Can I retire at age 35 with 748,000?

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 $748,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.8%
1 years$61,769$61,219$60,682$60,158$59,647$57,993
2 years$30,579$30,009$29,457$28,922$28,403$26,750
3 years$20,183$19,611$19,061$18,531$18,020$16,418
4 years$14,987$14,416$13,871$13,350$12,852$11,314
5 years$11,869$11,303$10,765$10,254$9,770$8,300
6 years$9,792$9,229$8,700$8,200$7,731$6,331
7 years$8,309$7,751$7,229$6,742$6,287$4,957
8 years$7,197$6,644$6,131$5,656$5,216$3,955
9 years$6,332$5,785$5,281$4,817$4,392$3,199
10 years$5,641$5,099$4,604$4,153$3,743$2,615
11 years$5,076$4,539$4,053$3,614$3,219$2,156
12 years$4,605$4,074$3,597$3,170$2,789$1,789
13 years$4,208$3,682$3,214$2,799$2,432$1,492
14 years$3,867$3,347$2,888$2,484$2,132$1,250
15 years$3,572$3,057$2,607$2,216$1,877$1,051
16 years$3,314$2,805$2,364$1,984$1,659$886
17 years$3,087$2,583$2,151$1,782$1,471$749
18 years$2,885$2,387$1,963$1,606$1,308$634
19 years$2,704$2,212$1,797$1,451$1,166$538
20 years$2,542$2,056$1,650$1,315$1,041$457
21 years$2,396$1,915$1,517$1,193$932$388
22 years$2,263$1,788$1,398$1,085$835$331
23 years$2,141$1,672$1,291$988$750$282
24 years$2,030$1,566$1,194$901$674$240
25 years$1,928$1,470$1,106$823$606$205
26 years$1,834$1,382$1,026$752$546$175
27 years$1,748$1,300$953$689$493$149
28 years$1,667$1,225$886$631$444$128
29 years$1,592$1,156$824$579$401$109
30 years$1,523$1,092$768$531$363$93
31 years$1,458$1,032$716$488$328$80
32 years$1,397$976$668$448$297$68
33 years$1,340$925$623$412$268$58
34 years$1,286$876$582$379$243$50
35 years$1,236$831$545$349$220$43
36 years$1,188$789$509$322$199$37
37 years$1,143$749$477$296$181$31
38 years$1,101$712$447$273$164$27
39 years$1,061$677$418$252$149$23
40 years$1,023$644$392$232$135$20
41 years$987$613$368$214$122$17
42 years$952$584$345$198$111$14
43 years$920$556$324$183$101$12
44 years$889$530$304$169$91$11
45 years$859$506$285$156$83$9
46 years$831$483$268$144$75$8
47 years$804$460$252$133$68$7
48 years$778$440$237$123$62$6
49 years$754$420$222$113$56$5
50 years$730$401$209$105$51$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $748,000, adding $4,150 every year, while hoping to spend $49,592 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: 69/17/14 Blend
34$748,000$748,000$748,000$748,000
35$828,577$788,933$777,339$882,840
36$860,326$774,825$750,614$905,356
37$893,652$758,364$721,332$923,663
38$928,662$739,381$689,355$942,415
39$965,475$717,701$654,537$961,650
40$1,004,219$693,133$616,730$981,411
41$1,045,033$665,480$575,774$1,001,745
42$1,088,069$634,532$531,505$1,022,706
43$1,133,492$600,064$483,751$1,044,356
44$1,181,484$561,843$432,332$1,066,764
45$1,232,241$519,619$377,060$1,090,009
46$1,285,977$473,128$317,740$1,114,179
47$1,342,929$422,093$254,166$1,139,373
48$1,403,351$366,219$186,124$1,165,703
49$1,467,525$305,196$113,392$1,193,295
50$1,535,757$238,695$35,735$1,222,290
51$1,608,384$166,370$0$1,252,846
52$1,685,771$87,855$0$1,292,182
53$1,768,322$2,762$0$1,339,610
54$1,856,477$0$0$1,390,048
55$1,950,719$0$0$1,460,495
56$2,051,577$0$0$1,536,468
57$2,159,632$0$0$1,617,890
58$2,275,522$0$0$1,705,246
59$2,399,943$0$0$1,799,066
60$2,533,663$0$0$1,899,931
61$2,677,524$0$0$2,008,482
62$2,832,450$0$0$2,125,420
63$2,999,456$0$0$2,251,515
64$3,179,656$0$0$2,387,616
65$3,374,275$0$0$2,534,651
66$3,584,660$0$0$2,693,645
67$3,812,290$0$0$2,865,720
68$4,058,791$0$0$3,052,113
69$4,325,951$0$0$3,254,182
70$4,615,736$0$0$3,473,420
71$4,930,308$0$0$3,711,471
72$5,272,045$0$0$3,970,142
73$5,643,562$0$0$4,251,420
74$6,047,739$0$0$4,557,493
75$6,487,740$0$0$4,890,766
76$6,967,049$0$0$5,253,889
77$7,489,502$0$0$5,649,774
78$8,059,317$0$0$6,081,630
79$8,681,138$0$0$6,552,985
80$9,360,078$0$0$7,067,726
81$10,101,764$0$0$7,630,130
82$10,912,390$0$0$8,244,906
83$11,798,779$0$0$8,917,240
84$12,768,439$0$0$9,652,839
85$13,829,639$0$0$10,457,989
86$14,991,485$0$0$11,339,613
87$16,264,002$0$0$12,305,332
88$17,658,232$0$0$13,363,540
89$19,186,336$0$0$14,523,481
90$20,861,706$0$0$15,795,338
91$22,699,092$0$0$17,190,324
92$24,714,741$0$0$18,720,790
93$26,926,546$0$0$20,400,341
94$29,354,219$0$0$22,243,962
95$32,019,472$0$0$24,268,160
96$34,946,220$0$0$26,491,119
97$38,160,811$0$0$28,932,869
98$41,692,267$0$0$31,615,476
99$45,572,563$0$0$34,563,251
100$49,836,920$0$0$37,802,973