Can I retire at age 49 with 1,460,000?

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 $1,460,000?

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$120,565$119,492$118,444$117,421$116,422$115,786
2 years$59,686$58,574$57,497$56,452$55,439$54,797
3 years$39,395$38,279$37,204$36,170$35,173$34,545
4 years$29,252$28,139$27,075$26,058$25,086$24,476
5 years$23,168$22,061$21,011$20,015$19,070$18,481
6 years$19,113$18,015$16,980$16,006$15,089$14,522
7 years$16,217$15,129$14,111$13,160$12,272$11,726
8 years$14,047$12,968$11,967$11,039$10,180$9,657
9 years$12,360$11,291$10,307$9,403$8,573$8,072
10 years$11,011$9,953$8,986$8,106$7,305$6,825
11 years$9,908$8,860$7,911$7,054$6,283$5,823
12 years$8,989$7,952$7,021$6,188$5,444$5,006
13 years$8,213$7,187$6,273$5,463$4,748$4,330
14 years$7,548$6,532$5,636$4,849$4,162$3,764
15 years$6,972$5,968$5,089$4,325$3,664$3,286
16 years$6,468$5,475$4,614$3,872$3,238$2,879
17 years$6,025$5,042$4,198$3,479$2,871$2,530
18 years$5,631$4,659$3,832$3,135$2,553$2,229
19 years$5,279$4,318$3,508$2,833$2,276$1,969
20 years$4,962$4,013$3,220$2,566$2,033$1,742
21 years$4,676$3,738$2,962$2,329$1,819$1,545
22 years$4,416$3,489$2,730$2,117$1,631$1,371
23 years$4,180$3,263$2,520$1,928$1,464$1,219
24 years$3,963$3,057$2,331$1,759$1,316$1,085
25 years$3,764$2,869$2,159$1,606$1,184$967
26 years$3,581$2,697$2,002$1,469$1,066$862
27 years$3,411$2,538$1,859$1,344$961$769
28 years$3,254$2,391$1,728$1,232$867$687
29 years$3,108$2,256$1,608$1,129$783$614
30 years$2,972$2,131$1,498$1,037$708$549
31 years$2,845$2,014$1,397$952$640$491
32 years$2,726$1,906$1,303$875$579$440
33 years$2,615$1,805$1,217$805$524$394
34 years$2,510$1,710$1,137$740$474$353
35 years$2,412$1,622$1,063$681$430$316
36 years$2,319$1,540$994$628$389$283
37 years$2,231$1,463$931$578$353$254
38 years$2,149$1,390$872$533$320$228
39 years$2,070$1,322$817$491$290$204
40 years$1,996$1,257$765$453$263$183
41 years$1,926$1,197$718$418$239$164
42 years$1,859$1,140$673$386$217$148
43 years$1,795$1,086$632$356$197$132
44 years$1,735$1,035$593$329$178$119
45 years$1,677$987$557$304$162$107
46 years$1,622$942$523$281$147$96
47 years$1,570$899$491$259$134$86
48 years$1,519$858$462$240$121$77
49 years$1,471$819$434$221$110$69
50 years$1,425$783$408$205$100$62

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 49 starting with $1,460,000, adding $4,640 every year, while hoping to spend $35,918 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: 49/31/20 Blend
48$1,460,000$1,460,000$1,460,000$1,460,000
49$1,613,706$1,536,326$1,513,696$1,683,504
50$1,740,088$1,573,390$1,526,189$1,769,473
51$1,878,156$1,611,065$1,537,896$1,858,785
52$2,029,066$1,649,346$1,548,753$1,955,056
53$2,194,088$1,688,221$1,558,693$2,058,953
54$2,374,621$1,727,679$1,567,645$2,171,214
55$2,572,206$1,767,709$1,575,535$2,292,651
56$2,788,538$1,808,294$1,582,282$2,424,160
57$3,025,486$1,849,418$1,587,806$2,566,726
58$3,285,107$1,891,061$1,592,019$2,721,437
59$3,569,667$1,933,201$1,594,831$2,889,489
60$3,881,660$1,975,816$1,596,145$3,072,203
61$4,223,835$2,018,877$1,595,862$3,271,033
62$4,599,219$2,062,354$1,593,876$3,487,582
63$5,011,146$2,106,215$1,590,076$3,723,618
64$5,463,287$2,150,424$1,584,348$3,981,087
65$5,959,688$2,194,941$1,576,570$4,262,136
66$6,504,805$2,239,722$1,566,614$4,569,131
67$7,103,547$2,284,720$1,554,348$4,904,679
68$7,761,321$2,329,884$1,539,631$5,271,655
69$8,484,085$2,375,157$1,522,317$5,673,227
70$9,278,400$2,420,478$1,502,253$6,112,888
71$10,151,496$2,465,781$1,479,278$6,594,487
72$11,111,340$2,510,995$1,453,225$7,122,268
73$12,166,706$2,556,043$1,423,917$7,700,906
74$13,327,262$2,600,842$1,391,171$8,335,560
75$14,603,662$2,645,302$1,354,794$9,031,911
76$16,007,640$2,689,326$1,314,584$9,796,224
77$17,552,127$2,732,812$1,270,331$10,635,404
78$19,251,371$2,775,646$1,221,814$11,557,062
79$21,121,070$2,817,711$1,168,803$12,569,590
80$23,178,518$2,858,878$1,111,057$13,682,234
81$25,442,774$2,899,010$1,048,324$14,905,190
82$27,934,835$2,937,960$980,341$16,249,694
83$30,677,838$2,975,571$906,833$17,728,131
84$33,697,278$3,011,674$827,512$19,354,154
85$37,021,246$3,046,091$742,079$21,142,811
86$40,680,693$3,078,630$650,219$23,110,690
87$44,709,728$3,109,087$551,606$25,276,073
88$49,145,932$3,137,244$445,896$27,659,113
89$54,030,717$3,162,868$332,733$30,282,022
90$59,409,714$3,185,713$211,744$33,169,283
91$65,333,207$3,205,515$82,540$36,347,883
92$71,856,603$3,221,994$0$39,847,565
93$79,040,956$3,234,852$0$43,712,924
94$86,953,546$3,243,772$0$47,987,849
95$95,668,507$3,248,416$0$52,694,629
96$105,267,535$3,248,428$0$57,877,260
97$115,840,649$3,243,427$0$63,584,228
98$127,487,050$3,233,010$0$69,868,967
99$140,316,049$3,216,747$0$76,790,362
100$154,448,104$3,194,186$0$84,413,310