Can I retire at age 53 with 12,400,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $12,400,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.6%
1 years$1,023,980$1,014,859$1,005,960$997,275$988,793$954,470
2 years$506,921$497,480$488,330$479,459$470,854$436,628
3 years$334,590$325,109$315,982$307,194$298,729$265,677
4 years$248,442$238,989$229,954$221,316$213,056$181,430
5 years$196,766$187,371$178,454$169,992$161,962$131,845
6 years$162,327$153,002$144,217$135,944$128,155$99,571
7 years$137,738$128,491$119,845$111,767$104,224$77,167
8 years$119,304$110,140$101,638$93,759$86,464$60,913
9 years$104,974$95,897$87,541$79,861$72,815$48,737
10 years$93,517$84,529$76,320$68,841$62,042$39,398
11 years$84,149$75,251$67,191$59,913$53,358$32,102
12 years$76,348$67,541$59,630$52,551$46,239$26,321
13 years$69,752$61,037$53,276$46,395$40,322$21,689
14 years$64,103$55,481$47,869$41,184$35,346$17,943
15 years$59,212$50,683$43,219$36,729$31,121$14,893
16 years$54,937$46,501$39,184$32,887$27,505$12,395
17 years$51,168$42,826$35,656$29,549$24,388$10,337
18 years$47,822$39,573$32,549$26,629$21,684$8,637
19 years$44,832$36,676$29,797$24,062$19,328$7,228
20 years$42,144$34,081$27,347$21,793$17,264$6,055
21 years$39,715$31,745$25,154$19,778$15,449$5,079
22 years$37,510$29,633$23,183$17,983$13,848$4,263
23 years$35,499$27,715$21,405$16,377$12,431$3,581
24 years$33,659$25,967$19,796$14,937$11,173$3,010
25 years$31,969$24,369$18,335$13,641$10,054$2,531
26 years$30,411$22,903$17,005$12,473$9,056$2,129
27 years$28,972$21,554$15,791$11,417$8,165$1,792
28 years$27,637$20,310$14,680$10,460$7,368$1,509
29 years$26,397$19,160$13,661$9,592$6,653$1,270
30 years$25,241$18,095$12,724$8,803$6,011$1,070
31 years$24,162$17,106$11,863$8,085$5,435$901
32 years$23,153$16,186$11,068$7,431$4,916$759
33 years$22,207$15,328$10,334$6,833$4,449$640
34 years$21,318$14,527$9,656$6,287$4,028$539
35 years$20,482$13,779$9,027$5,787$3,648$454
36 years$19,694$13,078$8,445$5,330$3,306$383
37 years$18,951$12,421$7,904$4,911$2,996$323
38 years$18,248$11,805$7,402$4,527$2,716$272
39 years$17,583$11,225$6,935$4,174$2,463$229
40 years$16,953$10,680$6,500$3,850$2,234$193
41 years$16,355$10,166$6,095$3,552$2,027$163
42 years$15,787$9,682$5,717$3,278$1,839$137
43 years$15,247$9,225$5,365$3,026$1,669$116
44 years$14,733$8,793$5,036$2,794$1,515$98
45 years$14,243$8,385$4,729$2,580$1,375$82
46 years$13,776$7,999$4,441$2,383$1,249$69
47 years$13,330$7,634$4,172$2,202$1,134$59
48 years$12,904$7,287$3,921$2,035$1,030$49
49 years$12,497$6,959$3,685$1,880$935$42
50 years$12,107$6,648$3,465$1,738$850$35

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $12,400,000, adding $6,557 every year, while hoping to spend $40,509 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: 61/16/23 Blend
52$12,400,000$12,400,000$12,400,000$12,400,000
53$13,671,564$13,014,364$12,822,164$14,421,996
54$15,022,962$13,608,966$13,208,605$15,525,967
55$16,510,845$14,231,346$13,606,634$16,725,332
56$18,149,092$14,882,823$14,016,597$18,033,497
57$19,952,995$15,564,777$14,438,849$19,461,060
58$21,939,406$16,278,657$14,873,756$21,019,678
59$24,126,895$17,025,981$15,321,696$22,722,180
60$26,535,922$17,808,337$15,783,056$24,582,677
61$29,189,034$18,627,394$16,258,237$26,616,703
62$32,111,077$19,484,897$16,747,649$28,841,349
63$35,329,428$20,382,679$17,251,717$31,275,427
64$38,874,256$21,322,656$17,770,875$33,939,643
65$42,778,805$22,306,841$18,305,575$36,856,789
66$47,079,708$23,337,342$18,856,277$40,051,955
67$51,817,334$24,416,367$19,423,458$43,552,760
68$57,036,165$25,546,233$20,007,607$47,389,613
69$62,785,222$26,729,366$20,609,230$51,595,993
70$69,118,520$27,968,311$21,228,845$56,208,761
71$76,095,585$29,265,734$21,866,987$61,268,506
72$83,782,011$30,624,430$22,524,206$66,819,922
73$92,250,078$32,047,330$23,201,070$72,912,224
74$101,579,442$33,537,504$23,898,161$79,599,612
75$111,857,876$35,098,173$24,616,080$86,941,773
76$123,182,106$36,732,710$25,355,446$95,004,441
77$135,658,721$38,444,654$26,116,894$103,860,012
78$149,405,180$40,237,711$26,901,080$113,588,225
79$164,550,921$42,115,771$27,708,678$124,276,900
80$181,238,578$44,082,908$28,540,382$136,022,771
81$199,625,336$46,143,393$29,396,908$148,932,386
82$219,884,407$48,301,706$30,278,991$163,123,109
83$242,206,667$50,562,540$31,187,388$178,724,220
84$266,802,461$52,930,818$32,122,878$195,878,126
85$293,903,583$55,411,699$33,086,266$214,741,703
86$323,765,468$58,010,592$34,078,376$235,487,763
87$356,669,603$60,733,168$35,100,058$258,306,682
88$392,926,181$63,585,372$36,152,189$283,408,184
89$432,877,033$66,573,437$37,235,669$311,023,314
90$476,898,852$69,703,897$38,351,426$341,406,611
91$525,406,750$72,983,603$39,500,413$374,838,499
92$578,858,176$76,419,738$40,683,615$411,627,923
93$637,757,236$80,019,831$41,902,042$452,115,258
94$702,659,449$83,791,777$43,156,735$496,675,508
95$774,176,994$87,743,855$44,448,767$545,721,836
96$852,984,486$91,884,742$45,779,239$599,709,451
97$939,825,347$96,223,539$47,149,287$659,139,894
98$1,035,518,824$100,769,784$48,560,080$724,565,758
99$1,140,967,722$105,533,481$50,012,820$796,595,892
100$1,257,166,925$110,525,117$51,508,746$875,901,132