Can I retire at age 48 with 1,360,000?

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 $1,360,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.3%
1 years$112,308$111,307$110,331$109,379$108,448$107,855
2 years$55,598$54,562$53,559$52,586$51,642$51,044
3 years$36,697$35,657$34,656$33,692$32,764$32,179
4 years$27,248$26,212$25,221$24,273$23,367$22,800
5 years$21,581$20,550$19,572$18,644$17,764$17,215
6 years$17,804$16,781$15,817$14,910$14,056$13,528
7 years$15,107$14,093$13,144$12,258$11,431$10,923
8 years$13,085$12,080$11,147$10,283$9,483$8,996
9 years$11,513$10,518$9,601$8,759$7,986$7,519
10 years$10,257$9,271$8,371$7,550$6,805$6,357
11 years$9,229$8,253$7,369$6,571$5,852$5,425
12 years$8,374$7,408$6,540$5,764$5,071$4,663
13 years$7,650$6,694$5,843$5,088$4,422$4,033
14 years$7,031$6,085$5,250$4,517$3,877$3,506
15 years$6,494$5,559$4,740$4,028$3,413$3,060
16 years$6,025$5,100$4,298$3,607$3,017$2,681
17 years$5,612$4,697$3,911$3,241$2,675$2,357
18 years$5,245$4,340$3,570$2,921$2,378$2,077
19 years$4,917$4,022$3,268$2,639$2,120$1,834
20 years$4,622$3,738$2,999$2,390$1,893$1,623
21 years$4,356$3,482$2,759$2,169$1,694$1,439
22 years$4,114$3,250$2,543$1,972$1,519$1,277
23 years$3,893$3,040$2,348$1,796$1,363$1,136
24 years$3,692$2,848$2,171$1,638$1,225$1,011
25 years$3,506$2,673$2,011$1,496$1,103$901
26 years$3,335$2,512$1,865$1,368$993$803
27 years$3,178$2,364$1,732$1,252$896$717
28 years$3,031$2,228$1,610$1,147$808$640
29 years$2,895$2,101$1,498$1,052$730$572
30 years$2,768$1,985$1,396$966$659$512
31 years$2,650$1,876$1,301$887$596$458
32 years$2,539$1,775$1,214$815$539$410
33 years$2,436$1,681$1,133$749$488$367
34 years$2,338$1,593$1,059$690$442$329
35 years$2,246$1,511$990$635$400$294
36 years$2,160$1,434$926$585$363$264
37 years$2,078$1,362$867$539$329$237
38 years$2,001$1,295$812$496$298$212
39 years$1,928$1,231$761$458$270$190
40 years$1,859$1,171$713$422$245$171
41 years$1,794$1,115$668$390$222$153
42 years$1,731$1,062$627$360$202$137
43 years$1,672$1,012$588$332$183$123
44 years$1,616$964$552$306$166$111
45 years$1,562$920$519$283$151$99
46 years$1,511$877$487$261$137$89
47 years$1,462$837$458$242$124$80
48 years$1,415$799$430$223$113$72
49 years$1,371$763$404$206$103$65
50 years$1,328$729$380$191$93$58

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 48 starting with $1,360,000, adding $2,830 every year, while hoping to spend $23,903 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: 77/14/9 Blend
47$1,360,000$1,360,000$1,360,000$1,360,000
48$1,501,639$1,429,559$1,408,479$1,614,898
49$1,629,374$1,474,175$1,430,231$1,734,368
50$1,769,336$1,520,176$1,451,910$1,861,974
51$1,922,748$1,567,604$1,473,488$2,001,196
52$2,090,956$1,616,504$1,494,938$2,153,179
53$2,275,442$1,666,921$1,516,227$2,319,185
54$2,477,838$1,718,902$1,537,321$2,500,603
55$2,699,944$1,772,494$1,558,188$2,698,962
56$2,943,739$1,827,747$1,578,788$2,915,948
57$3,211,406$1,884,712$1,599,082$3,153,415
58$3,505,348$1,943,442$1,619,031$3,413,408
59$3,828,213$2,003,990$1,638,588$3,698,177
60$4,182,918$2,066,413$1,657,708$4,010,201
61$4,572,676$2,130,767$1,676,341$4,352,210
62$5,001,027$2,197,113$1,694,437$4,727,213
63$5,471,871$2,265,511$1,711,939$5,138,521
64$5,989,504$2,336,023$1,728,792$5,589,786
65$6,558,660$2,408,715$1,744,933$6,085,028
66$7,184,554$2,483,653$1,760,299$6,628,675
67$7,872,932$2,560,905$1,774,823$7,225,607
68$8,630,125$2,640,543$1,788,433$7,881,201
69$9,463,107$2,722,639$1,801,055$8,601,378
70$10,379,563$2,807,268$1,812,610$9,392,663
71$11,387,962$2,894,507$1,823,015$10,262,245
72$12,497,632$2,984,436$1,832,184$11,218,045
73$13,718,854$3,077,137$1,840,026$12,268,788
74$15,062,954$3,172,693$1,846,443$13,424,090
75$16,542,412$3,271,193$1,851,336$14,694,544
76$18,170,981$3,372,724$1,854,599$16,091,823
77$19,963,813$3,477,379$1,856,120$17,628,788
78$21,937,605$3,585,254$1,855,783$19,319,609
79$24,110,755$3,696,445$1,853,466$21,179,901
80$26,503,534$3,811,053$1,849,039$23,226,870
81$29,138,281$3,929,182$1,842,369$25,479,471
82$32,039,612$4,050,937$1,833,314$27,958,596
83$35,234,649$4,176,430$1,821,726$30,687,262
84$38,753,279$4,305,771$1,807,451$33,690,831
85$42,628,439$4,439,079$1,790,325$36,997,253
86$46,896,417$4,576,472$1,770,179$40,637,324
87$51,597,206$4,718,073$1,746,834$44,644,978
88$56,774,871$4,864,009$1,720,103$49,057,611
89$62,477,974$5,014,411$1,689,792$53,916,427
90$68,760,022$5,169,412$1,655,696$59,266,833
91$75,679,983$5,329,152$1,617,600$65,158,865
92$83,302,832$5,493,771$1,575,280$71,647,658
93$91,700,172$5,663,417$1,528,503$78,793,969
94$100,950,905$5,838,239$1,477,023$86,664,749
95$111,141,978$6,018,394$1,420,584$95,333,775
96$122,369,203$6,204,039$1,358,917$104,882,349
97$134,738,165$6,395,340$1,291,744$115,400,058
98$148,365,210$6,592,464$1,218,770$126,985,626
99$163,378,552$6,795,585$1,139,689$139,747,846
100$179,919,478$7,004,883$1,054,183$153,806,602