Can I retire at age 52 with 1,310,000?

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 $1,310,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.5%
1 years$108,179$107,215$106,275$105,357$104,461$103,370
2 years$53,554$52,556$51,590$50,653$49,743$48,645
3 years$35,348$34,346$33,382$32,454$31,559$30,487
4 years$26,247$25,248$24,294$23,381$22,508$21,471
5 years$20,787$19,795$18,853$17,959$17,110$16,111
6 years$17,149$16,164$15,236$14,362$13,539$12,578
7 years$14,551$13,574$12,661$11,808$11,011$10,089
8 years$12,604$11,636$10,738$9,905$9,135$8,252
9 years$11,090$10,131$9,248$8,437$7,693$6,849
10 years$9,880$8,930$8,063$7,273$6,554$5,750
11 years$8,890$7,950$7,098$6,329$5,637$4,870
12 years$8,066$7,135$6,300$5,552$4,885$4,155
13 years$7,369$6,448$5,628$4,901$4,260$3,566
14 years$6,772$5,861$5,057$4,351$3,734$3,075
15 years$6,255$5,354$4,566$3,880$3,288$2,663
16 years$5,804$4,913$4,140$3,474$2,906$2,314
17 years$5,406$4,524$3,767$3,122$2,576$2,017
18 years$5,052$4,181$3,439$2,813$2,291$1,762
19 years$4,736$3,875$3,148$2,542$2,042$1,543
20 years$4,452$3,600$2,889$2,302$1,824$1,354
21 years$4,196$3,354$2,657$2,089$1,632$1,189
22 years$3,963$3,131$2,449$1,900$1,463$1,047
23 years$3,750$2,928$2,261$1,730$1,313$922
24 years$3,556$2,743$2,091$1,578$1,180$813
25 years$3,377$2,574$1,937$1,441$1,062$718
26 years$3,213$2,420$1,797$1,318$957$634
27 years$3,061$2,277$1,668$1,206$863$561
28 years$2,920$2,146$1,551$1,105$778$496
29 years$2,789$2,024$1,443$1,013$703$439
30 years$2,667$1,912$1,344$930$635$389
31 years$2,553$1,807$1,253$854$574$344
32 years$2,446$1,710$1,169$785$519$305
33 years$2,346$1,619$1,092$722$470$271
34 years$2,252$1,535$1,020$664$426$240
35 years$2,164$1,456$954$611$385$213
36 years$2,081$1,382$892$563$349$189
37 years$2,002$1,312$835$519$317$168
38 years$1,928$1,247$782$478$287$149
39 years$1,858$1,186$733$441$260$132
40 years$1,791$1,128$687$407$236$117
41 years$1,728$1,074$644$375$214$104
42 years$1,668$1,023$604$346$194$92
43 years$1,611$975$567$320$176$82
44 years$1,556$929$532$295$160$73
45 years$1,505$886$500$273$145$65
46 years$1,455$845$469$252$132$58
47 years$1,408$806$441$233$120$51
48 years$1,363$770$414$215$109$45
49 years$1,320$735$389$199$99$40
50 years$1,279$702$366$184$90$36

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $1,310,000, adding $3,730 every year, while hoping to spend $50,373 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: 37/44/19 Blend
51$1,310,000$1,310,000$1,310,000$1,310,000
52$1,447,467$1,378,037$1,357,732$1,492,596
53$1,541,513$1,391,965$1,349,620$1,539,549
54$1,643,462$1,404,886$1,339,548$1,585,215
55$1,754,069$1,416,700$1,327,396$1,633,495
56$1,874,162$1,427,295$1,313,041$1,684,651
57$2,004,651$1,436,557$1,296,353$1,738,976
58$2,146,538$1,444,362$1,277,194$1,796,795
59$2,300,927$1,450,577$1,255,422$1,858,468
60$2,469,030$1,455,064$1,230,886$1,924,397
61$2,652,181$1,457,672$1,203,432$1,995,026
62$2,851,850$1,458,245$1,172,893$2,070,849
63$3,069,654$1,456,614$1,139,100$2,152,414
64$3,307,372$1,452,601$1,101,873$2,240,330
65$3,566,962$1,446,016$1,061,024$2,335,270
66$3,850,580$1,436,660$1,016,357$2,437,984
67$4,160,601$1,424,318$967,666$2,549,301
68$4,499,638$1,408,765$914,739$2,670,139
69$4,870,569$1,389,762$857,350$2,801,518
70$5,276,561$1,367,055$795,265$2,944,568
71$5,721,104$1,340,374$728,241$3,100,538
72$6,208,040$1,309,436$656,020$3,270,813
73$6,741,600$1,273,938$578,337$3,456,928
74$7,326,444$1,233,562$494,912$3,660,581
75$7,967,704$1,187,969$405,454$3,883,651
76$8,671,032$1,136,802$309,659$4,128,217
77$9,442,654$1,079,682$207,209$4,396,583
78$10,289,428$1,016,210$97,774$4,691,294
79$11,218,907$945,961$0$5,015,168
80$12,239,411$868,489$0$5,375,174
81$13,360,107$783,320$0$5,792,306
82$14,591,089$689,955$0$6,250,607
83$15,943,482$587,865$0$6,754,369
84$17,429,539$476,491$0$7,308,328
85$19,062,757$355,245$0$7,917,717
86$20,858,009$223,503$0$8,588,311
87$22,831,679$80,607$0$9,326,486
88$25,001,816$0$0$10,139,281
89$27,388,309$0$0$11,070,361
90$30,013,068$0$0$12,137,526
91$32,900,234$0$0$13,311,589
92$36,076,404$0$0$14,603,391
93$39,570,884$0$0$16,024,879
94$43,415,964$0$0$17,589,214
95$47,647,221$0$0$19,310,901
96$52,303,855$0$0$21,205,919
97$57,429,059$0$0$23,291,875
98$63,070,426$0$0$25,588,172
99$69,280,396$0$0$28,116,188
100$76,116,751$0$0$30,899,479