Can I retire at age 52 with 875,000?

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 $875,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.8%
1 years$72,257$71,613$70,985$70,372$69,774$68,959
2 years$35,771$35,104$34,459$33,833$33,226$32,406
3 years$23,610$22,941$22,297$21,677$21,080$20,280
4 years$17,531$16,864$16,227$15,617$15,034$14,261
5 years$13,885$13,222$12,593$11,995$11,429$10,684
6 years$11,455$10,797$10,177$9,593$9,043$8,328
7 years$9,719$9,067$8,457$7,887$7,355$6,669
8 years$8,419$7,772$7,172$6,616$6,101$5,445
9 years$7,407$6,767$6,177$5,635$5,138$4,511
10 years$6,599$5,965$5,385$4,858$4,378$3,780
11 years$5,938$5,310$4,741$4,228$3,765$3,196
12 years$5,387$4,766$4,208$3,708$3,263$2,721
13 years$4,922$4,307$3,759$3,274$2,845$2,331
14 years$4,523$3,915$3,378$2,906$2,494$2,006
15 years$4,178$3,576$3,050$2,592$2,196$1,734
16 years$3,877$3,281$2,765$2,321$1,941$1,504
17 years$3,611$3,022$2,516$2,085$1,721$1,308
18 years$3,375$2,792$2,297$1,879$1,530$1,140
19 years$3,164$2,588$2,103$1,698$1,364$996
20 years$2,974$2,405$1,930$1,538$1,218$872
21 years$2,802$2,240$1,775$1,396$1,090$765
22 years$2,647$2,091$1,636$1,269$977$671
23 years$2,505$1,956$1,510$1,156$877$590
24 years$2,375$1,832$1,397$1,054$788$519
25 years$2,256$1,720$1,294$963$709$457
26 years$2,146$1,616$1,200$880$639$403
27 years$2,044$1,521$1,114$806$576$355
28 years$1,950$1,433$1,036$738$520$314
29 years$1,863$1,352$964$677$469$277
30 years$1,781$1,277$898$621$424$245
31 years$1,705$1,207$837$571$383$216
32 years$1,634$1,142$781$524$347$191
33 years$1,567$1,082$729$482$314$169
34 years$1,504$1,025$681$444$284$149
35 years$1,445$972$637$408$257$132
36 years$1,390$923$596$376$233$117
37 years$1,337$877$558$347$211$104
38 years$1,288$833$522$319$192$92
39 years$1,241$792$489$295$174$81
40 years$1,196$754$459$272$158$72
41 years$1,154$717$430$251$143$64
42 years$1,114$683$403$231$130$56
43 years$1,076$651$379$214$118$50
44 years$1,040$620$355$197$107$44
45 years$1,005$592$334$182$97$39
46 years$972$564$313$168$88$35
47 years$941$539$294$155$80$31
48 years$911$514$277$144$73$27
49 years$882$491$260$133$66$24
50 years$854$469$244$123$60$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $875,000, adding $5,099 every year, while hoping to spend $46,765 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: 42/37/21 Blend
51$875,000$875,000$875,000$875,000
52$969,510$923,135$909,572$1,004,075
53$1,018,642$918,611$890,285$1,024,615
54$1,071,219$912,298$868,785$1,041,940
55$1,127,541$904,058$844,947$1,059,747
56$1,187,941$893,748$818,644$1,078,105
57$1,252,781$881,212$789,739$1,097,094
58$1,322,461$866,288$758,091$1,116,804
59$1,397,418$848,801$723,553$1,137,338
60$1,478,132$828,571$685,970$1,158,816
61$1,565,132$805,401$645,180$1,181,369
62$1,658,998$779,087$601,015$1,205,152
63$1,760,365$749,412$553,299$1,230,336
64$1,869,935$716,146$501,847$1,257,116
65$1,988,476$679,045$446,467$1,285,712
66$2,116,834$637,852$386,957$1,316,372
67$2,255,939$592,295$323,108$1,349,376
68$2,406,814$542,086$254,701$1,385,037
69$2,570,581$486,920$181,506$1,423,707
70$2,748,479$426,478$103,285$1,465,784
71$2,941,867$360,418$19,788$1,511,711
72$3,152,241$288,382$0$1,561,984
73$3,381,248$209,991$0$1,632,692
74$3,630,699$124,844$0$1,714,666
75$3,902,587$32,519$0$1,804,224
76$4,199,108$0$0$1,902,210
77$4,522,675$0$0$2,037,012
78$4,875,946$0$0$2,198,747
79$5,261,848$0$0$2,375,530
80$5,683,601$0$0$2,568,849
81$6,144,752$0$0$2,780,343
82$6,649,206$0$0$3,011,817
83$7,201,260$0$0$3,265,261
84$7,805,650$0$0$3,542,862
85$8,467,589$0$0$3,847,032
86$9,192,817$0$0$4,180,425
87$9,987,656$0$0$4,545,965
88$10,859,070$0$0$4,946,874
89$11,814,727$0$0$5,386,697
90$12,863,074$0$0$5,869,343
91$14,013,415$0$0$6,399,114
92$15,275,998$0$0$6,980,752
93$16,662,110$0$0$7,619,478
94$18,184,186$0$0$8,321,045
95$19,855,924$0$0$9,091,789
96$21,692,413$0$0$9,938,693
97$23,710,277$0$0$10,869,446
98$25,927,828$0$0$11,892,522
99$28,365,240$0$0$13,017,254
100$31,044,741$0$0$14,253,928