Can I retire at age 51 with 795,000?

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 $795,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.2%
1 years$65,650$65,066$64,495$63,938$63,394$62,811
2 years$32,500$31,895$31,308$30,740$30,188$29,600
3 years$21,452$20,844$20,259$19,695$19,152$18,578
4 years$15,928$15,322$14,743$14,189$13,660$13,104
5 years$12,615$12,013$11,441$10,899$10,384$9,848
6 years$10,407$9,809$9,246$8,716$8,216$7,701
7 years$8,831$8,238$7,684$7,166$6,682$6,187
8 years$7,649$7,061$6,516$6,011$5,543$5,070
9 years$6,730$6,148$5,613$5,120$4,668$4,215
10 years$5,996$5,419$4,893$4,414$3,978$3,545
11 years$5,395$4,825$4,308$3,841$3,421$3,008
12 years$4,895$4,330$3,823$3,369$2,965$2,571
13 years$4,472$3,913$3,416$2,975$2,585$2,211
14 years$4,110$3,557$3,069$2,640$2,266$1,911
15 years$3,796$3,249$2,771$2,355$1,995$1,658
16 years$3,522$2,981$2,512$2,108$1,763$1,444
17 years$3,281$2,746$2,286$1,894$1,564$1,261
18 years$3,066$2,537$2,087$1,707$1,390$1,104
19 years$2,874$2,351$1,910$1,543$1,239$969
20 years$2,702$2,185$1,753$1,397$1,107$852
21 years$2,546$2,035$1,613$1,268$990$750
22 years$2,405$1,900$1,486$1,153$888$661
23 years$2,276$1,777$1,372$1,050$797$584
24 years$2,158$1,665$1,269$958$716$516
25 years$2,050$1,562$1,176$875$645$457
26 years$1,950$1,468$1,090$800$581$405
27 years$1,857$1,382$1,012$732$523$358
28 years$1,772$1,302$941$671$472$318
29 years$1,692$1,228$876$615$427$282
30 years$1,618$1,160$816$564$385$250
31 years$1,549$1,097$761$518$348$222
32 years$1,484$1,038$710$476$315$198
33 years$1,424$983$663$438$285$176
34 years$1,367$931$619$403$258$156
35 years$1,313$883$579$371$234$139
36 years$1,263$838$541$342$212$123
37 years$1,215$796$507$315$192$110
38 years$1,170$757$475$290$174$98
39 years$1,127$720$445$268$158$87
40 years$1,087$685$417$247$143$77
41 years$1,049$652$391$228$130$69
42 years$1,012$621$367$210$118$61
43 years$978$591$344$194$107$55
44 years$945$564$323$179$97$49
45 years$913$538$303$165$88$43
46 years$883$513$285$153$80$39
47 years$855$489$268$141$73$34
48 years$827$467$251$130$66$31
49 years$801$446$236$121$60$27
50 years$776$426$222$111$54$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $795,000, adding $5,376 every year, while hoping to spend $51,043 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: 29/42/29 Blend
50$795,000$795,000$795,000$795,000
51$881,635$839,500$827,178$899,206
52$917,253$826,327$800,579$900,396
53$954,792$810,796$771,378$896,901
54$994,397$792,741$739,435$892,134
55$1,036,220$771,980$704,601$886,022
56$1,080,432$748,325$666,722$878,489
57$1,127,217$721,573$625,638$869,457
58$1,176,776$691,513$581,180$858,846
59$1,229,330$657,920$533,172$846,576
60$1,285,118$620,555$481,431$832,562
61$1,344,405$579,167$425,763$816,720
62$1,407,477$533,489$365,969$798,966
63$1,474,650$483,240$301,839$779,214
64$1,546,268$428,122$233,154$757,376
65$1,622,709$367,822$159,687$733,367
66$1,704,386$302,007$81,197$707,102
67$1,791,754$230,325$0$678,496
68$1,885,309$152,408$0$648,260
69$1,985,597$67,862$0$642,387
70$2,093,216$0$0$635,734
71$2,208,823$0$0$639,281
72$2,333,137$0$0$676,911
73$2,466,951$0$0$717,511
74$2,611,132$0$0$761,356
75$2,766,635$0$0$808,749
76$2,934,508$0$0$860,022
77$3,115,903$0$0$915,542
78$3,312,085$0$0$975,710
79$3,524,447$0$0$1,040,970
80$3,754,517$0$0$1,111,806
81$4,003,977$0$0$1,188,755
82$4,274,677$0$0$1,272,404
83$4,568,651$0$0$1,363,400
84$4,888,136$0$0$1,462,457
85$5,235,593$0$0$1,570,357
86$5,613,729$0$0$1,687,962
87$6,025,525$0$0$1,816,223
88$6,474,259$0$0$1,956,183
89$6,963,539$0$0$2,108,992
90$7,497,336$0$0$2,275,915
91$8,080,021$0$0$2,458,347
92$8,716,406$0$0$2,657,821
93$9,411,786$0$0$2,876,026
94$10,171,994$0$0$3,114,822
95$11,003,450$0$0$3,376,257
96$11,913,223$0$0$3,662,585
97$12,909,096$0$0$3,976,290
98$13,999,641$0$0$4,320,106
99$15,194,297$0$0$4,697,047
100$16,503,459$0$0$5,110,428