Can I retire at age 35 with 767,000?

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 $767,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.6%
1 years$63,338$62,774$62,224$61,686$61,162$59,756
2 years$31,356$30,772$30,206$29,657$29,125$27,716
3 years$20,696$20,110$19,545$19,001$18,478$17,111
4 years$15,367$14,783$14,224$13,689$13,179$11,863
5 years$12,171$11,590$11,038$10,515$10,018$8,758
6 years$10,041$9,464$8,921$8,409$7,927$6,724
7 years$8,520$7,948$7,413$6,913$6,447$5,300
8 years$7,380$6,813$6,287$5,799$5,348$4,258
9 years$6,493$5,932$5,415$4,940$4,504$3,470
10 years$5,784$5,229$4,721$4,258$3,838$2,858
11 years$5,205$4,655$4,156$3,706$3,300$2,374
12 years$4,722$4,178$3,688$3,251$2,860$1,985
13 years$4,314$3,775$3,295$2,870$2,494$1,670
14 years$3,965$3,432$2,961$2,547$2,186$1,410
15 years$3,663$3,135$2,673$2,272$1,925$1,195
16 years$3,398$2,876$2,424$2,034$1,701$1,017
17 years$3,165$2,649$2,206$1,828$1,508$867
18 years$2,958$2,448$2,013$1,647$1,341$740
19 years$2,773$2,269$1,843$1,488$1,196$634
20 years$2,607$2,108$1,692$1,348$1,068$543
21 years$2,457$1,964$1,556$1,223$956$466
22 years$2,320$1,833$1,434$1,112$857$401
23 years$2,196$1,714$1,324$1,013$769$345
24 years$2,082$1,606$1,224$924$691$297
25 years$1,977$1,507$1,134$844$622$255
26 years$1,881$1,417$1,052$772$560$220
27 years$1,792$1,333$977$706$505$190
28 years$1,709$1,256$908$647$456$164
29 years$1,633$1,185$845$593$412$141
30 years$1,561$1,119$787$545$372$122
31 years$1,495$1,058$734$500$336$105
32 years$1,432$1,001$685$460$304$91
33 years$1,374$948$639$423$275$79
34 years$1,319$899$597$389$249$68
35 years$1,267$852$558$358$226$59
36 years$1,218$809$522$330$204$51
37 years$1,172$768$489$304$185$44
38 years$1,129$730$458$280$168$38
39 years$1,088$694$429$258$152$33
40 years$1,049$661$402$238$138$28
41 years$1,012$629$377$220$125$25
42 years$977$599$354$203$114$21
43 years$943$571$332$187$103$18
44 years$911$544$311$173$94$16
45 years$881$519$292$160$85$14
46 years$852$495$275$147$77$12
47 years$825$472$258$136$70$10
48 years$798$451$243$126$64$9
49 years$773$430$228$116$58$8
50 years$749$411$214$108$53$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $767,000, adding $4,774 every year, while hoping to spend $40,527 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: 74/8/18 Blend
34$767,000$767,000$767,000$767,000
35$850,158$809,507$797,619$909,181
36$893,754$806,053$781,219$945,496
37$940,438$801,071$762,911$979,859
38$990,483$794,443$742,589$1,016,452
39$1,044,188$786,046$720,140$1,055,490
40$1,101,879$775,747$695,449$1,097,206
41$1,163,917$763,405$668,393$1,141,859
42$1,230,697$748,872$638,845$1,189,736
43$1,302,653$731,991$606,671$1,241,152
44$1,380,260$712,595$571,731$1,296,456
45$1,464,042$690,508$533,880$1,356,032
46$1,554,575$665,544$492,965$1,420,307
47$1,652,490$637,503$448,827$1,489,748
48$1,758,481$606,179$401,301$1,564,875
49$1,873,313$571,348$350,211$1,646,260
50$1,997,825$532,778$295,377$1,734,533
51$2,132,940$490,222$236,609$1,830,392
52$2,279,675$443,417$173,710$1,934,607
53$2,439,145$392,088$106,473$2,048,026
54$2,612,580$335,942$34,682$2,171,588
55$2,801,331$274,671$0$2,306,328
56$3,006,886$207,950$0$2,461,441
57$3,230,883$135,434$0$2,637,766
58$3,475,122$56,759$0$2,830,073
59$3,741,586$0$0$3,039,947
60$4,032,457$0$0$3,271,639
61$4,350,138$0$0$3,530,174
62$4,697,273$0$0$3,812,711
63$5,076,773$0$0$4,121,625
64$5,491,845$0$0$4,459,528
65$5,946,017$0$0$4,829,299
66$6,443,175$0$0$5,234,106
67$6,987,600$0$0$5,677,438
68$7,584,003$0$0$6,163,138
69$8,237,575$0$0$6,695,436
70$8,954,032$0$0$7,278,995
71$9,739,668$0$0$7,918,946
72$10,601,418$0$0$8,620,943
73$11,546,917$0$0$9,391,214
74$12,584,578$0$0$10,236,616
75$13,723,667$0$0$11,164,706
76$14,974,389$0$0$12,183,805
77$16,347,990$0$0$13,303,082
78$17,856,853$0$0$14,532,635
79$19,514,623$0$0$15,883,592
80$21,336,331$0$0$17,368,207
81$23,338,537$0$0$18,999,985
82$25,539,484$0$0$20,793,801
83$27,959,270$0$0$22,766,045
84$30,620,040$0$0$24,934,773
85$33,546,189$0$0$27,319,878
86$36,764,597$0$0$29,943,280
87$40,304,878$0$0$32,829,127
88$44,199,663$0$0$36,004,027
89$48,484,901$0$0$39,497,296
90$53,200,206$0$0$43,341,235
91$58,389,221$0$0$47,571,436
92$64,100,038$0$0$52,227,113
93$70,385,644$0$0$57,351,476
94$77,304,425$0$0$62,992,135
95$84,920,715$0$0$69,201,553
96$93,305,400$0$0$76,037,534
97$102,536,590$0$0$83,563,773
98$112,700,354$0$0$91,850,457
99$123,891,531$0$0$100,974,923
100$136,214,623$0$0$111,022,390