,099$429,719$975,125
45$1,092,279$519,173$403,018$1,021,620
46$1,161,299$502,221$374,127$1,071,731
47$1,236,025$483,103$342,933$1,125,814
48$1,316,995$461,670$309,317$1,184,265
49$1,404,803$437,767$273,154$1,247,518
50$1,500,102$411,226$234,314$1,316,055
51$1,603,610$381,874$192,661$1,390,405
52$1,716,116$349,524$148,053$1,471,154
53$1,838,490$313,980$100,342$1,558,950
54$1,971,686$275,036$49,374$1,654,506
55$2,116,757$232,472$0$1,758,609
56$2,274,861$186,057$0$1,872,451
57$2,447,269$135,547$0$2,000,066
58$2,635,386$80,683$0$2,139,358
59$2,840,752$21,194$0$2,291,511
60$3,065,068$0$0$2,457,826
61$3,310,202$0$0$2,649,726
62$3,578,214$0$0$2,864,915
63$3,871,370$0$0$3,100,318
64$4,192,165$0$0$3,357,943
65$4,543,348$0$0$3,639,999
66$4,927,944$0$0$3,948,920
67$5,349,286$0$0$4,287,387
68$5,811,043$0$0$4,658,352
69$6,317,258$0$0$5,065,065
70$6,872,382$0$0$5,511,107
71$7,481,317$0$0$6,000,422
72$8,149,465$0$0$6,537,353
73$8,882,772$0$0$7,126,684
74$9,687,792$0$0$7,773,687
75$10,571,742$0$0$8,484,167
76$11,542,572$0$0$9,264,519
77$12,609,041$0$0$10,121,789
78$13,780,797$0$0$11,063,737
79$15,068,470$0$0$12,098,914
80$16,483,770$0$0$13,236,739
81$18,039,597$0$0$14,487,590
82$19,750,164$0$0$15,862,900
83$21,631,131$0$0$17,375,266
84$23,699,750$0$0$19,038,564
85$25,975,029$0$0$20,868,086
86$28,477,910$0$0$22,880,679
87$31,231,468$0$0$25,094,903
88$34,261,126$0$0$27,531,211
89$37,594,897$0$0$30,212,136
90$41,263,646$0$0$33,162,506
91$45,301,380$0$0$36,409,680
92$49,745,571$0$0$39,983,800
93$54,637,509$0$0$43,918,081
94$60,022,688$0$0$48,249,120
95$65,951,238$0$0$53,017,244
96$72,478,396$0$0$58,266,889
97$79,665,029$0$0$64,047,016
98$87,578,204$0$0$70,411,579
99$96,291,825$0$0$77,420,028
100$105,887,325$0$0$85,137,873