Can I retire at age 52 with 412,000?

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 $412,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.9%
1 years$34,023$33,720$33,424$33,135$32,853$32,592
2 years$16,843$16,529$16,225$15,930$15,645$15,381
3 years$11,117$10,802$10,499$10,207$9,926$9,668
4 years$8,255$7,941$7,640$7,353$7,079$6,829
5 years$6,538$6,226$5,929$5,648$5,381$5,140
6 years$5,393$5,084$4,792$4,517$4,258$4,026
7 years$4,576$4,269$3,982$3,714$3,463$3,240
8 years$3,964$3,660$3,377$3,115$2,873$2,659
9 years$3,488$3,186$2,909$2,653$2,419$2,215
10 years$3,107$2,809$2,536$2,287$2,061$1,866
11 years$2,796$2,500$2,232$1,991$1,773$1,587
12 years$2,537$2,244$1,981$1,746$1,536$1,359
13 years$2,318$2,028$1,770$1,542$1,340$1,171
14 years$2,130$1,843$1,590$1,368$1,174$1,014
15 years$1,967$1,684$1,436$1,220$1,034$881
16 years$1,825$1,545$1,302$1,093$914$769
17 years$1,700$1,423$1,185$982$810$673
18 years$1,589$1,315$1,081$885$720$591
19 years$1,490$1,219$990$799$642$519
20 years$1,400$1,132$909$724$574$458
21 years$1,320$1,055$836$657$513$404
22 years$1,246$985$770$597$460$357
23 years$1,179$921$711$544$413$316
24 years$1,118$863$658$496$371$280
25 years$1,062$810$609$453$334$248
26 years$1,010$761$565$414$301$220
27 years$963$716$525$379$271$196
28 years$918$675$488$348$245$174
29 years$877$637$454$319$221$155
30 years$839$601$423$292$200$138
31 years$803$568$394$269$181$123
32 years$769$538$368$247$163$109
33 years$738$509$343$227$148$97
34 years$708$483$321$209$134$87
35 years$681$458$300$192$121$77
36 years$654$435$281$177$110$69
37 years$630$413$263$163$100$61
38 years$606$392$246$150$90$55
39 years$584$373$230$139$82$49
40 years$563$355$216$128$74$44
41 years$543$338$203$118$67$39
42 years$525$322$190$109$61$35
43 years$507$307$178$101$55$31
44 years$490$292$167$93$50$28
45 years$473$279$157$86$46$25
46 years$458$266$148$79$41$22
47 years$443$254$139$73$38$20
48 years$429$242$130$68$34$18
49 years$415$231$122$62$31$16
50 years$402$221$115$58$28$14

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $412,000, adding $6,776 every year, while hoping to spend $40,795 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: 44/41/15 Blend
51$412,000$412,000$412,000$412,000
52$461,013$439,177$432,791$479,026
53$464,631$417,292$403,884$470,414
54$467,251$392,966$372,642$456,474
55$468,727$366,038$338,942$440,483
56$468,899$336,336$302,659$422,269
57$467,589$303,678$263,659$401,646
58$464,596$267,872$221,805$378,416
59$459,702$228,715$176,953$352,360
60$452,662$185,992$128,951$323,245
61$443,204$139,476$77,642$290,819
62$431,030$88,930$22,862$254,806
63$415,807$34,099$0$214,912
64$397,166$0$0$176,512
65$374,701$0$0$149,245
66$347,960$0$0$135,257
67$316,446$0$0$118,922
68$279,607$0$0$99,972
69$236,833$0$0$78,110
70$187,450$0$0$53,009
71$130,713$0$0$24,305
72$65,801$0$0$0
73$0$0$0$0
74$0$0$0$0
75$0$0$0$0
76$0$0$0$0
77$0$0$0$0
78$0$0$0$0
79$0$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0