Can I retire at age 48 with 1,310,000?

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 $1,310,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.5%
1 years$108,179$107,215$106,275$105,357$104,461$103,370
2 years$53,554$52,556$51,590$50,653$49,743$48,645
3 years$35,348$34,346$33,382$32,454$31,559$30,487
4 years$26,247$25,248$24,294$23,381$22,508$21,471
5 years$20,787$19,795$18,853$17,959$17,110$16,111
6 years$17,149$16,164$15,236$14,362$13,539$12,578
7 years$14,551$13,574$12,661$11,808$11,011$10,089
8 years$12,604$11,636$10,738$9,905$9,135$8,252
9 years$11,090$10,131$9,248$8,437$7,693$6,849
10 years$9,880$8,930$8,063$7,273$6,554$5,750
11 years$8,890$7,950$7,098$6,329$5,637$4,870
12 years$8,066$7,135$6,300$5,552$4,885$4,155
13 years$7,369$6,448$5,628$4,901$4,260$3,566
14 years$6,772$5,861$5,057$4,351$3,734$3,075
15 years$6,255$5,354$4,566$3,880$3,288$2,663
16 years$5,804$4,913$4,140$3,474$2,906$2,314
17 years$5,406$4,524$3,767$3,122$2,576$2,017
18 years$5,052$4,181$3,439$2,813$2,291$1,762
19 years$4,736$3,875$3,148$2,542$2,042$1,543
20 years$4,452$3,600$2,889$2,302$1,824$1,354
21 years$4,196$3,354$2,657$2,089$1,632$1,189
22 years$3,963$3,131$2,449$1,900$1,463$1,047
23 years$3,750$2,928$2,261$1,730$1,313$922
24 years$3,556$2,743$2,091$1,578$1,180$813
25 years$3,377$2,574$1,937$1,441$1,062$718
26 years$3,213$2,420$1,797$1,318$957$634
27 years$3,061$2,277$1,668$1,206$863$561
28 years$2,920$2,146$1,551$1,105$778$496
29 years$2,789$2,024$1,443$1,013$703$439
30 years$2,667$1,912$1,344$930$635$389
31 years$2,553$1,807$1,253$854$574$344
32 years$2,446$1,710$1,169$785$519$305
33 years$2,346$1,619$1,092$722$470$271
34 years$2,252$1,535$1,020$664$426$240
35 years$2,164$1,456$954$611$385$213
36 years$2,081$1,382$892$563$349$189
37 years$2,002$1,312$835$519$317$168
38 years$1,928$1,247$782$478$287$149
39 years$1,858$1,186$733$441$260$132
40 years$1,791$1,128$687$407$236$117
41 years$1,728$1,074$644$375$214$104
42 years$1,668$1,023$604$346$194$92
43 years$1,611$975$567$320$176$82
44 years$1,556$929$532$295$160$73
45 years$1,505$886$500$273$145$65
46 years$1,455$845$469$252$132$58
47 years$1,408$806$441$233$120$51
48 years$1,363$770$414$215$109$45
49 years$1,320$735$389$199$99$40
50 years$1,279$702$366$184$90$36

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 48 starting with $1,310,000, adding $6,797 every year, while hoping to spend $45,764 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: 55/25/20 Blend
47$1,310,000$1,310,000$1,310,000$1,310,000
48$1,450,631$1,381,201$1,360,896$1,522,219
49$1,549,903$1,400,187$1,357,794$1,590,906
50$1,657,767$1,418,570$1,353,053$1,660,238
51$1,775,050$1,436,272$1,346,572$1,734,745
52$1,902,665$1,453,209$1,338,242$1,814,935
53$2,041,613$1,469,292$1,327,949$1,901,368
54$2,192,997$1,484,427$1,315,575$1,994,663
55$2,358,032$1,498,513$1,300,996$2,095,506
56$2,538,052$1,511,441$1,284,080$2,204,649
57$2,734,529$1,523,097$1,264,692$2,322,926
58$2,949,081$1,533,358$1,242,689$2,451,256
59$3,183,489$1,542,095$1,217,921$2,590,655
60$3,439,715$1,549,168$1,190,232$2,742,242
61$3,719,919$1,554,430$1,159,458$2,907,254
62$4,026,479$1,557,725$1,125,428$3,087,057
63$4,362,012$1,558,886$1,087,962$3,283,156
64$4,729,401$1,557,736$1,046,873$3,497,214
65$5,131,822$1,554,087$1,001,965$3,731,065
66$5,572,771$1,547,740$953,034$3,986,735
67$6,056,098$1,538,483$899,864$4,266,457
68$6,586,043$1,526,093$842,233$4,572,696
69$7,167,279$1,510,330$779,907$4,908,173
70$7,804,948$1,490,943$712,640$5,275,890
71$8,504,717$1,467,663$640,178$5,679,158
72$9,272,828$1,440,209$562,254$6,121,632
73$10,116,157$1,408,279$478,590$6,607,341
74$11,042,276$1,371,556$388,894$7,140,733
75$12,059,529$1,329,703$292,863$7,726,715
76$13,177,106$1,282,364$190,179$8,370,697
77$14,405,132$1,229,162$80,512$9,078,649
78$15,754,763$1,169,697$0$9,857,156
79$17,238,285$1,103,549$0$10,721,276
80$18,869,237$1,030,270$0$11,690,067
81$20,662,535$949,388$0$12,755,245
82$22,634,611$860,406$0$13,926,640
83$24,803,570$762,795$0$15,215,086
84$27,189,361$655,999$0$16,632,527
85$29,813,961$539,427$0$18,192,128
86$32,701,585$412,460$0$19,908,403
87$35,878,915$274,439$0$21,797,351
88$39,375,348$124,670$0$23,876,606
89$43,223,277$0$0$26,165,609
90$47,458,391$0$0$28,696,126
91$52,120,016$0$0$31,519,382
92$57,251,484$0$0$34,627,342
93$62,900,541$0$0$38,048,943
94$69,119,799$0$0$41,816,071
95$75,967,228$0$0$45,963,858
96$83,506,708$0$0$50,531,020
97$91,808,624$0$0$55,560,217
98$100,950,540$0$0$61,098,454
99$111,017,921$0$0$67,197,532
100$122,104,942$0$0$73,914,527