Can I retire at age 52 with 11,700,000?

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 $11,700,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$966,175$957,569$949,172$940,977$932,974$916,011
2 years$478,304$469,397$460,763$452,393$444,274$427,244
3 years$315,702$306,756$298,144$289,852$281,865$265,300
4 years$234,417$225,498$216,973$208,822$201,029$185,055
5 years$185,659$176,793$168,380$160,396$152,819$137,483
6 years$153,164$144,365$136,076$128,270$120,920$106,239
7 years$129,962$121,237$113,080$105,458$98,341$84,318
8 years$112,569$103,923$95,901$88,466$81,583$68,216
9 years$99,048$90,484$82,599$75,353$68,705$55,985
10 years$88,237$79,757$72,012$64,955$58,540$46,456
11 years$79,398$71,003$63,398$56,530$50,346$38,884
12 years$72,038$63,728$56,264$49,585$43,629$32,774
13 years$65,814$57,592$50,268$43,776$38,045$27,780
14 years$60,484$52,349$45,166$38,859$33,350$23,656
15 years$55,870$47,822$40,779$34,656$29,364$20,222
16 years$51,835$43,876$36,972$31,030$25,952$17,342
17 years$48,280$40,408$33,643$27,881$23,011$14,912
18 years$45,122$37,339$30,712$25,126$20,460$12,852
19 years$42,301$34,605$28,115$22,704$18,237$11,098
20 years$39,765$32,157$25,803$20,562$16,289$9,600
21 years$37,473$29,953$23,734$18,662$14,577$8,315
22 years$35,392$27,960$21,874$16,968$13,066$7,211
23 years$33,495$26,150$20,197$15,453$11,729$6,260
24 years$31,759$24,501$18,679$14,094$10,542$5,440
25 years$30,164$22,993$17,300$12,871$9,487$4,731
26 years$28,695$21,610$16,045$11,769$8,545$4,117
27 years$27,336$20,337$14,899$10,772$7,704$3,584
28 years$26,077$19,164$13,851$9,870$6,952$3,122
29 years$24,906$18,079$12,889$9,051$6,277$2,721
30 years$23,816$17,074$12,006$8,306$5,672$2,373
31 years$22,798$16,140$11,193$7,629$5,128$2,069
32 years$21,846$15,272$10,443$7,011$4,638$1,805
33 years$20,953$14,463$9,751$6,447$4,198$1,575
34 years$20,114$13,707$9,111$5,932$3,801$1,375
35 years$19,326$13,001$8,518$5,461$3,442$1,200
36 years$18,582$12,340$7,968$5,029$3,119$1,048
37 years$17,881$11,720$7,458$4,634$2,827$915
38 years$17,218$11,138$6,984$4,271$2,563$799
39 years$16,590$10,592$6,543$3,938$2,324$698
40 years$15,996$10,077$6,133$3,632$2,108$610
41 years$15,432$9,592$5,751$3,351$1,912$533
42 years$14,896$9,135$5,395$3,093$1,735$465
43 years$14,386$8,704$5,062$2,855$1,575$407
44 years$13,901$8,297$4,752$2,636$1,430$355
45 years$13,439$7,912$4,462$2,435$1,298$311
46 years$12,998$7,548$4,190$2,249$1,178$271
47 years$12,578$7,203$3,937$2,078$1,070$237
48 years$12,176$6,876$3,700$1,920$972$207
49 years$11,791$6,566$3,477$1,774$883$181
50 years$11,423$6,272$3,269$1,640$802$158

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $11,700,000, adding $5,239 every year, while hoping to spend $28,406 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: 35/46/19 Blend
51$11,700,000$11,700,000$11,700,000$11,700,000
52$12,898,804$12,278,704$12,097,354$13,275,182
53$14,184,258$12,850,137$12,472,392$14,122,667
54$15,599,877$13,448,618$12,859,041$15,033,448
55$17,158,906$14,075,442$13,257,661$16,015,572
56$18,875,944$14,731,968$13,668,622$17,075,397
57$20,767,075$15,419,619$14,092,305$18,219,889
58$22,850,023$16,139,886$14,529,104$19,456,682
59$25,144,320$16,894,336$14,979,423$20,794,143
60$27,671,488$17,684,606$15,443,682$22,241,448
61$30,455,245$18,512,417$15,922,310$23,808,657
62$33,521,725$19,379,570$16,415,753$25,506,808
63$36,899,728$20,287,956$16,924,467$27,348,011
64$40,620,988$21,239,554$17,448,925$29,345,554
65$44,720,478$22,236,441$17,989,613$31,514,024
66$49,236,734$23,280,794$18,547,032$33,869,433
67$54,212,224$24,374,896$19,121,701$36,429,364
68$59,693,744$25,521,139$19,714,151$39,213,126
69$65,732,863$26,722,032$20,324,932$42,241,927
70$72,386,409$27,980,205$20,954,611$45,539,066
71$79,717,003$29,298,415$21,603,771$49,130,142
72$87,793,654$30,679,554$22,273,014$53,043,285
73$96,692,407$32,126,653$22,962,960$57,309,409
74$106,497,062$33,642,889$23,674,250$61,962,496
75$117,299,967$35,231,595$24,407,541$67,039,901
76$129,202,884$36,896,263$25,163,514$72,582,693
77$142,317,956$38,640,558$25,942,869$78,636,032
78$156,768,761$40,468,319$26,746,329$85,249,576
79$172,691,481$42,383,572$27,574,637$92,477,940
80$190,236,185$44,390,541$28,428,562$100,381,194
81$209,568,251$46,493,652$29,308,893$109,025,415
82$230,869,918$48,697,547$30,216,446$118,483,294
83$254,342,015$51,007,092$31,152,062$128,834,803
84$280,205,852$53,427,391$32,116,608$140,167,935
85$308,705,310$55,963,794$33,110,975$152,579,512
86$340,109,144$58,621,913$34,136,086$166,176,081
87$374,713,520$61,407,630$35,192,888$181,074,899
88$412,844,810$64,327,114$36,282,361$197,405,016
89$454,862,672$67,386,835$37,405,511$215,308,473
90$501,163,449$70,593,574$38,563,380$234,941,615
91$552,183,905$73,954,443$39,757,038$256,476,545
92$608,405,354$77,476,902$40,987,589$280,102,722
93$670,358,200$81,168,770$42,256,173$306,028,721
94$738,626,944$85,038,247$43,563,963$334,484,170
95$813,855,705$89,093,934$44,912,168$365,721,893
96$896,754,297$93,344,847$46,302,036$400,020,263
97$988,104,932$97,800,441$47,734,851$437,685,794
98$1,088,769,606$102,470,634$49,211,939$479,056,003
99$1,199,698,233$107,365,822$50,734,666$524,502,557
100$1,321,937,614$112,496,909$52,304,439$574,434,746