Can I retire at age 35 with 719,000?

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 $719,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17%
1 years$59,374$58,845$58,329$57,826$57,334$55,700
2 years$29,393$28,846$28,315$27,801$27,302$25,668
3 years$19,401$18,851$18,322$17,812$17,321$15,739
4 years$14,406$13,858$13,334$12,833$12,354$10,835
5 years$11,409$10,864$10,347$9,857$9,391$7,941
6 years$9,412$8,872$8,362$7,883$7,431$6,050
7 years$7,987$7,450$6,949$6,481$6,043$4,732
8 years$6,918$6,386$5,893$5,436$5,014$3,770
9 years$6,087$5,560$5,076$4,631$4,222$3,046
10 years$5,422$4,901$4,425$3,992$3,597$2,487
11 years$4,879$4,363$3,896$3,474$3,094$2,048
12 years$4,427$3,916$3,458$3,047$2,681$1,697
13 years$4,044$3,539$3,089$2,690$2,338$1,414
14 years$3,717$3,217$2,776$2,388$2,049$1,183
15 years$3,433$2,939$2,506$2,130$1,805$993
16 years$3,185$2,696$2,272$1,907$1,595$836
17 years$2,967$2,483$2,067$1,713$1,414$705
18 years$2,773$2,295$1,887$1,544$1,257$596
19 years$2,600$2,127$1,728$1,395$1,121$505
20 years$2,444$1,976$1,586$1,264$1,001$428
21 years$2,303$1,841$1,459$1,147$896$364
22 years$2,175$1,718$1,344$1,043$803$309
23 years$2,058$1,607$1,241$950$721$263
24 years$1,952$1,506$1,148$866$648$224
25 years$1,854$1,413$1,063$791$583$191
26 years$1,763$1,328$986$723$525$163
27 years$1,680$1,250$916$662$473$139
28 years$1,602$1,178$851$607$427$118
29 years$1,531$1,111$792$556$386$101
30 years$1,464$1,049$738$510$349$86
31 years$1,401$992$688$469$315$73
32 years$1,342$939$642$431$285$63
33 years$1,288$889$599$396$258$54
34 years$1,236$842$560$365$234$46
35 years$1,188$799$523$336$212$39
36 years$1,142$758$490$309$192$33
37 years$1,099$720$458$285$174$28
38 years$1,058$684$429$262$157$24
39 years$1,020$651$402$242$143$21
40 years$983$619$377$223$130$18
41 years$948$589$353$206$118$15
42 years$915$561$332$190$107$13
43 years$884$535$311$175$97$11
44 years$854$510$292$162$88$9
45 years$826$486$274$150$80$8
46 years$799$464$258$138$72$7
47 years$773$443$242$128$66$6
48 years$748$423$227$118$60$5
49 years$725$404$214$109$54$4
50 years$702$385$201$101$49$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $719,000, adding $5,605 every year, while hoping to spend $31,278 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: 59/33/8 Blend
34$719,000$719,000$719,000$719,000
35$798,120$760,013$748,868$843,474
36$846,248$763,974$740,676$878,548
37$898,238$767,080$731,160$912,722
38$954,449$769,258$720,245$949,206
39$1,015,278$770,427$707,849$988,224
40$1,081,161$770,503$693,887$1,030,022
41$1,152,578$769,396$678,270$1,074,875
42$1,230,055$767,010$660,906$1,123,085
43$1,314,172$763,245$641,698$1,174,984
44$1,405,566$757,993$620,543$1,230,942
45$1,504,939$751,140$597,337$1,291,368
46$1,613,062$742,565$571,967$1,356,711
47$1,730,784$732,141$544,318$1,427,470
48$1,859,040$719,731$514,268$1,504,195
49$1,998,856$705,192$481,690$1,587,495
50$2,151,365$688,373$446,453$1,678,041
51$2,317,812$669,110$408,416$1,776,577
52$2,499,567$647,235$367,436$1,883,921
53$2,698,139$622,565$323,361$2,000,981
54$2,915,189$594,911$276,034$2,128,757
55$3,152,546$564,070$225,289$2,268,355
56$3,412,224$529,827$170,955$2,420,995
57$3,696,440$491,958$112,851$2,588,028
58$4,007,635$450,222$50,790$2,770,941
59$4,348,499$404,368$0$2,971,379
60$4,721,991$354,127$0$3,192,476
61$5,131,372$299,217$0$3,439,632
62$5,580,234$239,341$0$3,710,737
63$6,072,532$174,183$0$4,008,255
64$6,612,622$103,410$0$4,334,903
65$7,205,304$26,671$0$4,693,678
66$7,855,862$0$0$5,087,890
67$8,570,119$0$0$5,541,671
68$9,354,488$0$0$6,050,693
69$10,216,035$0$0$6,609,864
70$11,162,542$0$0$7,224,244
71$12,202,584$0$0$7,899,406
72$13,345,607$0$0$8,641,491
73$14,602,016$0$0$9,457,263
74$15,983,276$0$0$10,354,175
75$17,502,018$0$0$11,340,439
76$19,172,158$0$0$12,425,101
77$21,009,028$0$0$13,618,129
78$23,029,519$0$0$14,930,505
79$25,252,244$0$0$16,374,327
80$27,697,710$0$0$17,962,928
81$30,388,509$0$0$19,710,996
82$33,349,537$0$0$21,634,717
83$36,608,224$0$0$23,751,923
84$40,194,794$0$0$26,082,264
85$44,142,549$0$0$28,647,390
86$48,488,183$0$0$31,471,158
87$53,272,130$0$0$34,579,855
88$58,538,940$0$0$38,002,447
89$64,337,707$0$0$41,770,849
90$70,722,523$0$0$45,920,232
91$77,752,995$0$0$50,489,347
92$85,494,804$0$0$55,520,897
93$94,020,324$0$0$61,061,937
94$103,409,306$0$0$67,164,317
95$113,749,629$0$0$73,885,172
96$125,138,132$0$0$81,287,463
97$137,681,522$0$0$89,440,567
98$151,497,386$0$0$98,420,934
99$166,715,298$0$0$108,312,807
100$183,478,039$0$0$119,209,018