Can I retire at age 57 with 2,070,000?

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 $2,070,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%20%
1 years$170,939$169,416$167,930$166,481$165,065$158,453
2 years$84,623$83,047$81,520$80,039$78,602$72,024
3 years$55,855$54,272$52,749$51,282$49,868$43,531
4 years$41,474$39,896$38,387$36,945$35,567$29,518
5 years$32,847$31,279$29,790$28,378$27,037$21,293
6 years$27,098$25,541$24,075$22,694$21,394$15,957
7 years$22,993$21,450$20,006$18,658$17,399$12,268
8 years$19,916$18,386$16,967$15,652$14,434$9,604
9 years$17,524$16,009$14,614$13,332$12,155$7,618
10 years$15,611$14,111$12,741$11,492$10,357$6,104
11 years$14,047$12,562$11,217$10,002$8,907$4,928
12 years$12,745$11,275$9,954$8,773$7,719$4,003
13 years$11,644$10,189$8,894$7,745$6,731$3,267
14 years$10,701$9,262$7,991$6,875$5,900$2,677
15 years$9,885$8,461$7,215$6,131$5,195$2,200
16 years$9,171$7,763$6,541$5,490$4,592$1,812
17 years$8,542$7,149$5,952$4,933$4,071$1,496
18 years$7,983$6,606$5,434$4,445$3,620$1,237
19 years$7,484$6,122$4,974$4,017$3,226$1,024
20 years$7,035$5,689$4,565$3,638$2,882$849
21 years$6,630$5,299$4,199$3,302$2,579$704
22 years$6,262$4,947$3,870$3,002$2,312$585
23 years$5,926$4,627$3,573$2,734$2,075$486
24 years$5,619$4,335$3,305$2,494$1,865$404
25 years$5,337$4,068$3,061$2,277$1,678$336
26 years$5,077$3,823$2,839$2,082$1,512$279
27 years$4,836$3,598$2,636$1,906$1,363$232
28 years$4,614$3,391$2,451$1,746$1,230$193
29 years$4,407$3,199$2,280$1,601$1,111$161
30 years$4,214$3,021$2,124$1,470$1,003$134
31 years$4,034$2,856$1,980$1,350$907$112
32 years$3,865$2,702$1,848$1,240$821$93
33 years$3,707$2,559$1,725$1,141$743$77
34 years$3,559$2,425$1,612$1,050$672$65
35 years$3,419$2,300$1,507$966$609$54
36 years$3,288$2,183$1,410$890$552$45
37 years$3,164$2,074$1,320$820$500$37
38 years$3,046$1,971$1,236$756$453$31
39 years$2,935$1,874$1,158$697$411$26
40 years$2,830$1,783$1,085$643$373$22
41 years$2,730$1,697$1,017$593$338$18
42 years$2,635$1,616$954$547$307$15
43 years$2,545$1,540$896$505$279$12
44 years$2,459$1,468$841$466$253$10
45 years$2,378$1,400$789$431$230$9
46 years$2,300$1,335$741$398$208$7
47 years$2,225$1,274$697$368$189$6
48 years$2,154$1,217$655$340$172$5
49 years$2,086$1,162$615$314$156$4
50 years$2,021$1,110$578$290$142$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $2,070,000, adding $5,830 every year, while hoping to spend $45,042 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: 68/23/9 Blend
56$2,070,000$2,070,000$2,070,000$2,070,000
57$2,287,154$2,177,444$2,145,359$2,438,301
58$2,472,519$2,236,214$2,169,304$2,598,125
59$2,675,282$2,296,355$2,192,542$2,766,865
60$2,897,170$2,357,885$2,215,001$2,950,203
61$3,140,084$2,420,824$2,236,606$3,149,563
62$3,406,118$2,485,190$2,257,278$3,366,509
63$3,697,579$2,551,001$2,276,934$3,602,768
64$4,017,006$2,618,274$2,295,485$3,860,237
65$4,367,196$2,687,025$2,312,839$4,141,010
66$4,751,230$2,757,270$2,328,899$4,447,388
67$5,172,501$2,829,021$2,343,563$4,781,909
68$5,634,745$2,902,293$2,356,721$5,147,366
69$6,142,080$2,977,096$2,368,263$5,546,836
70$6,699,040$3,053,441$2,378,067$5,983,708
71$7,310,620$3,131,337$2,386,010$6,461,718
72$7,982,321$3,210,791$2,391,959$6,984,976
73$8,720,205$3,291,807$2,395,778$7,558,014
74$9,530,950$3,374,390$2,397,320$8,185,823
75$10,421,911$3,458,539$2,396,434$8,873,901
76$11,401,193$3,544,254$2,392,962$9,628,307
77$12,477,723$3,631,531$2,386,734$10,455,714
78$13,661,338$3,720,363$2,377,577$11,363,476
79$14,962,874$3,810,741$2,365,306$12,359,695
80$16,394,272$3,902,652$2,349,728$13,453,295
81$17,968,686$3,996,080$2,330,642$14,654,114
82$19,700,609$4,091,004$2,307,835$15,972,986
83$21,606,010$4,187,403$2,281,087$17,421,854
84$23,702,484$4,285,247$2,250,165$19,013,873
85$26,009,418$4,384,504$2,214,825$20,763,540
86$28,548,171$4,485,138$2,174,815$22,686,830
87$31,342,280$4,587,104$2,129,866$24,801,345
88$34,417,676$4,690,356$2,079,700$27,126,480
89$37,802,936$4,794,840$2,024,027$29,683,608
90$41,529,543$4,900,495$1,962,540$32,496,281
91$45,632,192$5,007,255$1,894,920$35,590,451
92$50,149,110$5,115,045$1,820,834$38,994,715
93$55,122,420$5,223,783$1,739,933$42,740,588
94$60,598,538$5,333,380$1,651,852$46,862,795
95$66,628,609$5,443,736$1,556,210$51,399,604
96$73,268,992$5,554,744$1,452,608$56,393,186
97$80,581,788$5,666,285$1,340,629$61,890,009
98$88,635,430$5,778,232$1,219,839$67,941,283
99$97,505,323$5,890,445$1,089,783$74,603,439
100$107,274,561$6,002,772$949,986$81,938,664