Can I retire at age 51 with 926,000?

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 $926,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.4%
1 years$76,468$75,787$75,123$74,474$73,841$72,202
2 years$37,856$37,151$36,467$35,805$35,162$33,520
3 years$24,986$24,278$23,597$22,940$22,308$20,714
4 years$18,553$17,847$17,172$16,527$15,910$14,376
5 years$14,694$13,992$13,326$12,695$12,095$10,624
6 years$12,122$11,426$10,770$10,152$9,570$8,165
7 years$10,286$9,595$8,950$8,346$7,783$6,444
8 years$8,909$8,225$7,590$7,002$6,457$5,183
9 years$7,839$7,161$6,537$5,964$5,438$4,229
10 years$6,984$6,312$5,699$5,141$4,633$3,487
11 years$6,284$5,620$5,018$4,474$3,985$2,900
12 years$5,701$5,044$4,453$3,924$3,453$2,429
13 years$5,209$4,558$3,978$3,465$3,011$2,045
14 years$4,787$4,143$3,575$3,076$2,640$1,730
15 years$4,422$3,785$3,227$2,743$2,324$1,468
16 years$4,103$3,473$2,926$2,456$2,054$1,250
17 years$3,821$3,198$2,663$2,207$1,821$1,068
18 years$3,571$2,955$2,431$1,989$1,619$913
19 years$3,348$2,739$2,225$1,797$1,443$783
20 years$3,147$2,545$2,042$1,627$1,289$672
21 years$2,966$2,371$1,878$1,477$1,154$578
22 years$2,801$2,213$1,731$1,343$1,034$497
23 years$2,651$2,070$1,598$1,223$928$428
24 years$2,514$1,939$1,478$1,115$834$369
25 years$2,387$1,820$1,369$1,019$751$319
26 years$2,271$1,710$1,270$931$676$275
27 years$2,164$1,610$1,179$853$610$238
28 years$2,064$1,517$1,096$781$550$205
29 years$1,971$1,431$1,020$716$497$177
30 years$1,885$1,351$950$657$449$153
31 years$1,804$1,277$886$604$406$133
32 years$1,729$1,209$827$555$367$115
33 years$1,658$1,145$772$510$332$99
34 years$1,592$1,085$721$469$301$86
35 years$1,530$1,029$674$432$272$74
36 years$1,471$977$631$398$247$64
37 years$1,415$928$590$367$224$56
38 years$1,363$882$553$338$203$48
39 years$1,313$838$518$312$184$42
40 years$1,266$798$485$287$167$36
41 years$1,221$759$455$265$151$31
42 years$1,179$723$427$245$137$27
43 years$1,139$689$401$226$125$24
44 years$1,100$657$376$209$113$20
45 years$1,064$626$353$193$103$18
46 years$1,029$597$332$178$93$15
47 years$995$570$312$164$85$13
48 years$964$544$293$152$77$11
49 years$933$520$275$140$70$10
50 years$904$496$259$130$63$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $926,000, adding $4,831 every year, while hoping to spend $30,466 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: 53/29/18 Blend
50$926,000$926,000$926,000$926,000
51$1,025,435$976,357$962,004$1,074,525
52$1,097,614$991,783$961,816$1,124,118
53$1,176,134$1,006,944$960,600$1,174,440
54$1,261,610$1,021,794$958,290$1,228,529
55$1,354,717$1,036,286$954,816$1,286,753
56$1,456,202$1,050,367$950,106$1,349,516
57$1,566,881$1,063,982$944,081$1,417,266
58$1,687,658$1,077,071$936,663$1,490,498
59$1,819,524$1,089,573$927,766$1,569,754
60$1,963,571$1,101,418$917,302$1,655,638
61$2,121,003$1,112,535$905,179$1,748,811
62$2,293,143$1,122,846$891,300$1,850,007
63$2,481,448$1,132,271$875,564$1,960,032
64$2,687,525$1,140,721$857,864$2,079,777
65$2,913,140$1,148,104$838,090$2,210,228
66$3,160,240$1,154,320$816,125$2,352,467
67$3,430,967$1,159,265$791,848$2,507,693
68$3,727,683$1,162,826$765,132$2,677,227
69$4,052,986$1,164,885$735,844$2,862,526
70$4,409,741$1,165,314$703,845$3,065,199
71$4,801,100$1,163,980$668,989$3,287,019
72$5,230,537$1,160,740$631,125$3,529,943
73$5,701,878$1,155,442$590,094$3,796,131
74$6,219,337$1,147,927$545,730$4,087,964
75$6,787,557$1,138,022$497,859$4,408,070
76$7,411,652$1,125,549$446,301$4,759,348
77$8,097,254$1,110,315$390,867$5,144,994
78$8,850,571$1,092,118$331,358$5,568,535
79$9,678,440$1,070,742$267,569$6,033,860
80$10,588,392$1,045,959$199,283$6,545,260
81$11,588,725$1,017,529$126,277$7,107,465
82$12,688,583$985,196$48,315$7,725,695
83$13,898,037$948,689$0$8,405,705
84$15,228,185$907,723$0$9,160,541
85$16,691,253$861,995$0$10,000,842
86$18,300,713$811,184$0$10,925,088
87$20,071,406$754,953$0$11,941,846
88$22,019,687$692,943$0$13,060,557
89$24,163,574$624,776$0$14,291,630
90$26,522,921$550,052$0$15,646,539
91$29,119,603$468,349$0$17,137,932
92$31,977,724$379,219$0$18,779,749
93$35,123,842$282,192$0$20,587,360
94$38,587,223$176,768$0$22,577,704
95$42,400,113$62,423$0$24,769,456
96$46,598,042$0$0$27,183,197
97$51,220,164$0$0$29,861,211
98$56,309,619$0$0$32,832,044
99$61,913,946$0$0$36,103,538
100$68,085,528$0$0$39,706,288