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

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 $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%13.6%
1 years$1,023,980$1,014,859$1,005,960$997,275$988,793$974,017
2 years$506,921$497,480$488,330$479,459$470,854$456,000
3 years$334,590$325,109$315,982$307,194$298,729$284,260
4 years$248,442$238,989$229,954$221,316$213,056$199,084
5 years$196,766$187,371$178,454$169,992$161,962$148,526
6 years$162,327$153,002$144,217$135,944$128,155$115,272
7 years$137,738$128,491$119,845$111,767$104,224$91,898
8 years$119,304$110,140$101,638$93,759$86,464$74,692
9 years$104,974$95,897$87,541$79,861$72,815$61,593
10 years$93,517$84,529$76,320$68,841$62,042$51,360
11 years$84,149$75,251$67,191$59,913$53,358$43,206
12 years$76,348$67,541$59,630$52,551$46,239$36,604
13 years$69,752$61,037$53,276$46,395$40,322$31,190
14 years$64,103$55,481$47,869$41,184$35,346$26,703
15 years$59,212$50,683$43,219$36,729$31,121$22,952
16 years$54,937$46,501$39,184$32,887$27,505$19,794
17 years$51,168$42,826$35,656$29,549$24,388$17,118
18 years$47,822$39,573$32,549$26,629$21,684$14,839
19 years$44,832$36,676$29,797$24,062$19,328$12,890
20 years$42,144$34,081$27,347$21,793$17,264$11,216
21 years$39,715$31,745$25,154$19,778$15,449$9,774
22 years$37,510$29,633$23,183$17,983$13,848$8,529
23 years$35,499$27,715$21,405$16,377$12,431$7,450
24 years$33,659$25,967$19,796$14,937$11,173$6,514
25 years$31,969$24,369$18,335$13,641$10,054$5,701
26 years$30,411$22,903$17,005$12,473$9,056$4,993
27 years$28,972$21,554$15,791$11,417$8,165$4,375
28 years$27,637$20,310$14,680$10,460$7,368$3,836
29 years$26,397$19,160$13,661$9,592$6,653$3,365
30 years$25,241$18,095$12,724$8,803$6,011$2,953
31 years$24,162$17,106$11,863$8,085$5,435$2,593
32 years$23,153$16,186$11,068$7,431$4,916$2,277
33 years$22,207$15,328$10,334$6,833$4,449$2,000
34 years$21,318$14,527$9,656$6,287$4,028$1,758
35 years$20,482$13,779$9,027$5,787$3,648$1,545
36 years$19,694$13,078$8,445$5,330$3,306$1,358
37 years$18,951$12,421$7,904$4,911$2,996$1,194
38 years$18,248$11,805$7,402$4,527$2,716$1,050
39 years$17,583$11,225$6,935$4,174$2,463$923
40 years$16,953$10,680$6,500$3,850$2,234$812
41 years$16,355$10,166$6,095$3,552$2,027$714
42 years$15,787$9,682$5,717$3,278$1,839$628
43 years$15,247$9,225$5,365$3,026$1,669$553
44 years$14,733$8,793$5,036$2,794$1,515$486
45 years$14,243$8,385$4,729$2,580$1,375$428
46 years$13,776$7,999$4,441$2,383$1,249$377
47 years$13,330$7,634$4,172$2,202$1,134$331
48 years$12,904$7,287$3,921$2,035$1,030$292
49 years$12,497$6,959$3,685$1,880$935$257
50 years$12,107$6,648$3,465$1,738$850$226

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 $3,450 every year, while hoping to spend $47,256 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: 37/37/26 Blend
52$12,400,000$12,400,000$12,400,000$12,400,000
53$13,668,359$13,011,159$12,818,959$14,067,510
54$15,012,251$13,598,425$13,198,114$14,948,764
55$16,491,637$14,212,884$13,588,387$15,895,432
56$18,120,286$14,855,818$13,990,100$16,917,089
57$19,913,373$15,528,571$14,403,586$18,020,534
58$21,887,616$16,232,550$14,829,185$19,213,222
59$24,061,439$16,969,231$15,267,249$20,503,333
60$26,455,142$17,740,159$15,718,138$21,899,840
61$29,091,095$18,546,956$16,182,224$23,412,593
62$31,993,948$19,391,318$16,659,890$25,052,405
63$35,190,862$20,275,023$17,151,527$26,831,146
64$38,711,767$21,199,937$17,657,541$28,761,853
65$42,589,645$22,168,011$18,178,346$30,858,843
66$46,860,839$23,181,294$18,714,370$33,137,843
67$51,565,396$24,241,929$19,266,054$35,616,135
68$56,747,448$25,352,165$19,833,848$38,312,706
69$62,455,624$26,514,358$20,418,219$41,248,424
70$68,743,513$27,730,976$21,019,644$44,446,225
71$75,670,164$29,004,607$21,638,615$47,931,324
72$83,300,651$30,337,963$22,275,638$51,731,442
73$91,706,679$31,733,885$22,931,234$55,877,059
74$100,967,267$33,195,352$23,605,937$60,401,695
75$111,169,490$34,725,486$24,300,298$65,342,212
76$122,409,302$36,327,559$25,014,882$70,739,157
77$134,792,441$38,004,999$25,750,271$76,637,132
78$148,435,428$39,761,403$26,507,063$83,085,203
79$163,466,666$41,600,536$27,285,874$90,137,352
80$180,027,652$43,526,347$28,087,336$97,852,976
81$198,274,310$45,542,976$28,912,099$106,297,434
82$218,378,468$47,654,760$29,760,833$115,542,650
83$240,529,476$49,866,248$30,634,226$125,667,780
84$264,935,994$52,182,205$31,532,983$136,759,943
85$291,827,961$54,607,628$32,457,834$148,915,029
86$321,458,765$57,147,755$33,409,524$162,238,588
87$354,107,639$59,808,075$34,388,823$176,846,814
88$390,082,291$62,594,343$35,396,521$192,867,615
89$429,721,811$65,512,592$36,433,430$210,441,815
90$473,399,872$68,569,146$37,500,387$229,724,452
91$521,528,258$71,770,633$38,598,249$250,886,233
92$574,560,750$75,124,004$39,727,900$274,115,116
93$632,997,410$78,636,543$40,890,248$299,618,068
94$697,389,300$82,315,887$42,086,225$327,622,995
95$768,343,686$86,170,044$43,316,791$358,380,869
96$846,529,771$90,207,405$44,582,933$392,168,074
97$932,685,010$94,436,771$45,885,664$429,288,988
98$1,027,622,074$98,867,365$47,226,026$470,078,830
99$1,132,236,519$103,508,859$48,605,091$514,906,796
100$1,247,515,242$108,371,391$50,023,960$564,179,514