Can I retire at age 48 with 1,420,000?

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 $1,420,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.5%
1 years$117,262$116,218$115,199$114,204$113,233$112,519
2 years$58,051$56,969$55,922$54,906$53,920$53,201
3 years$38,316$37,230$36,185$35,179$34,209$33,506
4 years$28,451$27,368$26,333$25,344$24,398$23,716
5 years$22,533$21,457$20,436$19,467$18,547$17,888
6 years$18,589$17,521$16,515$15,568$14,676$14,041
7 years$15,773$14,714$13,724$12,799$11,935$11,326
8 years$13,662$12,613$11,639$10,737$9,902$9,316
9 years$12,021$10,982$10,025$9,145$8,339$7,778
10 years$10,709$9,680$8,740$7,883$7,105$6,569
11 years$9,636$8,617$7,694$6,861$6,110$5,598
12 years$8,743$7,735$6,829$6,018$5,295$4,806
13 years$7,988$6,990$6,101$5,313$4,617$4,151
14 years$7,341$6,354$5,482$4,716$4,048$3,604
15 years$6,781$5,804$4,949$4,206$3,564$3,142
16 years$6,291$5,325$4,487$3,766$3,150$2,749
17 years$5,860$4,904$4,083$3,384$2,793$2,413
18 years$5,476$4,532$3,727$3,049$2,483$2,123
19 years$5,134$4,200$3,412$2,755$2,213$1,872
20 years$4,826$3,903$3,132$2,496$1,977$1,655
21 years$4,548$3,635$2,880$2,265$1,769$1,465
22 years$4,295$3,393$2,655$2,059$1,586$1,298
23 years$4,065$3,174$2,451$1,875$1,424$1,153
24 years$3,855$2,974$2,267$1,711$1,280$1,024
25 years$3,661$2,791$2,100$1,562$1,151$911
26 years$3,483$2,623$1,947$1,428$1,037$811
27 years$3,318$2,468$1,808$1,307$935$723
28 years$3,165$2,326$1,681$1,198$844$645
29 years$3,023$2,194$1,564$1,098$762$575
30 years$2,891$2,072$1,457$1,008$688$514
31 years$2,767$1,959$1,358$926$622$459
32 years$2,651$1,854$1,267$851$563$410
33 years$2,543$1,755$1,183$782$509$366
34 years$2,441$1,664$1,106$720$461$328
35 years$2,346$1,578$1,034$663$418$293
36 years$2,255$1,498$967$610$379$262
37 years$2,170$1,422$905$562$343$235
38 years$2,090$1,352$848$518$311$210
39 years$2,014$1,285$794$478$282$188
40 years$1,941$1,223$744$441$256$168
41 years$1,873$1,164$698$407$232$151
42 years$1,808$1,109$655$375$211$135
43 years$1,746$1,056$614$347$191$121
44 years$1,687$1,007$577$320$173$109
45 years$1,631$960$541$295$158$97
46 years$1,578$916$509$273$143$87
47 years$1,527$874$478$252$130$78
48 years$1,478$835$449$233$118$70
49 years$1,431$797$422$215$107$63
50 years$1,386$761$397$199$97$56

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 48 starting with $1,420,000, adding $4,095 every year, while hoping to spend $47,305 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: 54/28/18 Blend
47$1,420,000$1,420,000$1,420,000$1,420,000
48$1,569,064$1,493,804$1,471,794$1,645,960
49$1,678,776$1,516,668$1,470,767$1,721,855
50$1,798,094$1,539,067$1,468,120$1,799,064
51$1,927,947$1,560,929$1,463,749$1,882,067
52$2,069,357$1,582,174$1,457,545$1,971,430
53$2,223,452$1,602,721$1,449,392$2,067,777
54$2,391,469$1,622,479$1,439,172$2,171,797
55$2,574,772$1,641,354$1,426,758$2,284,251
56$2,774,863$1,659,245$1,412,019$2,405,976
57$2,993,393$1,676,042$1,394,815$2,537,900
58$3,232,181$1,691,630$1,375,004$2,681,043
59$3,493,230$1,705,886$1,352,433$2,836,533
60$3,778,744$1,718,679$1,326,943$3,005,614
61$4,091,150$1,729,868$1,298,370$3,189,659
62$4,433,121$1,739,306$1,266,540$3,390,182
63$4,807,601$1,746,833$1,231,270$3,608,854
64$5,217,830$1,752,281$1,192,371$3,847,520
65$5,667,377$1,755,472$1,149,644$4,108,215
66$6,160,174$1,756,215$1,102,882$4,393,182
67$6,700,551$1,754,308$1,051,867$4,704,900
68$7,293,275$1,749,537$996,373$5,046,101
69$7,943,599$1,741,674$936,161$5,419,799
70$8,657,308$1,730,478$870,984$5,829,320
71$9,440,774$1,715,693$800,583$6,278,333
72$10,301,017$1,697,046$724,687$6,770,885
73$11,245,769$1,674,249$643,012$7,311,441
74$12,283,549$1,646,999$555,264$7,904,924
75$13,423,739$1,614,970$461,134$8,556,768
76$14,676,678$1,577,821$360,299$9,272,963
77$16,053,754$1,535,188$252,424$10,060,117
78$17,567,513$1,486,689$137,156$10,925,519
79$19,231,778$1,431,916$14,130$11,877,207
80$21,061,778$1,370,438$0$12,924,046
81$23,074,291$1,301,802$0$14,098,315
82$25,287,804$1,225,525$0$15,392,652
83$27,722,683$1,141,098$0$16,816,312
84$30,401,368$1,047,984$0$18,382,488
85$33,348,585$945,613$0$20,105,727
86$36,591,576$833,383$0$22,002,064
87$40,160,357$710,659$0$24,089,172
88$44,088,001$576,769$0$26,386,536
89$48,410,951$431,005$0$28,915,632
90$53,169,360$272,616$0$31,700,134
91$58,407,472$100,811$0$34,766,139
92$64,174,039$0$0$38,142,411
93$70,522,780$0$0$41,886,922
94$77,512,886$0$0$46,044,081
95$85,209,581$0$0$50,621,639
96$93,684,737$0$0$55,662,361
97$103,017,547$0$0$61,213,372
98$113,295,279$0$0$67,326,599
99$124,614,092$0$0$74,059,264
100$137,079,949$0$0$81,474,420