Can I retire at age 51 with 15,100,000?

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 $15,100,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.3%
1 years$1,246,944$1,235,837$1,225,000$1,214,423$1,204,095$1,182,688
2 years$617,299$605,802$594,660$583,857$573,379$551,884
3 years$407,445$395,899$384,785$374,083$363,775$342,863
4 years$302,538$291,027$280,025$269,506$259,447$239,279
5 years$239,611$228,169$217,311$207,006$197,228$177,860
6 years$197,673$186,317$175,619$165,545$156,060$137,515
7 years$167,729$156,469$145,940$136,103$126,918$109,202
8 years$145,281$134,123$123,769$114,174$105,291$88,399
9 years$127,831$116,778$106,602$97,251$88,670$72,592
10 years$113,879$102,934$92,938$83,831$75,551$60,274
11 years$102,471$91,636$81,821$72,958$64,977$50,482
12 years$92,972$82,248$72,614$63,994$56,307$42,576
13 years$84,940$74,328$64,876$56,497$49,101$36,112
14 years$78,061$67,562$58,292$50,152$43,042$30,772
15 years$72,105$61,719$52,629$44,727$37,897$26,323
16 years$66,899$56,626$47,716$40,048$33,494$22,590
17 years$62,310$52,150$43,420$35,983$29,698$19,439
18 years$58,235$48,189$39,637$32,428$26,406$16,766
19 years$54,593$44,661$36,286$29,301$23,536$14,489
20 years$51,320$41,502$33,301$26,538$21,023$12,541
21 years$48,362$38,657$30,631$24,085$18,813$10,872
22 years$45,677$36,085$28,231$21,899$16,863$9,436
23 years$43,229$33,750$26,066$19,943$15,138$8,198
24 years$40,988$31,621$24,107$18,190$13,606$7,129
25 years$38,930$29,675$22,328$16,612$12,243$6,204
26 years$37,033$27,890$20,708$15,189$11,028$5,403
27 years$35,280$26,247$19,229$13,903$9,943$4,709
28 years$33,655$24,733$17,876$12,738$8,972$4,105
29 years$32,144$23,333$16,635$11,681$8,101$3,581
30 years$30,737$22,035$15,495$10,720$7,320$3,124
31 years$29,423$20,830$14,445$9,846$6,618$2,727
32 years$28,194$19,710$13,478$9,048$5,986$2,381
33 years$27,042$18,666$12,584$8,321$5,418$2,080
34 years$25,960$17,691$11,758$7,656$4,905$1,817
35 years$24,942$16,779$10,993$7,048$4,443$1,587
36 years$23,982$15,926$10,284$6,491$4,025$1,387
37 years$23,077$15,126$9,625$5,980$3,648$1,212
38 years$22,221$14,375$9,014$5,512$3,308$1,060
39 years$21,411$13,669$8,445$5,083$2,999$926
40 years$20,644$13,005$7,915$4,688$2,721$810
41 years$19,916$12,380$7,422$4,325$2,468$708
42 years$19,225$11,790$6,962$3,992$2,240$619
43 years$18,567$11,234$6,533$3,685$2,033$542
44 years$17,941$10,708$6,132$3,402$1,845$474
45 years$17,345$10,211$5,758$3,142$1,675$414
46 years$16,776$9,741$5,408$2,902$1,521$362
47 years$16,233$9,296$5,081$2,681$1,381$317
48 years$15,714$8,874$4,775$2,478$1,254$277
49 years$15,218$8,474$4,488$2,290$1,139$242
50 years$14,743$8,095$4,219$2,117$1,035$212

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $15,100,000, adding $6,724 every year, while hoping to spend $39,276 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: 74/17/9 Blend
50$15,100,000$15,100,000$15,100,000$15,100,000
51$16,647,136$15,846,836$15,612,786$17,852,994
52$18,303,354$16,581,541$16,094,025$19,383,620
53$20,127,191$17,350,931$16,590,069$21,054,381
54$22,135,701$18,156,663$17,101,373$22,883,644
55$24,347,678$19,000,476$17,628,404$24,887,087
56$26,783,832$19,884,190$18,171,647$27,081,970
57$29,466,984$20,809,716$18,731,598$29,487,289
58$32,422,280$21,779,056$19,308,770$32,123,956
59$35,677,431$22,794,308$19,903,692$35,014,990
60$39,262,971$23,857,672$20,516,909$38,185,737
61$43,212,550$24,971,453$21,148,981$41,664,098
62$47,563,245$26,138,070$21,800,487$45,480,797
63$52,355,917$27,360,055$22,472,023$49,669,660
64$57,635,589$28,640,067$23,164,205$54,267,936
65$63,451,878$29,980,889$23,877,665$59,316,640
66$69,859,458$31,385,441$24,613,055$64,860,941
67$76,918,580$32,856,785$25,371,049$70,950,579
68$84,695,635$34,398,128$26,152,340$77,640,334
69$93,263,789$36,012,834$26,957,642$84,990,536
70$102,703,663$37,704,432$27,787,691$93,067,628
71$113,104,105$39,476,616$28,643,247$101,944,793
72$124,563,018$41,333,265$29,525,090$111,702,634
73$137,188,293$43,278,442$30,434,028$122,429,934
74$151,098,821$45,316,408$31,370,890$134,224,483
75$166,425,619$47,451,630$32,336,533$147,194,000
76$183,313,063$49,688,792$33,331,838$161,457,138
77$201,920,256$52,032,803$34,357,715$177,144,601
78$222,422,524$54,488,812$35,415,100$194,400,372
79$245,013,076$57,062,218$36,504,960$213,383,060
80$269,904,822$59,758,679$37,628,289$234,267,392
81$297,332,390$62,584,130$38,786,112$257,245,854
82$327,554,333$65,544,792$39,979,487$282,530,502
83$360,855,577$68,647,189$41,209,502$310,354,951
84$397,550,105$71,898,161$42,477,279$340,976,572
85$437,983,924$75,304,878$43,783,976$374,678,913
86$482,538,329$78,874,862$45,130,784$411,774,365
87$531,633,504$82,615,996$46,518,931$452,607,102
88$585,732,490$86,536,549$47,949,684$497,556,315
89$645,345,552$90,645,188$49,424,346$547,039,784
90$711,035,000$94,951,003$50,944,263$601,517,805
91$783,420,493$99,463,525$52,510,819$661,497,530
92$863,184,894$104,192,749$54,125,442$727,537,734
93$951,080,713$109,149,153$55,789,604$800,254,079
94$1,047,937,210$114,343,726$57,504,821$880,324,912
95$1,154,668,228$119,787,991$59,272,654$968,497,653
96$1,272,280,814$125,494,030$61,094,715$1,065,595,836
97$1,401,884,731$131,474,511$62,972,662$1,172,526,862
98$1,544,702,933$137,742,722$64,908,206$1,290,290,556
99$1,702,083,110$144,312,592$66,903,108$1,419,988,579
100$1,875,510,409$151,198,732$68,959,184$1,562,834,815