Can I retire at age 52 with 1,560,000?

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 $1,560,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.1%
1 years$128,823$127,676$126,556$125,464$124,397$120,802
2 years$63,774$62,586$61,435$60,319$59,236$55,643
3 years$42,094$40,901$39,753$38,647$37,582$34,103
4 years$31,256$30,066$28,930$27,843$26,804$23,466
5 years$24,754$23,572$22,451$21,386$20,376$17,188
6 years$20,422$19,249$18,143$17,103$16,123$13,088
7 years$17,328$16,165$15,077$14,061$13,112$10,230
8 years$15,009$13,856$12,787$11,795$10,878$8,147
9 years$13,206$12,064$11,013$10,047$9,161$6,578
10 years$11,765$10,634$9,602$8,661$7,805$5,368
11 years$10,586$9,467$8,453$7,537$6,713$4,417
12 years$9,605$8,497$7,502$6,611$5,817$3,658
13 years$8,775$7,679$6,702$5,837$5,073$3,045
14 years$8,065$6,980$6,022$5,181$4,447$2,545
15 years$7,449$6,376$5,437$4,621$3,915$2,135
16 years$6,911$5,850$4,930$4,137$3,460$1,796
17 years$6,437$5,388$4,486$3,717$3,068$1,515
18 years$6,016$4,979$4,095$3,350$2,728$1,280
19 years$5,640$4,614$3,749$3,027$2,432$1,083
20 years$5,302$4,288$3,440$2,742$2,172$918
21 years$4,996$3,994$3,164$2,488$1,944$779
22 years$4,719$3,728$2,917$2,262$1,742$661
23 years$4,466$3,487$2,693$2,060$1,564$562
24 years$4,235$3,267$2,491$1,879$1,406$478
25 years$4,022$3,066$2,307$1,716$1,265$407
26 years$3,826$2,881$2,139$1,569$1,139$347
27 years$3,645$2,712$1,987$1,436$1,027$295
28 years$3,477$2,555$1,847$1,316$927$252
29 years$3,321$2,411$1,719$1,207$837$214
30 years$3,175$2,276$1,601$1,108$756$183
31 years$3,040$2,152$1,492$1,017$684$156
32 years$2,913$2,036$1,392$935$618$133
33 years$2,794$1,928$1,300$860$560$114
34 years$2,682$1,828$1,215$791$507$97
35 years$2,577$1,733$1,136$728$459$83
36 years$2,478$1,645$1,062$671$416$71
37 years$2,384$1,563$994$618$377$60
38 years$2,296$1,485$931$569$342$51
39 years$2,212$1,412$872$525$310$44
40 years$2,133$1,344$818$484$281$37
41 years$2,058$1,279$767$447$255$32
42 years$1,986$1,218$719$412$231$27
43 years$1,918$1,161$675$381$210$23
44 years$1,854$1,106$634$351$191$20
45 years$1,792$1,055$595$325$173$17
46 years$1,733$1,006$559$300$157$15
47 years$1,677$960$525$277$143$12
48 years$1,623$917$493$256$130$11
49 years$1,572$875$464$237$118$9
50 years$1,523$836$436$219$107$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $1,560,000, adding $4,431 every year, while hoping to spend $38,705 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: 60/35/5 Blend
51$1,560,000$1,560,000$1,560,000$1,560,000
52$1,723,691$1,641,011$1,616,831$1,825,385
53$1,858,325$1,680,238$1,629,813$1,933,140
54$2,005,395$1,720,091$1,641,932$2,045,745
55$2,166,129$1,760,558$1,653,120$2,167,565
56$2,341,876$1,801,628$1,663,302$2,299,484
57$2,534,127$1,843,287$1,672,402$2,442,479
58$2,744,518$1,885,518$1,680,337$2,597,623
59$2,974,854$1,928,304$1,687,024$2,766,097
60$3,227,122$1,971,624$1,692,372$2,949,203
61$3,503,510$2,015,455$1,696,288$3,148,374
62$3,806,427$2,059,771$1,698,672$3,365,190
63$4,138,526$2,104,543$1,699,422$3,601,388
64$4,502,730$2,149,741$1,698,427$3,858,884
65$4,902,259$2,195,328$1,695,575$4,139,789
66$5,340,658$2,241,268$1,690,745$4,446,425
67$5,821,831$2,287,516$1,683,811$4,781,355
68$6,350,082$2,334,029$1,674,643$5,147,398
69$6,930,149$2,380,755$1,663,102$5,547,663
70$7,567,252$2,427,640$1,649,044$5,985,573
71$8,267,142$2,474,624$1,632,317$6,464,902
72$9,036,153$2,521,643$1,612,762$6,989,806
73$9,881,265$2,568,628$1,590,214$7,564,867
74$10,810,167$2,615,503$1,564,499$8,195,131
75$11,831,328$2,662,187$1,535,434$8,886,160
76$12,954,081$2,708,592$1,502,828$9,644,082
77$14,188,708$2,754,623$1,466,483$10,475,651
78$15,546,535$2,800,180$1,426,190$11,388,309
79$17,040,045$2,845,151$1,381,731$12,390,257
80$18,682,987$2,889,421$1,332,876$13,490,532
81$20,490,512$2,932,863$1,279,388$14,699,093
82$22,479,313$2,975,343$1,221,016$16,026,916
83$24,667,784$3,016,715$1,157,501$17,486,095
84$27,076,189$3,056,825$1,088,568$19,089,960
85$29,726,858$3,095,508$1,013,933$20,853,200
86$32,644,396$3,132,586$933,299$22,792,003
87$35,855,913$3,167,871$846,353$24,924,209
88$39,391,281$3,201,162$752,770$27,269,479
89$43,283,416$3,232,243$652,212$29,849,481
90$47,568,586$3,260,885$544,323$32,688,093
91$52,286,758$3,286,843$428,733$35,811,633
92$57,481,967$3,309,858$305,056$39,249,101
93$63,202,739$3,329,653$172,887$43,032,461
94$69,502,544$3,345,932$31,805$47,196,938
95$76,440,304$3,358,383$0$51,781,353
96$84,080,942$3,366,671$0$56,834,822
97$92,496,003$3,370,443$0$62,400,385
98$101,764,323$3,369,322$0$68,528,331
99$111,972,773$3,362,908$0$75,275,952
100$123,217,083$3,350,778$0$82,706,389