Can I retire at age 51 with 843,000?

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 $843,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.3%
1 years$69,614$68,994$68,389$67,799$67,222$66,300
2 years$34,462$33,821$33,199$32,595$32,010$31,083
3 years$22,747$22,102$21,482$20,884$20,309$19,405
4 years$16,890$16,247$15,633$15,046$14,484$13,611
5 years$13,377$12,738$12,132$11,557$11,011$10,170
6 years$11,036$10,402$9,804$9,242$8,712$7,906
7 years$9,364$8,735$8,148$7,598$7,086$6,313
8 years$8,111$7,488$6,910$6,374$5,878$5,140
9 years$7,137$6,519$5,951$5,429$4,950$4,246
10 years$6,358$5,747$5,189$4,680$4,218$3,547
11 years$5,721$5,116$4,568$4,073$3,628$2,990
12 years$5,190$4,592$4,054$3,573$3,144$2,538
13 years$4,742$4,150$3,622$3,154$2,741$2,167
14 years$4,358$3,772$3,254$2,800$2,403$1,859
15 years$4,025$3,446$2,938$2,497$2,116$1,601
16 years$3,735$3,161$2,664$2,236$1,870$1,383
17 years$3,479$2,911$2,424$2,009$1,658$1,199
18 years$3,251$2,690$2,213$1,810$1,474$1,042
19 years$3,048$2,493$2,026$1,636$1,314$907
20 years$2,865$2,317$1,859$1,482$1,174$791
21 years$2,700$2,158$1,710$1,345$1,050$691
22 years$2,550$2,015$1,576$1,223$941$604
23 years$2,413$1,884$1,455$1,113$845$529
24 years$2,288$1,765$1,346$1,015$760$464
25 years$2,173$1,657$1,247$927$684$407
26 years$2,067$1,557$1,156$848$616$357
27 years$1,970$1,465$1,074$776$555$314
28 years$1,879$1,381$998$711$501$276
29 years$1,795$1,303$929$652$452$242
30 years$1,716$1,230$865$598$409$213
31 years$1,643$1,163$806$550$369$188
32 years$1,574$1,100$752$505$334$165
33 years$1,510$1,042$703$465$302$146
34 years$1,449$988$656$427$274$128
35 years$1,392$937$614$393$248$113
36 years$1,339$889$574$362$225$100
37 years$1,288$844$537$334$204$88
38 years$1,241$803$503$308$185$77
39 years$1,195$763$471$284$167$68
40 years$1,153$726$442$262$152$60
41 years$1,112$691$414$241$138$53
42 years$1,073$658$389$223$125$47
43 years$1,037$627$365$206$113$41
44 years$1,002$598$342$190$103$36
45 years$968$570$321$175$94$32
46 years$937$544$302$162$85$28
47 years$906$519$284$150$77$25
48 years$877$495$267$138$70$22
49 years$850$473$251$128$64$19
50 years$823$452$236$118$58$17

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $843,000, adding $6,605 every year, while hoping to spend $30,124 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: 72/8/20 Blend
50$843,000$843,000$843,000$843,000
51$935,799$891,120$878,054$998,204
52$999,199$902,733$875,417$1,052,205
53$1,068,056$913,906$871,682$1,107,089
54$1,142,895$924,584$866,780$1,166,440
55$1,224,293$934,712$860,640$1,230,695
56$1,312,886$944,228$853,187$1,300,340
57$1,409,372$953,067$844,341$1,375,905
58$1,514,521$961,160$834,019$1,457,979
59$1,629,179$968,434$822,135$1,547,210
60$1,754,278$974,810$808,599$1,644,311
61$1,890,842$980,204$793,316$1,750,069
62$2,040,002$984,528$776,186$1,865,352
63$2,202,999$987,686$757,105$1,991,118
64$2,381,202$989,580$735,965$2,128,420
65$2,576,117$990,101$712,652$2,278,421
66$2,789,402$989,137$687,047$2,442,403
67$3,022,883$986,568$659,025$2,621,780
68$3,278,572$982,264$628,457$2,818,110
69$3,558,683$976,092$595,207$3,033,109
70$3,865,655$967,906$559,133$3,268,673
71$4,202,173$957,555$520,085$3,526,889
72$4,571,196$944,877$477,909$3,810,058
73$4,975,982$929,700$432,443$4,120,717
74$5,420,120$911,842$383,518$4,461,665
75$5,907,562$891,113$330,956$4,835,985
76$6,442,663$867,307$274,572$5,247,077
77$7,030,219$840,210$214,175$5,698,688
78$7,675,514$809,592$149,562$6,194,950
79$8,384,367$775,213$80,523$6,740,417
80$9,163,191$736,816$6,839$7,340,110
81$10,019,048$694,133$0$7,999,564
82$10,959,722$646,876$0$8,740,200
83$11,993,784$594,743$0$9,555,978
84$13,130,679$537,415$0$10,452,901
85$14,380,815$474,554$0$11,439,200
86$15,755,654$405,804$0$12,523,938
87$17,267,829$330,786$0$13,717,107
88$18,931,257$249,104$0$15,029,716
89$20,761,270$160,335$0$16,473,894
90$22,774,764$64,036$0$18,063,009
91$24,990,354$0$0$19,811,792
92$27,428,549$0$0$21,740,017
93$30,111,950$0$0$23,868,413
94$33,065,457$0$0$26,211,100
95$36,316,507$0$0$28,789,846
96$39,895,333$0$0$31,628,638
97$43,835,247$0$0$34,753,908
98$48,172,956$0$0$38,194,778
99$52,948,907$0$0$41,983,339
100$58,207,667$0$0$46,154,954