Can I retire at age 52 with 961,000?

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 $961,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.7%
1 years$79,358$78,652$77,962$77,289$76,631$74,537
2 years$39,286$38,555$37,846$37,158$36,491$34,396
3 years$25,931$25,196$24,489$23,808$23,152$21,122
4 years$19,254$18,522$17,821$17,152$16,512$14,563
5 years$15,249$14,521$13,830$13,174$12,552$10,689
6 years$12,580$11,858$11,177$10,536$9,932$8,157
7 years$10,675$9,958$9,288$8,662$8,077$6,391
8 years$9,246$8,536$7,877$7,266$6,701$5,101
9 years$8,135$7,432$6,784$6,189$5,643$4,129
10 years$7,248$6,551$5,915$5,335$4,808$3,378
11 years$6,522$5,832$5,207$4,643$4,135$2,786
12 years$5,917$5,234$4,621$4,073$3,584$2,314
13 years$5,406$4,730$4,129$3,596$3,125$1,931
14 years$4,968$4,300$3,710$3,192$2,739$1,619
15 years$4,589$3,928$3,349$2,847$2,412$1,362
16 years$4,258$3,604$3,037$2,549$2,132$1,149
17 years$3,966$3,319$2,763$2,290$1,890$972
18 years$3,706$3,067$2,523$2,064$1,681$823
19 years$3,474$2,842$2,309$1,865$1,498$699
20 years$3,266$2,641$2,119$1,689$1,338$594
21 years$3,078$2,460$1,949$1,533$1,197$506
22 years$2,907$2,297$1,797$1,394$1,073$431
23 years$2,751$2,148$1,659$1,269$963$367
24 years$2,609$2,012$1,534$1,158$866$313
25 years$2,478$1,889$1,421$1,057$779$268
26 years$2,357$1,775$1,318$967$702$229
27 years$2,245$1,670$1,224$885$633$195
28 years$2,142$1,574$1,138$811$571$167
29 years$2,046$1,485$1,059$743$516$143
30 years$1,956$1,402$986$682$466$122
31 years$1,873$1,326$919$627$421$105
32 years$1,794$1,254$858$576$381$90
33 years$1,721$1,188$801$530$345$77
34 years$1,652$1,126$748$487$312$66
35 years$1,587$1,068$700$449$283$56
36 years$1,526$1,014$654$413$256$48
37 years$1,469$963$613$381$232$41
38 years$1,414$915$574$351$211$35
39 years$1,363$870$537$323$191$30
40 years$1,314$828$504$298$173$26
41 years$1,268$788$472$275$157$22
42 years$1,223$750$443$254$143$19
43 years$1,182$715$416$235$129$16
44 years$1,142$681$390$217$117$14
45 years$1,104$650$366$200$107$12
46 years$1,068$620$344$185$97$10
47 years$1,033$592$323$171$88$9
48 years$1,000$565$304$158$80$8
49 years$968$539$286$146$72$6
50 years$938$515$269$135$66$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $961,000, adding $2,094 every year, while hoping to spend $22,561 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: 37/36/27 Blend
51$961,000$961,000$961,000$961,000
52$1,061,182$1,010,249$995,353$1,091,806
53$1,145,418$1,035,746$1,004,693$1,140,073
54$1,237,490$1,061,737$1,013,589$1,189,961
55$1,338,173$1,088,221$1,022,004$1,243,413
56$1,448,321$1,115,199$1,029,896$1,300,767
57$1,568,874$1,142,668$1,037,222$1,362,392
58$1,700,868$1,170,628$1,043,937$1,428,699
59$1,845,442$1,199,074$1,049,995$1,500,138
60$2,003,853$1,228,004$1,055,345$1,577,204
61$2,177,481$1,257,412$1,059,934$1,660,446
62$2,367,850$1,287,291$1,063,709$1,750,467
63$2,576,638$1,317,635$1,066,609$1,847,931
64$2,805,691$1,348,435$1,068,577$1,953,571
65$3,057,043$1,379,680$1,069,546$2,068,196
66$3,332,936$1,411,360$1,069,451$2,192,697
67$3,635,839$1,443,460$1,068,221$2,328,054
68$3,968,471$1,475,965$1,065,782$2,475,352
69$4,333,827$1,508,859$1,062,058$2,635,782
70$4,735,208$1,542,124$1,056,967$2,810,663
71$5,176,248$1,575,737$1,050,424$3,001,443
72$5,660,952$1,609,675$1,042,341$3,209,722
73$6,193,734$1,643,914$1,032,624$3,437,265
74$6,779,453$1,678,424$1,021,175$3,686,014
75$7,423,465$1,713,175$1,007,892$3,958,114
76$8,131,671$1,748,132$992,669$4,255,927
77$8,910,570$1,783,260$975,392$4,582,060
78$9,767,326$1,818,517$955,945$4,939,384
79$10,709,828$1,853,859$934,205$5,331,066
80$11,746,772$1,889,240$910,042$5,760,597
81$12,887,738$1,924,608$883,323$6,231,828
82$14,143,280$1,959,906$853,908$6,749,000
83$15,525,029$1,995,076$821,648$7,316,794
84$17,045,799$2,030,051$786,390$7,940,366
85$18,719,709$2,064,763$747,973$8,625,402
86$20,562,319$2,099,136$706,229$9,378,171
87$22,590,771$2,133,088$660,983$10,205,583
88$24,823,954$2,166,534$612,050$11,115,257
89$27,282,683$2,199,380$559,240$12,115,591
90$29,989,892$2,231,526$502,350$13,215,843
91$32,970,856$2,262,865$441,173$14,426,218
92$36,253,420$2,293,282$375,489$15,757,967
93$39,868,271$2,322,655$305,071$17,223,492
94$43,849,222$2,350,853$229,678$18,836,464
95$48,233,534$2,377,736$149,064$20,611,954
96$53,062,264$2,403,154$62,967$22,566,574
97$58,380,655$2,426,949$0$24,718,635
98$64,238,562$2,448,950$0$27,096,652
99$70,690,922$2,468,975$0$29,734,444
100$77,798,275$2,486,833$0$32,638,464