Can I retire at age 52 with 972,000?

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 $972,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.7%
1 years$80,267$79,552$78,854$78,173$77,509$76,319
2 years$39,736$38,996$38,279$37,583$36,909$35,713
3 years$26,228$25,484$24,769$24,080$23,417$22,252
4 years$19,475$18,734$18,025$17,348$16,701$15,576
5 years$15,424$14,687$13,988$13,325$12,696$11,615
6 years$12,724$11,993$11,305$10,656$10,046$9,009
7 years$10,797$10,072$9,394$8,761$8,170$7,178
8 years$9,352$8,634$7,967$7,349$6,778$5,831
9 years$8,229$7,517$6,862$6,260$5,708$4,806
10 years$7,330$6,626$5,983$5,396$4,863$4,005
11 years$6,596$5,899$5,267$4,696$4,183$3,367
12 years$5,985$5,294$4,674$4,119$3,625$2,851
13 years$5,468$4,785$4,176$3,637$3,161$2,427
14 years$5,025$4,349$3,752$3,228$2,771$2,077
15 years$4,641$3,973$3,388$2,879$2,439$1,784
16 years$4,306$3,645$3,072$2,578$2,156$1,537
17 years$4,011$3,357$2,795$2,316$1,912$1,329
18 years$3,749$3,102$2,551$2,087$1,700$1,151
19 years$3,514$2,875$2,336$1,886$1,515$999
20 years$3,304$2,671$2,144$1,708$1,353$869
21 years$3,113$2,488$1,972$1,550$1,211$756
22 years$2,940$2,323$1,817$1,410$1,086$659
23 years$2,783$2,172$1,678$1,284$974$576
24 years$2,638$2,035$1,552$1,171$876$503
25 years$2,506$1,910$1,437$1,069$788$440
26 years$2,384$1,795$1,333$978$710$385
27 years$2,271$1,690$1,238$895$640$337
28 years$2,166$1,592$1,151$820$578$295
29 years$2,069$1,502$1,071$752$521$259
30 years$1,979$1,418$997$690$471$227
31 years$1,894$1,341$930$634$426$199
32 years$1,815$1,269$868$582$385$175
33 years$1,741$1,202$810$536$349$153
34 years$1,671$1,139$757$493$316$135
35 years$1,606$1,080$708$454$286$118
36 years$1,544$1,025$662$418$259$104
37 years$1,485$974$620$385$235$91
38 years$1,430$925$580$355$213$80
39 years$1,378$880$544$327$193$70
40 years$1,329$837$510$302$175$62
41 years$1,282$797$478$278$159$54
42 years$1,237$759$448$257$144$48
43 years$1,195$723$421$237$131$42
44 years$1,155$689$395$219$119$37
45 years$1,116$657$371$202$108$32
46 years$1,080$627$348$187$98$29
47 years$1,045$598$327$173$89$25
48 years$1,012$571$307$159$81$22
49 years$980$545$289$147$73$19
50 years$949$521$272$136$67$17

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $972,000, adding $5,917 every year, while hoping to spend $38,123 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: 39/49/12 Blend
51$972,000$972,000$972,000$972,000
52$1,077,247$1,025,731$1,010,665$1,115,144
53$1,146,564$1,035,430$1,003,960$1,152,253
54$1,221,673$1,044,325$995,752$1,188,175
55$1,303,126$1,052,339$985,952$1,226,174
56$1,391,527$1,059,386$974,464$1,266,457
57$1,487,542$1,065,376$961,188$1,309,250
58$1,591,905$1,070,213$946,021$1,354,807
59$1,705,421$1,073,794$928,854$1,403,407
60$1,828,976$1,076,013$909,573$1,455,361
61$1,963,547$1,076,752$888,059$1,511,017
62$2,110,206$1,075,890$864,186$1,570,755
63$2,270,135$1,073,297$837,825$1,635,002
64$2,444,635$1,068,835$808,838$1,704,228
65$2,635,136$1,062,356$777,082$1,778,955
66$2,843,215$1,053,707$742,409$1,859,763
67$3,070,605$1,042,721$704,663$1,947,292
68$3,319,217$1,029,224$663,679$2,042,254
69$3,591,153$1,013,032$619,288$2,145,436
70$3,888,727$993,947$571,311$2,257,710
71$4,214,490$971,763$519,562$2,380,042
72$4,571,247$946,259$463,847$2,513,501
73$4,962,090$917,201$403,962$2,659,271
74$5,390,423$884,344$339,694$2,818,662
75$5,859,996$847,426$270,823$2,993,124
76$6,374,937$806,172$197,117$3,184,260
77$6,939,794$760,288$118,335$3,393,846
78$7,559,577$709,466$34,223$3,623,845
79$8,239,804$653,380$0$3,876,427
80$8,986,552$591,684$0$4,161,104
81$9,806,517$524,012$0$4,478,559
82$10,707,073$449,980$0$4,827,375
83$11,696,344$369,180$0$5,210,836
84$12,783,282$281,180$0$5,632,565
85$13,977,746$185,527$0$6,096,567
86$15,290,598$81,739$0$6,607,263
87$16,733,805$0$0$7,169,535
88$18,320,551$0$0$7,805,322
89$20,065,363$0$0$8,553,050
90$21,984,243$0$0$9,375,521
91$24,094,823$0$0$10,280,311
92$26,416,530$0$0$11,275,767
93$28,970,769$0$0$12,371,085
94$31,781,122$0$0$13,576,400
95$34,873,575$0$0$14,902,875
96$38,276,757$0$0$16,362,815
97$42,022,214$0$0$17,969,773
98$46,144,708$0$0$19,738,686
99$50,682,537$0$0$21,686,013
100$55,677,903$0$0$23,829,887