Can I retire at age 57 with 15,300,000?

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 $15,300,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.4%
1 years$1,263,460$1,252,205$1,241,225$1,230,508$1,220,043$1,183,359
2 years$625,475$613,826$602,537$591,591$580,973$544,324
3 years$412,841$401,142$389,881$379,038$368,593$333,127
4 years$306,545$294,882$283,734$273,075$262,884$228,873
5 years$242,784$231,191$220,189$209,748$199,840$167,377
6 years$200,291$188,785$177,945$167,737$158,127$127,240
7 years$169,950$158,541$147,873$137,906$128,599$99,288
8 years$147,205$135,899$125,408$115,686$106,686$78,931
9 years$129,524$118,325$108,014$98,539$89,845$63,618
10 years$115,387$104,297$94,169$84,941$76,552$51,817
11 years$103,829$92,850$82,905$73,924$65,837$42,550
12 years$94,203$83,337$73,576$64,842$57,053$35,166
13 years$86,065$75,312$65,735$57,245$49,752$29,215
14 years$79,095$68,457$59,064$50,816$43,612$24,372
15 years$73,060$62,537$53,326$45,319$38,399$20,402
16 years$67,785$57,376$48,348$40,578$33,937$17,127
17 years$63,135$52,841$43,995$36,459$30,091$14,411
18 years$59,006$48,828$40,162$32,857$26,756$12,149
19 years$55,316$45,253$36,766$29,689$23,848$10,259
20 years$52,000$42,051$33,742$26,889$21,302$8,674
21 years$49,003$39,169$31,036$24,404$19,062$7,343
22 years$46,282$36,563$28,605$22,189$17,087$6,222
23 years$43,802$34,197$26,411$20,208$15,338$5,276
24 years$41,531$32,040$24,426$18,431$13,786$4,477
25 years$39,446$30,068$22,623$16,832$12,405$3,801
26 years$37,524$28,259$20,982$15,390$11,174$3,229
27 years$35,747$26,595$19,484$14,087$10,075$2,744
28 years$34,100$25,060$18,113$12,907$9,091$2,333
29 years$32,570$23,642$16,855$11,836$8,209$1,984
30 years$31,144$22,327$15,700$10,862$7,417$1,687
31 years$29,813$21,106$14,637$9,976$6,706$1,435
32 years$28,568$19,971$13,656$9,168$6,066$1,221
33 years$27,400$18,913$12,751$8,431$5,489$1,039
34 years$26,304$17,925$11,914$7,757$4,970$885
35 years$25,272$17,002$11,139$7,141$4,502$753
36 years$24,300$16,137$10,420$6,577$4,079$641
37 years$23,383$15,326$9,753$6,060$3,697$546
38 years$22,516$14,566$9,133$5,585$3,351$465
39 years$21,695$13,850$8,557$5,150$3,039$396
40 years$20,918$13,178$8,020$4,750$2,757$337
41 years$20,180$12,544$7,520$4,382$2,501$287
42 years$19,479$11,946$7,054$4,044$2,269$244
43 years$18,813$11,382$6,620$3,734$2,059$208
44 years$18,179$10,850$6,214$3,447$1,869$177
45 years$17,574$10,346$5,834$3,184$1,697$151
46 years$16,998$9,870$5,480$2,941$1,541$129
47 years$16,448$9,419$5,148$2,717$1,399$110
48 years$15,922$8,992$4,838$2,511$1,271$93
49 years$15,419$8,587$4,547$2,320$1,154$79
50 years$14,938$8,202$4,275$2,145$1,048$68

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $15,300,000, adding $3,389 every year, while hoping to spend $24,830 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: 56/17/27 Blend
56$15,300,000$15,300,000$15,300,000$15,300,000
57$16,864,096$16,053,196$15,816,046$17,683,065
58$18,557,815$16,813,383$16,319,464$19,006,562
59$20,423,461$17,609,988$16,838,915$20,444,960
60$22,478,544$18,444,768$17,374,909$22,011,690
61$24,742,361$19,319,567$17,927,974$23,719,135
62$27,236,173$20,236,317$18,498,653$25,580,914
63$29,983,412$21,197,046$19,087,507$27,612,004
64$33,009,898$22,203,879$19,695,116$29,828,880
65$36,344,083$23,259,045$20,322,078$32,249,665
66$40,017,321$24,364,879$20,969,009$34,894,297
67$44,064,162$25,523,833$21,636,546$37,784,713
68$48,522,682$26,738,476$22,325,345$40,945,049
69$53,434,835$28,011,501$23,036,084$44,401,869
70$58,846,858$29,345,734$23,769,462$48,184,402
71$64,809,699$30,744,137$24,526,201$52,324,822
72$71,379,505$32,209,816$25,307,045$56,858,539
73$78,618,146$33,746,029$26,112,763$61,824,529
74$86,593,804$35,356,191$26,944,147$67,265,700
75$95,381,612$37,043,884$27,802,016$73,229,284
76$105,064,366$38,812,864$28,687,213$79,767,282
77$115,733,307$40,667,070$29,600,610$86,936,947
78$127,488,979$42,610,632$30,543,106$94,801,313
79$140,442,183$44,647,880$31,515,628$103,429,790
80$154,715,017$46,783,358$32,519,133$112,898,803
81$170,442,034$49,021,828$33,554,610$123,292,513
82$187,771,509$51,368,285$34,623,076$134,703,599
83$206,866,838$53,827,966$35,725,584$147,234,123
84$227,908,083$56,406,364$36,863,219$160,996,488
85$251,093,672$59,109,240$38,037,101$176,114,487
86$276,642,268$61,942,635$39,248,386$192,724,462
87$304,794,838$64,912,882$40,498,265$210,976,581
88$335,816,924$68,026,626$41,787,970$231,036,243
89$370,001,153$71,290,834$43,118,770$253,085,630
90$407,669,997$74,712,810$44,491,974$277,325,416
91$449,178,817$78,300,219$45,908,936$303,976,646
92$494,919,222$82,061,095$47,371,051$333,282,809
93$545,322,759$86,003,865$48,879,757$365,512,129
94$600,864,992$90,137,367$50,436,542$400,960,076
95$662,069,992$94,470,868$52,042,936$439,952,145
96$729,515,280$99,014,090$53,700,524$482,846,910
97$803,837,283$103,777,224$55,410,936$530,039,398
98$885,737,341$108,770,964$57,175,857$581,964,796
99$975,988,328$114,006,518$58,997,026$639,102,543
100$1,075,441,947$119,495,648$60,876,236$701,980,843