Can I retire at age 40 with 787,000?

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 $787,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.9%
1 years$64,990$64,411$63,846$63,295$62,756$60,992
2 years$32,173$31,574$30,993$30,430$29,884$28,120
3 years$21,236$20,634$20,055$19,497$18,960$17,251
4 years$15,768$15,168$14,595$14,046$13,522$11,882
5 years$12,488$11,892$11,326$10,789$10,279$8,712
6 years$10,303$9,711$9,153$8,628$8,134$6,641
7 years$8,742$8,155$7,606$7,094$6,615$5,197
8 years$7,572$6,990$6,451$5,951$5,488$4,144
9 years$6,662$6,086$5,556$5,069$4,621$3,350
10 years$5,935$5,365$4,844$4,369$3,938$2,737
11 years$5,341$4,776$4,264$3,803$3,387$2,255
12 years$4,846$4,287$3,785$3,335$2,935$1,870
13 years$4,427$3,874$3,381$2,945$2,559$1,559
14 years$4,068$3,521$3,038$2,614$2,243$1,305
15 years$3,758$3,217$2,743$2,331$1,975$1,096
16 years$3,487$2,951$2,487$2,087$1,746$923
17 years$3,248$2,718$2,263$1,875$1,548$780
18 years$3,035$2,512$2,066$1,690$1,376$660
19 years$2,845$2,328$1,891$1,527$1,227$559
20 years$2,675$2,163$1,736$1,383$1,096$475
21 years$2,521$2,015$1,596$1,255$981$403
22 years$2,381$1,881$1,471$1,141$879$343
23 years$2,253$1,759$1,359$1,039$789$292
24 years$2,136$1,648$1,256$948$709$249
25 years$2,029$1,547$1,164$866$638$212
26 years$1,930$1,454$1,079$792$575$181
27 years$1,839$1,368$1,002$725$518$154
28 years$1,754$1,289$932$664$468$132
29 years$1,675$1,216$867$609$422$113
30 years$1,602$1,148$808$559$382$96
31 years$1,534$1,086$753$513$345$82
32 years$1,469$1,027$702$472$312$70
33 years$1,409$973$656$434$282$60
34 years$1,353$922$613$399$256$51
35 years$1,300$875$573$367$232$44
36 years$1,250$830$536$338$210$37
37 years$1,203$788$502$312$190$32
38 years$1,158$749$470$287$172$27
39 years$1,116$712$440$265$156$23
40 years$1,076$678$413$244$142$20
41 years$1,038$645$387$225$129$17
42 years$1,002$614$363$208$117$15
43 years$968$585$340$192$106$13
44 years$935$558$320$177$96$11
45 years$904$532$300$164$87$9
46 years$874$508$282$151$79$8
47 years$846$484$265$140$72$7
48 years$819$463$249$129$65$6
49 years$793$442$234$119$59$5
50 years$768$422$220$110$54$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 40 starting with $787,000, adding $2,848 every year, while hoping to spend $34,418 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: 28/45/27 Blend
39$787,000$787,000$787,000$787,000
40$870,212$828,501$816,302$887,216
41$922,353$832,477$807,028$904,954
42$978,659$835,494$796,289$920,824
43$1,039,518$837,469$784,001$937,177
44$1,105,358$838,314$770,074$954,078
45$1,176,647$837,934$754,414$971,602
46$1,253,902$836,230$736,924$989,832
47$1,337,689$833,095$717,500$1,008,866
48$1,428,634$828,417$696,037$1,028,813
49$1,527,422$822,076$672,421$1,049,798
50$1,634,807$813,947$646,536$1,071,960
51$1,751,621$803,894$618,259$1,095,459
52$1,878,777$791,775$587,461$1,120,474
53$2,017,281$777,440$554,009$1,147,206
54$2,168,238$760,729$517,763$1,175,882
55$2,332,866$741,473$478,576$1,206,758
56$2,512,506$719,493$436,296$1,240,120
57$2,708,632$694,598$390,762$1,276,289
58$2,922,868$666,590$341,808$1,315,625
59$3,157,002$635,254$289,260$1,358,531
60$3,413,002$600,367$232,936$1,405,457
61$3,693,034$561,691$172,646$1,456,907
62$3,999,485$518,975$108,190$1,513,443
63$4,334,981$471,953$39,363$1,575,693
64$4,702,415$420,345$0$1,644,357
65$5,104,974$363,854$0$1,730,036
66$5,546,165$302,167$0$1,836,518
67$6,029,853$234,952$0$1,953,486
68$6,560,294$161,860$0$2,082,089
69$7,142,174$82,522$0$2,223,598
70$7,780,658$0$0$2,379,421
71$8,481,431$0$0$2,552,827
72$9,250,757$0$0$2,788,188
73$10,095,539$0$0$3,046,768
74$11,023,376$0$0$3,330,909
75$12,042,642$0$0$3,643,195
76$13,162,562$0$0$3,986,468
77$14,393,298$0$0$4,363,862
78$15,746,046$0$0$4,778,830
79$17,233,141$0$0$5,235,175
80$18,868,170$0$0$5,737,088
81$20,666,106$0$0$6,289,185
82$22,643,443$0$0$6,896,555
83$24,818,355$0$0$7,564,801
84$27,210,863$0$0$8,300,099
85$29,843,030$0$0$9,109,254
86$32,739,163$0$0$9,999,762
87$35,926,044$0$0$10,979,886
88$39,433,183$0$0$12,058,727
89$43,293,094$0$0$13,246,315
90$47,541,605$0$0$14,553,701
91$52,218,191$0$0$15,993,063
92$57,366,350$0$0$17,577,818
93$63,034,011$0$0$19,322,753
94$69,273,987$0$0$21,244,158
95$76,144,472$0$0$23,359,988
96$83,709,589$0$0$25,690,023
97$92,039,997$0$0$28,256,062
98$101,213,555$0$0$31,082,126
99$111,316,059$0$0$34,194,682
100$122,442,048$0$0$37,622,898