Can I retire at age 45 with 510,000?

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 $510,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.1%
1 years$42,115$41,740$41,374$41,017$40,668$39,978
2 years$20,849$20,461$20,085$19,720$19,366$18,673
3 years$13,761$13,371$12,996$12,635$12,286$11,612
4 years$10,218$9,829$9,458$9,103$8,763$8,112
5 years$8,093$7,706$7,340$6,992$6,661$6,036
6 years$6,676$6,293$5,932$5,591$5,271$4,672
7 years$5,665$5,285$4,929$4,597$4,287$3,714
8 years$4,907$4,530$4,180$3,856$3,556$3,010
9 years$4,317$3,944$3,600$3,285$2,995$2,475
10 years$3,846$3,477$3,139$2,831$2,552$2,057
11 years$3,461$3,095$2,764$2,464$2,195$1,725
12 years$3,140$2,778$2,453$2,161$1,902$1,457
13 years$2,869$2,510$2,191$1,908$1,658$1,237
14 years$2,637$2,282$1,969$1,694$1,454$1,056
15 years$2,435$2,085$1,778$1,511$1,280$904
16 years$2,259$1,913$1,612$1,353$1,131$777
17 years$2,104$1,761$1,466$1,215$1,003$670
18 years$1,967$1,628$1,339$1,095$892$579
19 years$1,844$1,508$1,226$990$795$501
20 years$1,733$1,402$1,125$896$710$434
21 years$1,633$1,306$1,035$813$635$377
22 years$1,543$1,219$953$740$570$328
23 years$1,460$1,140$880$674$511$285
24 years$1,384$1,068$814$614$460$248
25 years$1,315$1,002$754$561$414$216
26 years$1,251$942$699$513$372$189
27 years$1,192$887$649$470$336$165
28 years$1,137$835$604$430$303$144
29 years$1,086$788$562$395$274$126
30 years$1,038$744$523$362$247$110
31 years$994$704$488$333$224$96
32 years$952$666$455$306$202$84
33 years$913$630$425$281$183$73
34 years$877$598$397$259$166$64
35 years$842$567$371$238$150$56
36 years$810$538$347$219$136$49
37 years$779$511$325$202$123$43
38 years$751$486$304$186$112$38
39 years$723$462$285$172$101$33
40 years$697$439$267$158$92$29
41 years$673$418$251$146$83$25
42 years$649$398$235$135$76$22
43 years$627$379$221$124$69$19
44 years$606$362$207$115$62$17
45 years$586$345$194$106$57$15
46 years$567$329$183$98$51$13
47 years$548$314$172$91$47$11
48 years$531$300$161$84$42$10
49 years$514$286$152$77$38$9
50 years$498$273$143$71$35$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 45 starting with $510,000, adding $4,869 every year, while hoping to spend $41,755 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: 82/12/6 Blend
44$510,000$510,000$510,000$510,000
45$567,042$540,012$532,107$612,915
46$580,454$522,046$505,506$625,649
47$593,834$501,800$476,614$633,528
48$607,135$479,118$445,311$640,883
49$620,303$453,836$411,469$647,638
50$633,279$425,779$374,959$653,708
51$645,995$394,763$335,641$659,001
52$658,373$360,593$293,371$663,413
53$670,328$323,063$248,000$666,833
54$681,763$281,955$199,370$669,136
55$692,572$237,040$147,318$670,185
56$702,633$188,073$91,672$669,831
57$711,812$134,799$32,253$667,910
58$719,958$76,946$0$664,239
59$726,905$14,228$0$660,615
60$732,467$0$0$657,156
61$736,435$0$0$658,655
62$738,580$0$0$660,379
63$738,645$0$0$660,216
64$736,345$0$0$657,909
65$731,365$0$0$653,174
66$723,354$0$0$645,692
67$711,925$0$0$635,113
68$696,645$0$0$621,046
69$677,038$0$0$603,062
70$652,575$0$0$580,681
71$622,670$0$0$553,374
72$586,677$0$0$520,557
73$543,878$0$0$481,580
74$493,481$0$0$435,727
75$434,608$0$0$382,206
76$366,290$0$0$320,139
77$287,455$0$0$248,559
78$196,919$0$0$166,394
79$93,372$0$0$72,462
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0