Can I retire at age 35 with 571,000?

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 $571,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$47,153$46,733$46,323$45,923$45,532$45,019
2 years$23,343$22,908$22,487$22,078$21,682$21,166
3 years$15,407$14,971$14,550$14,146$13,756$13,252
4 years$11,440$11,005$10,589$10,191$9,811$9,324
5 years$9,061$8,628$8,218$7,828$7,458$6,989
6 years$7,475$7,046$6,641$6,260$5,901$5,450
7 years$6,343$5,917$5,519$5,147$4,799$4,367
8 years$5,494$5,072$4,680$4,317$3,982$3,568
9 years$4,834$4,416$4,031$3,677$3,353$2,958
10 years$4,306$3,892$3,514$3,170$2,857$2,480
11 years$3,875$3,465$3,094$2,759$2,457$2,098
12 years$3,516$3,110$2,746$2,420$2,129$1,788
13 years$3,212$2,811$2,453$2,136$1,857$1,532
14 years$2,952$2,555$2,204$1,896$1,628$1,320
15 years$2,727$2,334$1,990$1,691$1,433$1,141
16 years$2,530$2,141$1,804$1,514$1,267$990
17 years$2,356$1,972$1,642$1,361$1,123$862
18 years$2,202$1,822$1,499$1,226$999$752
19 years$2,064$1,689$1,372$1,108$890$658
20 years$1,941$1,569$1,259$1,004$795$576
21 years$1,829$1,462$1,158$911$711$505
22 years$1,727$1,365$1,068$828$638$444
23 years$1,635$1,276$986$754$572$391
24 years$1,550$1,196$912$688$515$344
25 years$1,472$1,122$844$628$463$303
26 years$1,400$1,055$783$574$417$267
27 years$1,334$993$727$526$376$236
28 years$1,273$935$676$482$339$208
29 years$1,216$882$629$442$306$184
30 years$1,162$833$586$405$277$163
31 years$1,113$788$546$372$250$144
32 years$1,066$745$510$342$226$127
33 years$1,023$706$476$315$205$113
34 years$982$669$445$290$185$100
35 years$943$635$416$267$168$88
36 years$907$602$389$245$152$78
37 years$873$572$364$226$138$69
38 years$840$544$341$208$125$61
39 years$810$517$319$192$113$54
40 years$781$492$299$177$103$48
41 years$753$468$281$164$93$43
42 years$727$446$263$151$85$38
43 years$702$425$247$139$77$34
44 years$678$405$232$129$70$30
45 years$656$386$218$119$63$26
46 years$634$368$205$110$58$23
47 years$614$352$192$101$52$21
48 years$594$336$181$94$47$18
49 years$575$320$170$87$43$16
50 years$557$306$160$80$39$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $571,000, adding $4,581 every year, while hoping to spend $42,424 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: 87/6/7 Blend
34$571,000$571,000$571,000$571,000
35$633,967$603,704$594,854$688,397
36$653,493$588,147$569,643$709,003
37$673,589$570,406$542,165$725,299
38$694,267$550,328$512,300$741,838
39$715,543$527,754$479,922$758,614
40$737,427$502,513$444,899$775,620
41$759,934$474,426$407,092$792,847
42$783,077$443,302$366,359$810,285
43$806,867$408,940$322,549$827,923
44$831,318$371,128$275,504$845,747
45$856,440$329,641$225,061$863,743
46$882,245$284,242$171,049$881,895
47$908,743$234,679$113,288$900,184
48$935,943$180,687$51,592$918,589
49$963,856$121,987$0$937,087
50$992,487$58,282$0$956,716
51$1,021,844$0$0$980,565
52$1,051,932$0$0$1,005,470
53$1,082,752$0$0$1,034,922
54$1,114,308$0$0$1,065,076
55$1,146,597$0$0$1,095,931
56$1,179,616$0$0$1,127,482
57$1,213,360$0$0$1,159,724
58$1,247,818$0$0$1,192,648
59$1,282,978$0$0$1,226,242
60$1,318,822$0$0$1,260,487
61$1,355,330$0$0$1,295,365
62$1,392,474$0$0$1,330,849
63$1,430,222$0$0$1,366,908
64$1,468,535$0$0$1,403,505
65$1,507,368$0$0$1,440,596
66$1,546,666$0$0$1,478,129
67$1,586,368$0$0$1,516,044
68$1,626,401$0$0$1,554,271
69$1,666,680$0$0$1,592,730
70$1,707,112$0$0$1,631,330
71$1,747,586$0$0$1,669,966
72$1,787,979$0$0$1,708,518
73$1,828,148$0$0$1,746,852
74$1,867,936$0$0$1,784,813
75$1,907,162$0$0$1,822,229
76$1,945,622$0$0$1,858,906
77$1,983,090$0$0$1,894,625
78$2,019,307$0$0$1,929,139
79$2,053,989$0$0$1,962,174
80$2,086,812$0$0$1,993,420
81$2,117,418$0$0$2,022,533
82$2,145,404$0$0$2,049,128
83$2,170,324$0$0$2,072,775
84$2,191,677$0$0$2,092,996
85$2,208,907$0$0$2,109,255
86$2,221,396$0$0$2,120,961
87$2,228,455$0$0$2,127,452
88$2,229,319$0$0$2,127,995
89$2,223,139$0$0$2,121,775
90$2,208,970$0$0$2,107,887
91$2,185,767$0$0$2,085,328
92$2,152,369$0$0$2,052,985
93$2,107,489$0$0$2,009,624
94$2,049,703$0$0$1,953,878
95$1,977,430$0$0$1,884,233
96$1,888,924$0$0$1,799,013
97$1,782,248$0$0$1,696,361
98$1,655,262$0$0$1,574,226
99$1,505,597$0$0$1,430,335
100$1,330,634$0$0$1,262,176