Can I retire at age 35 with 714,000?

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 $714,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.7%
1 years$58,961$58,436$57,924$57,424$56,935$54,720
2 years$29,189$28,645$28,118$27,608$27,112$24,907
3 years$19,266$18,720$18,194$17,688$17,201$15,075
4 years$14,305$13,761$13,241$12,744$12,268$10,238
5 years$11,330$10,789$10,275$9,788$9,326$7,397
6 years$9,347$8,810$8,304$7,828$7,379$5,552
7 years$7,931$7,399$6,901$6,436$6,001$4,276
8 years$6,870$6,342$5,852$5,399$4,979$3,353
9 years$6,044$5,522$5,041$4,598$4,193$2,665
10 years$5,385$4,867$4,395$3,964$3,572$2,139
11 years$4,845$4,333$3,869$3,450$3,072$1,731
12 years$4,396$3,889$3,434$3,026$2,662$1,409
13 years$4,016$3,515$3,068$2,671$2,322$1,152
14 years$3,691$3,195$2,756$2,371$2,035$946
15 years$3,409$2,918$2,489$2,115$1,792$779
16 years$3,163$2,678$2,256$1,894$1,584$643
17 years$2,946$2,466$2,053$1,701$1,404$532
18 years$2,754$2,279$1,874$1,533$1,249$441
19 years$2,581$2,112$1,716$1,385$1,113$366
20 years$2,427$1,962$1,575$1,255$994$304
21 years$2,287$1,828$1,448$1,139$890$253
22 years$2,160$1,706$1,335$1,035$797$210
23 years$2,044$1,596$1,233$943$716$175
24 years$1,938$1,495$1,140$860$643$146
25 years$1,841$1,403$1,056$785$579$122
26 years$1,751$1,319$979$718$521$101
27 years$1,668$1,241$909$657$470$85
28 years$1,591$1,169$845$602$424$71
29 years$1,520$1,103$787$552$383$59
30 years$1,453$1,042$733$507$346$49
31 years$1,391$985$683$466$313$41
32 years$1,333$932$637$428$283$34
33 years$1,279$883$595$393$256$29
34 years$1,227$837$556$362$232$24
35 years$1,179$793$520$333$210$20
36 years$1,134$753$486$307$190$17
37 years$1,091$715$455$283$173$14
38 years$1,051$680$426$261$156$12
39 years$1,012$646$399$240$142$10
40 years$976$615$374$222$129$8
41 years$942$585$351$205$117$7
42 years$909$557$329$189$106$6
43 years$878$531$309$174$96$5
44 years$848$506$290$161$87$4
45 years$820$483$272$149$79$3
46 years$793$461$256$137$72$3
47 years$768$440$240$127$65$2
48 years$743$420$226$117$59$2
49 years$720$401$212$108$54$2
50 years$697$383$200$100$49$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $714,000, adding $2,271 every year, while hoping to spend $28,743 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: 62/9/29 Blend
34$714,000$714,000$714,000$714,000
35$789,171$751,329$740,262$831,812
36$839,084$757,561$734,478$867,317
37$893,124$763,136$727,537$902,760
38$951,684$767,990$719,370$940,858
39$1,015,191$772,058$709,905$981,875
40$1,084,119$775,267$699,065$1,026,105
41$1,158,987$777,543$686,772$1,073,873
42$1,240,367$778,805$672,941$1,125,536
43$1,328,886$778,969$657,487$1,181,489
44$1,425,238$777,944$640,319$1,242,171
45$1,530,184$775,634$621,340$1,308,063
46$1,644,560$771,938$600,453$1,379,699
47$1,769,289$766,747$577,552$1,457,666
48$1,905,385$759,946$552,528$1,542,616
49$2,053,965$751,414$525,269$1,635,264
50$2,216,259$741,023$495,655$1,736,405
51$2,393,620$728,635$463,562$1,846,911
52$2,587,537$714,107$428,859$1,967,750
53$2,799,652$697,284$391,412$2,099,985
54$3,031,770$678,005$351,078$2,244,795
55$3,285,881$656,097$307,710$2,403,478
56$3,564,175$631,380$261,152$2,577,466
57$3,869,063$603,660$211,243$2,768,341
58$4,203,202$572,734$157,814$2,977,848
59$4,569,517$538,386$100,689$3,207,913
60$4,971,231$500,390$39,685$3,460,660
61$5,411,891$458,504$0$3,738,435
62$5,895,407$412,474$0$4,051,689
63$6,426,084$362,031$0$4,409,027
64$7,008,665$306,890$0$4,801,369
65$7,648,373$246,752$0$5,232,255
66$8,350,963$181,299$0$5,705,586
67$9,122,775$110,196$0$6,225,663
68$9,970,791$33,089$0$6,797,222
69$10,902,707$0$0$7,425,485
70$11,926,997$0$0$8,121,195
71$13,053,000$0$0$8,889,649
72$14,291,003$0$0$9,734,598
73$15,652,339$0$0$10,663,786
74$17,149,497$0$0$11,685,743
75$18,796,235$0$0$12,809,868
76$20,607,711$0$0$14,046,518
77$22,600,626$0$0$15,407,103
78$24,793,384$0$0$16,904,194
79$27,206,258$0$0$18,551,644
80$29,861,590$0$0$20,364,715
81$32,783,995$0$0$22,360,224
82$36,000,596$0$0$24,556,703
83$39,541,279$0$0$26,974,568
84$43,438,972$0$0$29,636,317
85$47,729,962$0$0$32,566,740
86$52,454,229$0$0$35,793,154
87$57,655,829$0$0$39,345,657
88$63,383,308$0$0$43,257,415
89$69,690,156$0$0$47,564,976
90$76,635,319$0$0$52,308,609
91$84,283,746$0$0$57,532,692
92$92,707,009$0$0$63,286,122
93$101,983,974$0$0$69,622,783
94$112,201,546$0$0$76,602,049
95$123,455,490$0$0$84,289,350
96$135,851,331$0$0$92,756,783
97$149,505,355$0$0$102,083,796
98$164,545,700$0$0$112,357,938
99$181,113,571$0$0$123,675,683
100$199,364,568$0$0$136,143,340