Can I retire at age 35 with 666,000?

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 $666,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.5%
1 years$54,998$54,508$54,030$53,563$53,108$52,121
2 years$27,227$26,719$26,228$25,752$25,289$24,299
3 years$17,971$17,461$16,971$16,499$16,045$15,081
4 years$13,344$12,836$12,351$11,887$11,443$10,514
5 years$10,568$10,064$9,585$9,130$8,699$7,807
6 years$8,719$8,218$7,746$7,302$6,883$6,030
7 years$7,398$6,901$6,437$6,003$5,598$4,783
8 years$6,408$5,916$5,459$5,036$4,644$3,867
9 years$5,638$5,151$4,702$4,289$3,911$3,172
10 years$5,023$4,540$4,099$3,697$3,332$2,630
11 years$4,520$4,042$3,609$3,218$2,866$2,200
12 years$4,101$3,628$3,203$2,823$2,483$1,853
13 years$3,746$3,278$2,861$2,492$2,166$1,570
14 years$3,443$2,980$2,571$2,212$1,898$1,336
15 years$3,180$2,722$2,321$1,973$1,672$1,141
16 years$2,951$2,498$2,105$1,766$1,477$978
17 years$2,748$2,300$1,915$1,587$1,310$840
18 years$2,569$2,125$1,748$1,430$1,165$724
19 years$2,408$1,970$1,600$1,292$1,038$625
20 years$2,264$1,830$1,469$1,170$927$540
21 years$2,133$1,705$1,351$1,062$830$467
22 years$2,015$1,592$1,245$966$744$405
23 years$1,907$1,489$1,150$880$668$351
24 years$1,808$1,395$1,063$802$600$305
25 years$1,717$1,309$985$733$540$265
26 years$1,633$1,230$913$670$486$230
27 years$1,556$1,158$848$613$439$200
28 years$1,484$1,091$788$562$396$174
29 years$1,418$1,029$734$515$357$152
30 years$1,356$972$683$473$323$132
31 years$1,298$919$637$434$292$115
32 years$1,244$869$594$399$264$101
33 years$1,193$823$555$367$239$88
34 years$1,145$780$519$338$216$76
35 years$1,100$740$485$311$196$67
36 years$1,058$702$454$286$178$58
37 years$1,018$667$425$264$161$51
38 years$980$634$398$243$146$44
39 years$944$603$372$224$132$39
40 years$911$574$349$207$120$34
41 years$878$546$327$191$109$29
42 years$848$520$307$176$99$26
43 years$819$495$288$163$90$22
44 years$791$472$270$150$81$20
45 years$765$450$254$139$74$17
46 years$740$430$239$128$67$15
47 years$716$410$224$118$61$13
48 years$693$391$211$109$55$11
49 years$671$374$198$101$50$10
50 years$650$357$186$93$46$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $666,000, adding $2,584 every year, while hoping to spend $54,243 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: 58/13/29 Blend
34$666,000$666,000$666,000$666,000
35$736,597$701,299$690,976$773,335
36$754,016$677,949$656,410$775,468
37$771,394$651,636$618,868$771,871
38$788,668$622,159$578,192$766,843
39$805,771$589,303$534,220$760,260
40$822,623$552,842$486,779$751,990
41$839,135$512,536$435,691$741,890
42$855,209$468,132$380,769$729,808
43$870,732$419,363$321,817$715,575
44$885,580$365,945$258,631$699,013
45$899,613$307,580$190,999$679,927
46$912,673$243,951$118,697$658,109
47$924,587$174,726$41,494$633,331
48$935,159$99,551$0$605,349
49$944,171$18,056$0$586,550
50$951,382$0$0$578,519
51$956,522$0$0$578,209
52$959,291$0$0$578,934
53$959,357$0$0$577,899
54$956,349$0$0$574,865
55$949,857$0$0$569,569
56$939,426$0$0$561,719
57$924,550$0$0$550,992
58$904,670$0$0$537,027
59$879,166$0$0$519,428
60$847,350$0$0$497,754
61$808,462$0$0$471,517
62$761,660$0$0$440,178
63$706,012$0$0$403,141
64$640,488$0$0$359,745
65$563,948$0$0$309,260
66$475,132$0$0$250,880
67$372,647$0$0$183,713
68$254,953$0$0$106,772
69$120,351$0$0$18,970
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