Can I retire at age 57 with 13,900,000?

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 $13,900,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.9%
1 years$1,147,849$1,137,625$1,127,649$1,117,913$1,108,406$1,095,009
2 years$568,242$557,659$547,403$537,458$527,812$514,330
3 years$375,065$364,436$354,206$344,355$334,866$321,717
4 years$278,495$267,899$257,771$248,088$238,829$226,115
5 years$220,569$210,036$200,041$190,555$181,554$169,312
6 years$181,964$171,510$161,663$152,389$143,658$131,901
7 years$154,399$144,034$134,343$125,287$116,832$105,567
8 years$133,736$123,464$113,933$105,100$96,923$86,149
9 years$117,672$107,498$98,131$89,522$81,624$71,334
10 years$104,829$94,754$85,552$77,169$69,547$59,737
11 years$94,328$84,354$75,319$67,160$59,813$50,472
12 years$85,583$75,711$66,844$58,908$51,833$42,952
13 years$78,190$68,421$59,720$52,007$45,199$36,767
14 years$71,858$62,193$53,659$46,166$39,621$31,625
15 years$66,375$56,814$48,447$41,172$34,886$27,313
16 years$61,582$52,126$43,924$36,865$30,832$23,669
17 years$57,358$48,006$39,969$33,123$27,338$20,571
18 years$53,607$44,360$36,487$29,851$24,308$17,922
19 years$50,255$41,112$33,402$26,973$21,666$15,648
20 years$47,242$38,203$30,655$24,429$19,352$13,686
21 years$44,519$35,585$28,196$22,171$17,318$11,990
22 years$42,047$33,217$25,987$20,158$15,523$10,518
23 years$39,794$31,067$23,995$18,359$13,935$9,238
24 years$37,731$29,108$22,191$16,744$12,525$8,121
25 years$35,836$27,317$20,553$15,292$11,270$7,146
26 years$34,090$25,673$19,062$13,982$10,152$6,294
27 years$32,476$24,161$17,701$12,798$9,153$5,546
28 years$30,980$22,767$16,455$11,726$8,259$4,891
29 years$29,590$21,478$15,313$10,753$7,457$4,315
30 years$28,294$20,284$14,264$9,868$6,738$3,808
31 years$27,085$19,175$13,297$9,063$6,092$3,363
32 years$25,954$18,144$12,407$8,329$5,511$2,971
33 years$24,893$17,182$11,584$7,660$4,987$2,625
34 years$23,897$16,285$10,824$7,047$4,515$2,320
35 years$22,960$15,446$10,119$6,488$4,090$2,051
36 years$22,076$14,660$9,466$5,975$3,705$1,814
37 years$21,243$13,924$8,860$5,505$3,358$1,604
38 years$20,455$13,233$8,297$5,074$3,045$1,419
39 years$19,710$12,583$7,774$4,679$2,761$1,255
40 years$19,003$11,972$7,286$4,315$2,504$1,111
41 years$18,333$11,396$6,832$3,981$2,272$983
42 years$17,697$10,853$6,409$3,674$2,062$870
43 years$17,091$10,341$6,014$3,392$1,871$770
44 years$16,515$9,857$5,645$3,132$1,698$682
45 years$15,966$9,400$5,301$2,892$1,542$603
46 years$15,442$8,967$4,978$2,672$1,400$534
47 years$14,943$8,557$4,677$2,468$1,271$473
48 years$14,465$8,169$4,395$2,281$1,154$419
49 years$14,008$7,801$4,131$2,108$1,048$371
50 years$13,571$7,452$3,884$1,948$952$328

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $13,900,000, adding $5,584 every year, while hoping to spend $28,093 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: 68/22/10 Blend
56$13,900,000$13,900,000$13,900,000$13,900,000
57$15,323,560$14,586,860$14,371,410$16,334,023
58$16,856,672$15,271,725$14,822,961$17,690,573
59$18,545,221$15,989,208$15,288,698$19,169,697
60$20,405,030$16,740,875$15,769,066$20,786,560
61$22,453,537$17,528,373$16,264,525$22,554,658
62$24,709,959$18,353,424$16,775,547$24,488,836
63$27,195,471$19,217,838$17,302,624$26,605,431
64$29,933,404$20,123,507$17,846,258$28,922,416
65$32,949,474$21,072,421$18,406,969$31,459,572
66$36,272,012$22,066,662$18,985,294$34,238,667
67$39,932,242$23,108,413$19,581,787$37,283,661
68$43,964,571$24,199,966$20,197,017$40,620,924
69$48,406,914$25,343,721$20,831,574$44,279,482
70$53,301,052$26,542,195$21,486,064$48,291,289
71$58,693,025$27,798,029$22,161,113$52,691,520
72$64,633,571$29,113,990$22,857,367$57,518,900
73$71,178,598$30,492,979$23,575,493$62,816,065
74$78,389,719$31,938,039$24,316,176$68,629,957
75$86,334,829$33,452,360$25,080,125$75,012,262
76$95,088,743$35,039,288$25,868,072$82,019,894
77$104,733,912$36,702,331$26,680,769$89,715,525
78$115,361,191$38,445,164$27,518,995$98,168,166
79$127,070,701$40,271,646$28,383,550$107,453,818
80$139,972,776$42,185,820$29,275,262$117,656,179
81$154,188,999$44,191,925$30,194,983$128,867,425
82$169,853,356$46,294,408$31,143,594$141,189,078
83$187,113,495$48,497,931$32,122,001$154,732,948
84$206,132,123$50,807,382$33,131,140$169,622,188
85$227,088,543$53,227,887$34,171,977$185,992,442
86$250,180,342$55,764,821$35,245,506$203,993,117
87$275,625,262$58,423,821$36,352,754$223,788,787
88$303,663,248$61,210,798$37,494,781$245,560,733
89$334,558,721$64,131,950$38,672,679$269,508,643
90$368,603,071$67,193,775$39,887,573$295,852,490
91$406,117,404$70,403,090$41,140,627$324,834,591
92$447,455,578$73,767,040$42,433,037$356,721,887
93$493,007,544$77,293,122$43,766,040$391,808,449
94$543,203,022$80,989,194$45,140,912$430,418,238
95$598,515,563$84,863,497$46,558,965$472,908,152
96$659,467,018$88,924,676$48,021,557$519,671,379
97$726,632,461$93,181,792$49,530,087$571,141,094
98$800,645,623$97,644,351$51,085,996$627,794,533
99$882,204,872$102,322,320$52,690,772$690,157,479
100$972,079,806$107,226,151$54,345,951$758,809,210