Can I retire at age 50 with 11,900,000?

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 $11,900,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$982,691$973,938$965,398$957,062$948,923$931,670
2 years$486,481$477,420$468,640$460,126$451,868$434,547
3 years$321,099$311,999$303,241$294,807$286,684$269,835
4 years$238,424$229,353$220,682$212,392$204,465$188,219
5 years$188,832$179,815$171,258$163,137$155,431$139,833
6 years$155,782$146,833$138,402$130,462$122,987$108,055
7 years$132,184$123,310$115,013$107,260$100,022$85,760
8 years$114,493$105,699$97,540$89,978$82,978$69,382
9 years$100,741$92,030$84,011$76,641$69,879$56,942
10 years$89,746$81,120$73,243$66,065$59,541$47,250
11 years$80,756$72,217$64,482$57,497$51,207$39,549
12 years$73,269$64,818$57,226$50,432$44,375$33,334
13 years$66,939$58,576$51,128$44,524$38,696$28,254
14 years$61,518$53,244$45,938$39,524$33,920$24,060
15 years$56,825$48,640$41,476$35,248$29,866$20,567
16 years$52,721$44,626$37,604$31,561$26,396$17,638
17 years$49,105$41,099$34,218$28,357$23,404$15,167
18 years$45,894$37,977$31,237$25,556$20,810$13,072
19 years$43,024$35,197$28,596$23,092$18,548$11,288
20 years$40,444$32,707$26,244$20,914$16,568$9,764
21 years$38,113$30,465$24,139$18,981$14,826$8,457
22 years$35,997$28,438$22,248$17,258$13,290$7,334
23 years$34,068$26,597$20,542$15,717$11,930$6,367
24 years$32,302$24,920$18,998$14,335$10,723$5,533
25 years$30,680$23,386$17,596$13,091$9,649$4,811
26 years$29,185$21,979$16,319$11,970$8,691$4,187
27 years$27,803$20,685$15,154$10,957$7,836$3,646
28 years$26,523$19,491$14,088$10,039$7,070$3,176
29 years$25,332$18,388$13,110$9,206$6,384$2,768
30 years$24,223$17,365$12,211$8,448$5,769$2,413
31 years$23,188$16,416$11,384$7,759$5,215$2,105
32 years$22,219$15,533$10,622$7,131$4,718$1,836
33 years$21,311$14,710$9,917$6,557$4,270$1,602
34 years$20,458$13,942$9,266$6,033$3,866$1,398
35 years$19,656$13,223$8,663$5,554$3,501$1,221
36 years$18,900$12,551$8,104$5,115$3,172$1,066
37 years$18,186$11,921$7,586$4,713$2,875$931
38 years$17,512$11,329$7,104$4,344$2,607$813
39 years$16,874$10,773$6,655$4,005$2,364$710
40 years$16,269$10,249$6,238$3,694$2,144$620
41 years$15,695$9,756$5,849$3,409$1,945$542
42 years$15,150$9,292$5,487$3,146$1,765$473
43 years$14,632$8,853$5,149$2,904$1,602$414
44 years$14,139$8,439$4,833$2,681$1,454$361
45 years$13,669$8,047$4,538$2,476$1,320$316
46 years$13,221$7,677$4,262$2,287$1,198$276
47 years$12,793$7,326$4,004$2,113$1,088$241
48 years$12,384$6,994$3,763$1,953$988$211
49 years$11,993$6,678$3,537$1,805$898$184
50 years$11,619$6,379$3,325$1,668$815$161

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 50 starting with $11,900,000, adding $2,104 every year, while hoping to spend $28,840 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: 58/22/20 Blend
49$11,900,000$11,900,000$11,900,000$11,900,000
50$13,115,970$12,485,270$12,300,820$13,806,967
51$14,423,114$13,066,363$12,682,212$14,857,898
52$15,862,619$13,674,963$13,075,414$15,999,773
53$17,447,957$14,312,387$13,480,791$17,244,031
54$19,193,971$14,980,016$13,898,720$18,600,553
55$21,117,018$15,679,298$14,329,589$20,080,210
56$23,235,121$16,411,751$14,773,797$21,694,954
57$25,568,142$17,178,966$15,231,758$23,457,932
58$28,137,966$17,982,609$15,703,896$25,383,606
59$30,968,712$18,824,430$16,190,650$27,487,886
60$34,086,955$19,706,262$16,692,471$29,788,272
61$37,521,982$20,630,025$17,209,826$32,304,025
62$41,306,062$21,597,735$17,743,194$35,056,334
63$45,474,760$22,611,503$18,293,070$38,068,520
64$50,067,262$23,673,544$18,859,964$41,366,246
65$55,126,753$24,786,177$19,444,403$44,977,758
66$60,700,819$25,951,838$20,046,928$48,934,146
67$66,841,902$27,173,077$20,668,099$53,269,631
68$73,607,787$28,452,568$21,308,492$58,021,886
69$81,062,154$29,793,118$21,968,700$63,232,382
70$89,275,178$31,197,665$22,649,335$68,946,777
71$98,324,188$32,669,292$23,351,030$75,215,338
72$108,294,400$34,211,232$24,074,434$82,093,413
73$119,279,719$35,826,873$24,820,218$89,641,943
74$131,383,629$37,519,767$25,589,073$97,928,033
75$144,720,164$39,293,642$26,381,713$107,025,577
76$159,414,992$41,152,401$27,198,871$117,015,950
77$175,606,593$43,100,140$28,041,305$127,988,765
78$193,447,572$45,141,154$28,909,796$140,042,714
79$213,106,099$47,279,945$29,805,148$153,286,488
80$234,767,491$49,521,233$30,728,191$167,839,798
81$258,635,970$51,869,968$31,679,780$183,834,491
82$284,936,582$54,331,339$32,660,796$201,415,790
83$313,917,329$56,910,791$33,672,148$220,743,650
84$345,851,504$59,614,027$34,714,773$241,994,261
85$381,040,276$62,447,032$35,789,635$265,361,697
86$419,815,527$65,416,080$36,897,732$291,059,740
87$462,542,992$68,527,750$38,040,087$319,323,882
88$509,625,707$71,788,938$39,217,759$350,413,538
89$561,507,813$75,206,880$40,431,838$384,614,481
90$618,678,753$78,789,161$41,683,448$422,241,526
91$681,677,889$82,543,733$42,973,746$463,641,487
92$751,099,594$86,478,936$44,303,928$509,196,435
93$827,598,867$90,603,518$45,675,223$559,327,292
94$911,897,509$94,926,648$47,088,900$614,497,783
95$1,004,790,944$99,457,944$48,546,268$675,218,803
96$1,107,155,727$104,207,489$50,048,675$742,053,215
97$1,219,957,815$109,185,860$51,597,509$815,621,149
98$1,344,261,690$114,404,145$53,194,204$896,605,835
99$1,481,240,408$119,873,974$54,840,235$985,760,033
100$1,632,186,672$125,607,541$56,537,125$1,083,913,115