Can I retire at age 51 with 999,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $999,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.4%
1 years$82,496$81,762$81,045$80,345$79,662$76,652
2 years$40,840$40,079$39,342$38,627$37,934$34,937
3 years$26,956$26,192$25,457$24,749$24,067$21,177
4 years$20,016$19,254$18,526$17,830$17,165$14,403
5 years$15,852$15,095$14,377$13,695$13,048$10,423
6 years$13,078$12,327$11,619$10,952$10,325$7,837
7 years$11,097$10,352$9,655$9,004$8,397$6,046
8 years$9,612$8,873$8,188$7,554$6,966$4,750
9 years$8,457$7,726$7,053$6,434$5,866$3,782
10 years$7,534$6,810$6,149$5,546$4,998$3,042
11 years$6,779$6,063$5,413$4,827$4,299$2,465
12 years$6,151$5,441$4,804$4,234$3,725$2,011
13 years$5,620$4,917$4,292$3,738$3,248$1,648
14 years$5,164$4,470$3,857$3,318$2,848$1,356
15 years$4,770$4,083$3,482$2,959$2,507$1,119
16 years$4,426$3,746$3,157$2,650$2,216$926
17 years$4,122$3,450$2,873$2,381$1,965$768
18 years$3,853$3,188$2,622$2,145$1,747$637
19 years$3,612$2,955$2,401$1,939$1,557$530
20 years$3,395$2,746$2,203$1,756$1,391$442
21 years$3,200$2,558$2,026$1,593$1,245$368
22 years$3,022$2,387$1,868$1,449$1,116$307
23 years$2,860$2,233$1,725$1,319$1,001$256
24 years$2,712$2,092$1,595$1,203$900$214
25 years$2,576$1,963$1,477$1,099$810$179
26 years$2,450$1,845$1,370$1,005$730$149
27 years$2,334$1,736$1,272$920$658$125
28 years$2,227$1,636$1,183$843$594$105
29 years$2,127$1,544$1,101$773$536$87
30 years$2,034$1,458$1,025$709$484$73
31 years$1,947$1,378$956$651$438$61
32 years$1,865$1,304$892$599$396$51
33 years$1,789$1,235$833$550$358$43
34 years$1,717$1,170$778$507$325$36
35 years$1,650$1,110$727$466$294$30
36 years$1,587$1,054$680$429$266$25
37 years$1,527$1,001$637$396$241$21
38 years$1,470$951$596$365$219$18
39 years$1,417$904$559$336$198$15
40 years$1,366$860$524$310$180$12
41 years$1,318$819$491$286$163$10
42 years$1,272$780$461$264$148$9
43 years$1,228$743$432$244$134$7
44 years$1,187$708$406$225$122$6
45 years$1,147$676$381$208$111$5
46 years$1,110$644$358$192$101$4
47 years$1,074$615$336$177$91$4
48 years$1,040$587$316$164$83$3
49 years$1,007$561$297$151$75$3
50 years$975$536$279$140$68$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $999,000, adding $6,659 every year, while hoping to spend $44,141 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: 61/23/16 Blend
50$999,000$999,000$999,000$999,000
51$1,107,767$1,054,820$1,039,335$1,170,482
52$1,173,793$1,059,540$1,027,187$1,218,242
53$1,245,075$1,063,013$1,013,153$1,264,792
54$1,322,102$1,065,129$997,122$1,314,551
55$1,405,411$1,065,775$978,981$1,367,833
56$1,495,594$1,064,829$958,608$1,424,987
57$1,593,301$1,062,162$935,878$1,486,398
58$1,699,246$1,057,637$910,658$1,552,490
59$1,814,216$1,051,108$882,812$1,623,736
60$1,939,074$1,042,421$852,195$1,700,655
61$2,074,773$1,031,412$818,656$1,783,821
62$2,222,356$1,017,908$782,038$1,873,871
63$2,382,976$1,001,725$742,175$1,971,505
64$2,557,898$982,668$698,897$2,077,501
65$2,748,516$960,531$652,022$2,192,715
66$2,956,362$935,095$601,363$2,318,094
67$3,183,126$906,129$546,722$2,454,685
68$3,430,663$873,387$487,896$2,603,644
69$3,701,019$836,612$424,669$2,766,246
70$3,996,445$795,528$356,817$2,943,902
71$4,319,419$749,845$284,107$3,138,171
72$4,672,669$699,257$206,295$3,350,770
73$5,059,200$643,440$123,124$3,583,601
74$5,482,320$582,049$34,330$3,838,760
75$5,945,671$514,724$0$4,118,562
76$6,453,264$441,080$0$4,435,880
77$7,009,518$360,714$0$4,790,146
78$7,619,297$273,198$0$5,178,658
79$8,287,961$178,079$0$5,604,911
80$9,021,410$74,882$0$6,072,756
81$9,826,145$0$0$6,586,442
82$10,709,327$0$0$7,159,990
83$11,678,842$0$0$7,810,488
84$12,743,378$0$0$8,524,822
85$13,912,505$0$0$9,309,425
86$15,196,767$0$0$10,171,381
87$16,607,777$0$0$11,118,498
88$18,158,329$0$0$12,159,375
89$19,862,519$0$0$13,303,485
90$21,735,876$0$0$14,561,265
91$23,795,508$0$0$15,944,215
92$26,060,264$0$0$17,465,003
93$28,550,909$0$0$19,137,588
94$31,290,323$0$0$20,977,348
95$34,303,716$0$0$23,001,227
96$37,618,861$0$0$25,227,893
97$41,266,359$0$0$27,677,917
98$45,279,929$0$0$30,373,961
99$49,696,722$0$0$33,340,998
100$54,557,673$0$0$36,606,543