Can I retire at age 50 with 1,790,000?

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 $1,790,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$147,817$146,500$145,215$143,961$142,737$139,855
2 years$73,176$71,814$70,493$69,212$67,970$65,079
3 years$48,300$46,931$45,614$44,345$43,123$40,313
4 years$35,864$34,499$33,195$31,948$30,756$28,049
5 years$28,404$27,048$25,761$24,539$23,380$20,784
6 years$23,433$22,087$20,818$19,624$18,500$16,017
7 years$19,883$18,548$17,300$16,134$15,045$12,676
8 years$17,222$15,899$14,672$13,534$12,482$10,226
9 years$15,153$13,843$12,637$11,528$10,511$8,367
10 years$13,500$12,202$11,017$9,938$8,956$6,922
11 years$12,147$10,863$9,699$8,649$7,703$5,775
12 years$11,021$9,750$8,608$7,586$6,675$4,852
13 years$10,069$8,811$7,691$6,697$5,821$4,099
14 years$9,254$8,009$6,910$5,945$5,102$3,479
15 years$8,548$7,316$6,239$5,302$4,492$2,964
16 years$7,930$6,713$5,656$4,747$3,970$2,533
17 years$7,386$6,182$5,147$4,265$3,520$2,170
18 years$6,903$5,713$4,699$3,844$3,130$1,863
19 years$6,472$5,294$4,301$3,473$2,790$1,603
20 years$6,084$4,920$3,948$3,146$2,492$1,381
21 years$5,733$4,583$3,631$2,855$2,230$1,192
22 years$5,415$4,278$3,347$2,596$1,999$1,030
23 years$5,125$4,001$3,090$2,364$1,794$891
24 years$4,859$3,748$2,858$2,156$1,613$771
25 years$4,615$3,518$2,647$1,969$1,451$668
26 years$4,390$3,306$2,455$1,801$1,307$579
27 years$4,182$3,111$2,279$1,648$1,179$502
28 years$3,990$2,932$2,119$1,510$1,064$435
29 years$3,810$2,766$1,972$1,385$960$378
30 years$3,644$2,612$1,837$1,271$868$328
31 years$3,488$2,469$1,712$1,167$785$285
32 years$3,342$2,336$1,598$1,073$710$248
33 years$3,206$2,213$1,492$986$642$215
34 years$3,077$2,097$1,394$908$581$187
35 years$2,957$1,989$1,303$835$527$163
36 years$2,843$1,888$1,219$769$477$141
37 years$2,736$1,793$1,141$709$432$123
38 years$2,634$1,704$1,069$653$392$107
39 years$2,538$1,620$1,001$602$356$93
40 years$2,447$1,542$938$556$323$81
41 years$2,361$1,468$880$513$293$70
42 years$2,279$1,398$825$473$265$61
43 years$2,201$1,332$774$437$241$53
44 years$2,127$1,269$727$403$219$46
45 years$2,056$1,210$683$372$199$40
46 years$1,989$1,155$641$344$180$35
47 years$1,924$1,102$602$318$164$31
48 years$1,863$1,052$566$294$149$27
49 years$1,804$1,005$532$271$135$23
50 years$1,748$960$500$251$123$20

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 50 starting with $1,790,000, adding $4,158 every year, while hoping to spend $29,946 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: 57/33/10 Blend
49$1,790,000$1,790,000$1,790,000$1,790,000
50$1,976,869$1,881,999$1,854,254$2,084,546
51$2,146,647$1,942,355$1,884,509$2,218,018
52$2,332,739$2,004,664$1,914,774$2,359,686
53$2,536,778$2,068,991$1,945,018$2,513,325
54$2,760,560$2,135,403$1,975,207$2,680,084
55$3,006,066$2,203,967$2,005,306$2,861,227
56$3,275,478$2,274,754$2,035,277$3,058,146
57$3,571,198$2,347,838$2,065,079$3,272,370
58$3,895,872$2,423,295$2,094,672$3,505,584
59$4,252,416$2,501,201$2,124,008$3,759,641
60$4,644,041$2,581,639$2,153,041$4,036,582
61$5,074,286$2,664,691$2,181,720$4,338,653
62$5,547,046$2,750,444$2,209,991$4,668,326
63$6,066,617$2,838,988$2,237,798$5,028,324
64$6,637,727$2,930,414$2,265,079$5,421,642
65$7,265,589$3,024,817$2,291,773$5,851,582
66$7,955,943$3,122,298$2,317,812$6,321,778
67$8,715,115$3,222,956$2,343,124$6,836,229
68$9,550,074$3,326,898$2,367,636$7,399,343
69$10,468,498$3,434,233$2,391,269$8,015,973
70$11,478,848$3,545,073$2,413,939$8,691,463
71$12,590,444$3,659,536$2,435,560$9,431,699
72$13,813,557$3,777,740$2,456,038$10,243,165
73$15,159,502$3,899,812$2,475,278$11,133,003
74$16,640,748$4,025,879$2,493,176$12,109,077
75$18,271,032$4,156,076$2,509,626$13,180,053
76$20,065,493$4,290,539$2,524,514$14,355,476
77$22,040,810$4,429,412$2,537,722$15,645,859
78$24,215,361$4,572,841$2,549,124$17,062,786
79$26,609,397$4,720,980$2,558,589$18,619,015
80$29,245,233$4,873,986$2,565,979$20,328,605
81$32,147,458$5,032,022$2,571,150$22,207,041
82$35,343,164$5,195,256$2,573,950$24,271,386
83$38,862,208$5,363,865$2,574,218$26,540,437
84$42,737,486$5,538,027$2,571,787$29,034,903
85$47,005,249$5,717,930$2,566,482$31,777,602
86$51,705,444$5,903,768$2,558,118$34,793,673
87$56,882,086$6,095,740$2,546,502$38,110,814
88$62,583,681$6,294,053$2,531,432$41,759,545
89$68,863,676$6,498,922$2,512,695$45,773,489
90$75,780,970$6,710,567$2,490,069$50,189,698
91$83,400,463$6,929,220$2,463,320$55,048,994
92$91,793,674$7,155,115$2,432,206$60,396,358
93$101,039,414$7,388,500$2,396,469$66,281,353
94$111,224,526$7,629,629$2,355,843$72,758,589
95$122,444,711$7,878,765$2,310,047$79,888,242
96$134,805,427$8,136,179$2,258,789$87,736,618
97$148,422,883$8,402,155$2,201,761$96,376,781
98$163,425,140$8,676,983$2,138,643$105,889,237
99$179,953,315$8,960,966$2,069,099$116,362,699
100$198,162,917$9,254,417$1,992,777$127,894,920