Can I retire at age 51 with 560,000?

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 $560,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.9%
1 years$46,244$45,832$45,430$45,038$44,655$44,115
2 years$22,893$22,467$22,054$21,653$21,264$20,721
3 years$15,111$14,682$14,270$13,873$13,491$12,961
4 years$11,220$10,793$10,385$9,995$9,622$9,110
5 years$8,886$8,462$8,059$7,677$7,314$6,821
6 years$7,331$6,910$6,513$6,139$5,788$5,314
7 years$6,220$5,803$5,412$5,048$4,707$4,253
8 years$5,388$4,974$4,590$4,234$3,905$3,471
9 years$4,741$4,331$3,953$3,607$3,288$2,874
10 years$4,223$3,817$3,447$3,109$2,802$2,407
11 years$3,800$3,398$3,034$2,706$2,410$2,033
12 years$3,448$3,050$2,693$2,373$2,088$1,730
13 years$3,150$2,757$2,406$2,095$1,821$1,481
14 years$2,895$2,506$2,162$1,860$1,596$1,274
15 years$2,674$2,289$1,952$1,659$1,405$1,100
16 years$2,481$2,100$1,770$1,485$1,242$954
17 years$2,311$1,934$1,610$1,334$1,101$829
18 years$2,160$1,787$1,470$1,203$979$722
19 years$2,025$1,656$1,346$1,087$873$630
20 years$1,903$1,539$1,235$984$780$551
21 years$1,794$1,434$1,136$893$698$483
22 years$1,694$1,338$1,047$812$625$424
23 years$1,603$1,252$967$740$561$372
24 years$1,520$1,173$894$675$505$327
25 years$1,444$1,101$828$616$454$288
26 years$1,373$1,034$768$563$409$254
27 years$1,308$973$713$516$369$223
28 years$1,248$917$663$472$333$197
29 years$1,192$865$617$433$300$174
30 years$1,140$817$575$398$271$153
31 years$1,091$773$536$365$245$135
32 years$1,046$731$500$336$222$120
33 years$1,003$692$467$309$201$106
34 years$963$656$436$284$182$93
35 years$925$622$408$261$165$83
36 years$889$591$381$241$149$73
37 years$856$561$357$222$135$65
38 years$824$533$334$204$123$57
39 years$794$507$313$188$111$51
40 years$766$482$294$174$101$45
41 years$739$459$275$160$92$40
42 years$713$437$258$148$83$35
43 years$689$417$242$137$75$31
44 years$665$397$227$126$68$27
45 years$643$379$214$117$62$24
46 years$622$361$201$108$56$22
47 years$602$345$188$99$51$19
48 years$583$329$177$92$47$17
49 years$564$314$166$85$42$15
50 years$547$300$156$78$38$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $560,000, adding $5,035 every year, while hoping to spend $46,492 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: 55/36/9 Blend
50$560,000$560,000$560,000$560,000
51$622,314$592,634$583,954$654,904
52$636,322$572,206$554,049$657,094
53$650,202$549,218$521,584$653,926
54$663,890$523,497$486,425$649,362
55$677,316$494,858$448,429$643,277
56$690,402$463,105$407,451$635,537
57$703,058$428,033$363,336$625,995
58$715,186$389,422$315,923$614,494
59$726,673$347,043$265,045$600,864
60$737,397$300,650$210,527$584,922
61$747,217$249,988$152,186$566,468
62$755,979$194,783$89,830$545,290
63$763,509$134,749$23,260$521,154
64$769,617$69,580$0$493,810
65$774,086$0$0$467,576
66$776,679$0$0$440,666
67$777,132$0$0$439,992
68$775,149$0$0$437,813
69$770,405$0$0$433,930
70$762,536$0$0$428,121
71$751,142$0$0$420,142
72$735,777$0$0$409,723
73$715,947$0$0$396,563
74$691,106$0$0$380,329
75$660,648$0$0$360,654
76$623,904$0$0$337,131
77$580,131$0$0$309,308
78$528,510$0$0$276,688
79$468,134$0$0$238,720
80$398,000$0$0$194,793
81$316,998$0$0$144,236
82$223,905$0$0$86,303
83$117,364$0$0$20,172
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