Can I retire at age 50 with 2,580,000?

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 $2,580,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.1%
1 years$213,054$211,156$209,305$207,497$205,733$198,197
2 years$105,472$103,508$101,604$99,758$97,968$90,460
3 years$69,616$67,644$65,745$63,916$62,155$54,910
4 years$51,692$49,725$47,845$46,048$44,329$37,403
5 years$40,940$38,985$37,130$35,369$33,699$27,109
6 years$33,775$31,834$30,006$28,285$26,664$20,417
7 years$28,658$26,734$24,936$23,255$21,685$15,778
8 years$24,823$22,916$21,147$19,508$17,990$12,418
9 years$21,841$19,953$18,214$16,616$15,150$9,905
10 years$19,457$17,587$15,880$14,323$12,909$7,982
11 years$17,508$15,657$13,980$12,466$11,102$6,483
12 years$15,885$14,053$12,407$10,934$9,621$5,297
13 years$14,513$12,700$11,085$9,653$8,389$4,350
14 years$13,338$11,544$9,960$8,569$7,354$3,587
15 years$12,320$10,545$8,992$7,642$6,475$2,966
16 years$11,430$9,675$8,153$6,843$5,723$2,460
17 years$10,646$8,910$7,419$6,148$5,074$2,044
18 years$9,950$8,234$6,772$5,541$4,512$1,701
19 years$9,328$7,631$6,200$5,006$4,021$1,418
20 years$8,769$7,091$5,690$4,534$3,592$1,184
21 years$8,263$6,605$5,234$4,115$3,214$989
22 years$7,804$6,166$4,824$3,742$2,881$827
23 years$7,386$5,766$4,454$3,408$2,586$692
24 years$7,003$5,403$4,119$3,108$2,325$579
25 years$6,652$5,070$3,815$2,838$2,092$485
26 years$6,328$4,765$3,538$2,595$1,884$407
27 years$6,028$4,485$3,285$2,375$1,699$341
28 years$5,750$4,226$3,054$2,176$1,533$286
29 years$5,492$3,987$2,842$1,996$1,384$240
30 years$5,252$3,765$2,647$1,832$1,251$201
31 years$5,027$3,559$2,468$1,682$1,131$169
32 years$4,817$3,368$2,303$1,546$1,023$141
33 years$4,620$3,189$2,150$1,422$926$119
34 years$4,436$3,023$2,009$1,308$838$100
35 years$4,262$2,867$1,878$1,204$759$84
36 years$4,098$2,721$1,757$1,109$688$70
37 years$3,943$2,584$1,645$1,022$623$59
38 years$3,797$2,456$1,540$942$565$49
39 years$3,658$2,336$1,443$868$512$41
40 years$3,527$2,222$1,352$801$465$35
41 years$3,403$2,115$1,268$739$422$29
42 years$3,285$2,014$1,190$682$383$25
43 years$3,172$1,919$1,116$630$347$21
44 years$3,065$1,830$1,048$581$315$17
45 years$2,963$1,745$984$537$286$15
46 years$2,866$1,664$924$496$260$12
47 years$2,774$1,588$868$458$236$10
48 years$2,685$1,516$816$423$214$9
49 years$2,600$1,448$767$391$195$7
50 years$2,519$1,383$721$362$177$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 50 starting with $2,580,000, adding $4,287 every year, while hoping to spend $20,625 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: 72/17/11 Blend
49$2,580,000$2,580,000$2,580,000$2,580,000
50$2,847,582$2,710,842$2,670,852$3,046,068
51$3,116,091$2,821,728$2,738,381$3,288,818
52$3,411,296$2,937,357$2,807,480$3,551,580
53$3,735,899$3,057,938$2,878,182$3,838,735
54$4,092,876$3,183,693$2,950,516$4,152,687
55$4,485,506$3,314,850$3,024,515$4,496,082
56$4,917,402$3,451,652$3,100,211$4,871,833
57$5,392,543$3,594,350$3,177,635$5,283,148
58$5,915,317$3,743,207$3,256,820$5,733,557
59$6,490,555$3,898,500$3,337,799$6,226,946
60$7,123,581$4,060,516$3,420,604$6,767,596
61$7,820,262$4,229,557$3,505,270$7,360,219
62$8,587,062$4,405,938$3,591,830$8,010,004
63$9,431,103$4,589,990$3,680,317$8,722,665
64$10,360,233$4,782,057$3,770,765$9,504,493
65$11,383,100$4,982,501$3,863,209$10,362,420
66$12,509,232$5,191,700$3,957,683$11,304,076
67$13,749,129$5,410,049$4,054,220$12,337,867
68$15,114,360$5,637,961$4,152,857$13,473,050
69$16,617,674$5,875,870$4,253,626$14,719,822
70$18,273,117$6,124,229$4,356,564$16,089,412
71$20,096,170$6,383,510$4,461,703$17,594,192
72$22,103,889$6,654,212$4,569,080$19,247,788
73$24,315,069$6,936,851$4,678,727$21,065,208
74$26,750,422$7,231,973$4,790,680$23,062,988
75$29,432,770$7,540,145$4,904,973$25,259,340
76$32,387,262$7,861,962$5,021,640$27,674,330
77$35,641,612$8,198,047$5,140,714$30,330,060
78$39,226,357$8,549,052$5,262,228$33,250,882
79$43,175,149$8,915,659$5,386,217$36,463,621
80$47,525,071$9,298,583$5,512,711$39,997,831
81$52,316,985$9,698,571$5,641,744$43,886,071
82$57,595,922$10,116,405$5,773,347$48,164,215
83$63,411,502$10,552,905$5,907,551$52,871,781
84$69,818,407$11,008,929$6,044,385$58,052,314
85$76,876,893$11,485,375$6,183,880$63,753,786
86$84,653,359$11,983,181$6,326,064$70,029,053
87$93,220,979$12,503,334$6,470,964$76,936,352
88$102,660,384$13,046,863$6,618,606$84,539,847
89$113,060,431$13,614,847$6,769,018$92,910,234
90$124,519,037$14,208,417$6,922,221$102,125,410
91$137,144,103$14,828,753$7,078,240$112,271,202
92$151,054,536$15,477,097$7,237,096$123,442,179
93$166,381,368$16,154,743$7,398,807$135,742,540
94$183,268,993$16,863,052$7,563,393$149,287,099
95$201,876,533$17,603,444$7,730,870$164,202,363
96$222,379,337$18,377,410$7,901,251$180,627,730
97$244,970,635$19,186,509$8,074,549$198,716,796
98$269,863,367$20,032,376$8,250,774$218,638,809
99$297,292,189$20,916,720$8,429,932$240,580,259
100$327,515,686$21,841,333$8,612,030$264,746,641