Can I retire at age 51 with 511,000?

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 $511,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11%
1 years$42,198$41,822$41,455$41,097$40,748$40,576
2 years$20,890$20,501$20,124$19,758$19,404$19,230
3 years$13,788$13,398$13,022$12,659$12,311$12,141
4 years$10,238$9,849$9,476$9,120$8,780$8,615
5 years$8,109$7,721$7,354$7,005$6,674$6,515
6 years$6,689$6,305$5,943$5,602$5,281$5,128
7 years$5,676$5,295$4,939$4,606$4,295$4,148
8 years$4,916$4,539$4,188$3,864$3,563$3,421
9 years$4,326$3,952$3,608$3,291$3,001$2,865
10 years$3,854$3,483$3,145$2,837$2,557$2,427
11 years$3,468$3,101$2,769$2,469$2,199$2,074
12 years$3,146$2,783$2,457$2,166$1,906$1,786
13 years$2,874$2,515$2,195$1,912$1,662$1,548
14 years$2,642$2,286$1,973$1,697$1,457$1,348
15 years$2,440$2,089$1,781$1,514$1,282$1,179
16 years$2,264$1,916$1,615$1,355$1,133$1,035
17 years$2,109$1,765$1,469$1,218$1,005$912
18 years$1,971$1,631$1,341$1,097$894$805
19 years$1,847$1,511$1,228$992$796$713
20 years$1,737$1,404$1,127$898$711$632
21 years$1,637$1,308$1,037$815$637$561
22 years$1,546$1,221$955$741$571$500
23 years$1,463$1,142$882$675$512$445
24 years$1,387$1,070$816$616$460$397
25 years$1,317$1,004$756$562$414$355
26 years$1,253$944$701$514$373$317
27 years$1,194$888$651$470$336$284
28 years$1,139$837$605$431$304$254
29 years$1,088$790$563$395$274$227
30 years$1,040$746$524$363$248$204
31 years$996$705$489$333$224$183
32 years$954$667$456$306$203$164
33 years$915$632$426$282$183$147
34 years$879$599$398$259$166$132
35 years$844$568$372$238$150$119
36 years$812$539$348$220$136$107
37 years$781$512$326$202$123$96
38 years$752$486$305$187$112$86
39 years$725$463$286$172$102$78
40 years$699$440$268$159$92$70
41 years$674$419$251$146$84$63
42 years$651$399$236$135$76$56
43 years$628$380$221$125$69$51
44 years$607$362$208$115$62$46
45 years$587$346$195$106$57$41
46 years$568$330$183$98$51$37
47 years$549$315$172$91$47$33
48 years$532$300$162$84$42$30
49 years$515$287$152$77$39$27
50 years$499$274$143$72$35$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $511,000, adding $2,573 every year, while hoping to spend $50,217 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: 30/47/23 Blend
50$511,000$511,000$511,000$511,000
51$565,776$538,693$530,773$578,642
52$570,055$511,659$495,123$561,693
53$573,087$481,616$456,596$538,829
54$574,692$448,366$415,042$513,195
55$574,670$411,695$370,306$484,584
56$572,799$371,381$322,224$452,773
57$568,831$327,186$270,625$417,524
58$562,494$278,859$215,333$378,580
59$553,483$226,138$156,161$335,666
60$541,461$168,742$92,915$288,488
61$526,057$106,376$25,394$236,730
62$506,856$38,730$0$180,050
63$483,401$0$0$129,535
64$455,187$0$0$98,592
65$421,653$0$0$85,871
66$382,180$0$0$71,135
67$336,082$0$0$54,156
68$282,602$0$0$34,682
69$220,903$0$0$12,433
70$150,059$0$0$0
71$69,048$0$0$0
72$0$0$0$0
73$0$0$0$0
74$0$0$0$0
75$0$0$0$0
76$0$0$0$0
77$0$0$0$0
78$0$0$0$0
79$0$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0