Can I retire at age 52 with 795,000?

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 $795,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.1%
1 years$65,650$65,066$64,495$63,938$63,394$61,316
2 years$32,500$31,895$31,308$30,740$30,188$28,114
3 years$21,452$20,844$20,259$19,695$19,152$17,148
4 years$15,928$15,322$14,743$14,189$13,660$11,740
5 years$12,615$12,013$11,441$10,899$10,384$8,554
6 years$10,407$9,809$9,246$8,716$8,216$6,478
7 years$8,831$8,238$7,684$7,166$6,682$5,035
8 years$7,649$7,061$6,516$6,011$5,543$3,986
9 years$6,730$6,148$5,613$5,120$4,668$3,199
10 years$5,996$5,419$4,893$4,414$3,978$2,594
11 years$5,395$4,825$4,308$3,841$3,421$2,121
12 years$4,895$4,330$3,823$3,369$2,965$1,744
13 years$4,472$3,913$3,416$2,975$2,585$1,442
14 years$4,110$3,557$3,069$2,640$2,266$1,197
15 years$3,796$3,249$2,771$2,355$1,995$997
16 years$3,522$2,981$2,512$2,108$1,763$833
17 years$3,281$2,746$2,286$1,894$1,564$697
18 years$3,066$2,537$2,087$1,707$1,390$585
19 years$2,874$2,351$1,910$1,543$1,239$491
20 years$2,702$2,185$1,753$1,397$1,107$413
21 years$2,546$2,035$1,613$1,268$990$348
22 years$2,405$1,900$1,486$1,153$888$293
23 years$2,276$1,777$1,372$1,050$797$247
24 years$2,158$1,665$1,269$958$716$209
25 years$2,050$1,562$1,176$875$645$176
26 years$1,950$1,468$1,090$800$581$149
27 years$1,857$1,382$1,012$732$523$126
28 years$1,772$1,302$941$671$472$106
29 years$1,692$1,228$876$615$427$90
30 years$1,618$1,160$816$564$385$76
31 years$1,549$1,097$761$518$348$64
32 years$1,484$1,038$710$476$315$54
33 years$1,424$983$663$438$285$46
34 years$1,367$931$619$403$258$39
35 years$1,313$883$579$371$234$33
36 years$1,263$838$541$342$212$28
37 years$1,215$796$507$315$192$24
38 years$1,170$757$475$290$174$20
39 years$1,127$720$445$268$158$17
40 years$1,087$685$417$247$143$14
41 years$1,049$652$391$228$130$12
42 years$1,012$621$367$210$118$10
43 years$978$591$344$194$107$9
44 years$945$564$323$179$97$7
45 years$913$538$303$165$88$6
46 years$883$513$285$153$80$5
47 years$855$489$268$141$73$4
48 years$827$467$251$130$66$4
49 years$801$446$236$121$60$3
50 years$776$426$222$111$54$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $795,000, adding $4,852 every year, while hoping to spend $25,639 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: 51/44/5 Blend
51$795,000$795,000$795,000$795,000
52$881,095$838,960$826,637$924,763
53$943,687$852,789$827,050$968,775
54$1,011,804$866,437$826,617$1,013,400
55$1,085,982$879,867$825,283$1,061,286
56$1,166,813$893,041$822,991$1,112,745
57$1,254,945$905,917$819,678$1,168,120
58$1,351,094$918,451$815,282$1,227,789
59$1,456,046$930,596$809,735$1,292,169
60$1,570,669$942,301$802,967$1,361,720
61$1,695,916$953,512$794,904$1,436,949
62$1,832,836$964,171$785,471$1,518,417
63$1,982,586$974,217$774,585$1,606,739
64$2,146,439$983,583$762,163$1,702,596
65$2,325,796$992,199$748,115$1,806,741
66$2,522,201$999,990$732,351$1,920,000
67$2,737,354$1,006,877$714,773$2,043,287
68$2,973,125$1,012,775$695,279$2,177,610
69$3,231,576$1,017,594$673,763$2,324,080
70$3,514,979$1,021,238$650,116$2,483,924
71$3,825,832$1,023,604$624,220$2,658,493
72$4,166,891$1,024,584$595,955$2,849,280
73$4,541,188$1,024,064$565,195$3,057,929
74$4,952,066$1,021,920$531,806$3,286,256
75$5,403,206$1,018,023$495,650$3,536,263
76$5,898,662$1,012,234$456,583$3,810,156
77$6,442,900$1,004,409$414,453$4,110,372
78$7,040,842$994,391$369,103$4,439,596
79$7,697,908$982,016$320,369$4,800,791
80$8,420,070$967,111$268,077$5,197,223
81$9,213,908$949,490$212,047$5,632,497
82$10,086,669$928,957$152,094$6,110,585
83$11,046,339$905,306$88,019$6,635,870
84$12,101,717$878,317$19,619$7,213,186
85$13,262,496$847,759$0$7,847,863
86$14,539,356$813,385$0$8,548,625
87$15,944,065$774,935$0$9,320,409
88$17,489,587$732,134$0$10,169,326
89$19,190,209$684,692$0$11,103,272
90$21,061,669$632,301$0$12,130,950
91$23,121,311$574,635$0$13,261,958
92$25,388,244$511,352$0$14,506,876
93$27,883,523$442,087$0$15,877,372
94$30,630,351$366,457$0$17,386,306
95$33,654,289$284,057$0$19,047,859
96$36,983,509$194,457$0$20,877,666
97$40,649,048$97,207$0$22,892,962
98$44,685,108$0$0$25,112,749
99$49,129,377$0$0$27,561,933
100$54,023,383$0$0$30,310,894