Can I retire at age 35 with 838,000?

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 $838,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.9%
1 years$69,201$68,585$67,983$67,396$66,823$64,684
2 years$34,258$33,620$33,002$32,402$31,821$29,685
3 years$22,612$21,971$21,354$20,760$20,188$18,124
4 years$16,790$16,151$15,540$14,957$14,398$12,420
5 years$13,298$12,663$12,060$11,488$10,945$9,059
6 years$10,970$10,340$9,746$9,187$8,661$6,868
7 years$9,308$8,684$8,099$7,553$7,044$5,344
8 years$8,063$7,443$6,869$6,336$5,843$4,236
9 years$7,094$6,481$5,916$5,397$4,921$3,404
10 years$6,320$5,712$5,158$4,652$4,193$2,764
11 years$5,687$5,086$4,541$4,049$3,606$2,262
12 years$5,160$4,564$4,030$3,551$3,125$1,863
13 years$4,714$4,125$3,600$3,135$2,725$1,543
14 years$4,332$3,749$3,235$2,783$2,389$1,283
15 years$4,002$3,425$2,921$2,482$2,103$1,070
16 years$3,713$3,143$2,648$2,223$1,859$895
17 years$3,458$2,894$2,410$1,997$1,648$750
18 years$3,232$2,674$2,200$1,800$1,465$630
19 years$3,030$2,479$2,014$1,626$1,306$530
20 years$2,848$2,303$1,848$1,473$1,167$446
21 years$2,684$2,145$1,700$1,337$1,044$376
22 years$2,535$2,003$1,567$1,215$936$318
23 years$2,399$1,873$1,447$1,107$840$268
24 years$2,275$1,755$1,338$1,009$755$227
25 years$2,160$1,647$1,239$922$679$192
26 years$2,055$1,548$1,149$843$612$162
27 years$1,958$1,457$1,067$772$552$137
28 years$1,868$1,373$992$707$498$116
29 years$1,784$1,295$923$648$450$98
30 years$1,706$1,223$860$595$406$83
31 years$1,633$1,156$802$546$367$71
32 years$1,565$1,094$748$502$332$60
33 years$1,501$1,036$698$462$301$51
34 years$1,441$982$653$425$272$43
35 years$1,384$931$610$391$247$36
36 years$1,331$884$571$360$223$31
37 years$1,281$839$534$332$202$26
38 years$1,233$798$500$306$184$22
39 years$1,188$759$469$282$166$19
40 years$1,146$722$439$260$151$16
41 years$1,105$687$412$240$137$14
42 years$1,067$654$386$222$124$11
43 years$1,030$623$363$204$113$10
44 years$996$594$340$189$102$8
45 years$963$567$320$174$93$7
46 years$931$541$300$161$84$6
47 years$901$516$282$149$77$5
48 years$872$492$265$138$70$4
49 years$845$470$249$127$63$4
50 years$818$449$234$117$57$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $838,000, adding $6,743 every year, while hoping to spend $41,535 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: 35/36/29 Blend
34$838,000$838,000$838,000$838,000
35$930,431$886,017$873,028$954,684
36$981,142$885,239$858,082$972,695
37$1,035,634$883,031$841,243$987,919
38$1,094,248$879,279$822,403$1,003,554
39$1,157,359$873,861$801,452$1,019,664
40$1,225,380$866,651$778,271$1,036,325
41$1,298,763$857,511$752,737$1,053,624
42$1,378,005$846,297$724,722$1,071,659
43$1,463,653$832,858$694,092$1,090,543
44$1,556,308$817,030$660,706$1,110,406
45$1,656,630$798,642$624,418$1,131,393
46$1,765,344$777,514$585,074$1,153,668
47$1,883,248$753,451$542,513$1,177,421
48$2,011,221$726,252$496,569$1,202,862
49$2,150,227$695,700$447,066$1,230,229
50$2,301,329$661,568$393,821$1,259,793
51$2,465,694$623,614$336,643$1,291,854
52$2,644,607$581,584$275,334$1,326,753
53$2,839,483$535,208$209,684$1,364,871
54$3,051,878$484,200$139,476$1,406,636
55$3,283,505$428,261$64,483$1,452,526
56$3,536,248$367,071$0$1,503,078
57$3,812,182$300,295$0$1,563,702
58$4,113,592$227,576$0$1,651,862
59$4,442,991$148,540$0$1,748,413
60$4,803,148$62,791$0$1,854,270
61$5,197,110$0$0$1,970,452
62$5,628,234$0$0$2,110,006
63$6,100,215$0$0$2,290,133
64$6,617,122$0$0$2,487,529
65$7,183,436$0$0$2,703,918
66$7,804,091$0$0$2,941,203
67$8,484,524$0$0$3,201,478
68$9,230,721$0$0$3,487,049
69$10,049,273$0$0$3,800,458
70$10,947,445$0$0$4,144,503
71$11,933,233$0$0$4,522,267
72$13,015,451$0$0$4,937,146
73$14,203,803$0$0$5,392,881
74$15,508,981$0$0$5,893,595
75$16,942,764$0$0$6,443,826
76$18,518,126$0$0$7,048,576
77$20,249,362$0$0$7,713,357
78$22,152,219$0$0$8,444,240
79$24,244,047$0$0$9,247,912
80$26,543,959$0$0$10,131,743
81$29,073,012$0$0$11,103,851
82$31,854,409$0$0$12,173,183
83$34,913,711$0$0$13,349,594
84$38,279,081$0$0$14,643,944
85$41,981,550$0$0$16,068,197
86$46,055,308$0$0$17,635,537
87$50,538,026$0$0$19,360,489
88$55,471,211$0$0$21,259,060
89$60,900,598$0$0$23,348,885
90$66,876,579$0$0$25,649,395
91$73,454,680$0$0$28,182,004
92$80,696,082$0$0$30,970,305
93$88,668,203$0$0$34,040,296
94$97,445,324$0$0$37,420,622
95$107,109,301$0$0$41,142,850
96$117,750,326$0$0$45,241,764
97$129,467,787$0$0$49,755,690
98$142,371,196$0$0$54,726,864
99$156,581,230$0$0$60,201,825
100$172,230,866$0$0$66,231,855