Can I retire at age 57 with 2,100,000?

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 $2,100,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.5%
1 years$173,416$171,871$170,364$168,893$167,457$161,708
2 years$85,850$84,251$82,701$81,199$79,741$74,008
3 years$56,665$55,059$53,513$52,025$50,591$45,054
4 years$42,075$40,474$38,944$37,481$36,082$30,783
5 years$33,323$31,732$30,222$28,789$27,429$22,382
6 years$27,491$25,912$24,424$23,023$21,704$16,912
7 years$23,327$21,761$20,296$18,928$17,651$13,114
8 years$20,205$18,653$17,213$15,878$14,643$10,358
9 years$17,778$16,241$14,825$13,525$12,332$8,293
10 years$15,837$14,315$12,925$11,659$10,507$6,708
11 years$14,251$12,744$11,379$10,146$9,037$5,469
12 years$12,930$11,438$10,099$8,900$7,831$4,487
13 years$11,813$10,337$9,023$7,857$6,829$3,700
14 years$10,856$9,396$8,107$6,975$5,986$3,063
15 years$10,028$8,583$7,319$6,220$5,271$2,544
16 years$9,304$7,875$6,636$5,570$4,658$2,119
17 years$8,666$7,253$6,039$5,004$4,130$1,769
18 years$8,099$6,702$5,512$4,510$3,672$1,479
19 years$7,592$6,211$5,046$4,075$3,273$1,238
20 years$7,137$5,772$4,631$3,691$2,924$1,038
21 years$6,726$5,376$4,260$3,350$2,616$872
22 years$6,352$5,018$3,926$3,045$2,345$732
23 years$6,012$4,694$3,625$2,774$2,105$615
24 years$5,700$4,398$3,353$2,530$1,892$518
25 years$5,414$4,127$3,105$2,310$1,703$436
26 years$5,150$3,879$2,880$2,112$1,534$367
27 years$4,906$3,650$2,674$1,934$1,383$309
28 years$4,680$3,440$2,486$1,772$1,248$260
29 years$4,470$3,245$2,313$1,625$1,127$219
30 years$4,275$3,064$2,155$1,491$1,018$185
31 years$4,092$2,897$2,009$1,369$920$156
32 years$3,921$2,741$1,874$1,258$833$131
33 years$3,761$2,596$1,750$1,157$753$111
34 years$3,610$2,460$1,635$1,065$682$94
35 years$3,469$2,334$1,529$980$618$79
36 years$3,335$2,215$1,430$903$560$67
37 years$3,209$2,104$1,339$832$507$56
38 years$3,090$1,999$1,254$767$460$47
39 years$2,978$1,901$1,174$707$417$40
40 years$2,871$1,809$1,101$652$378$34
41 years$2,770$1,722$1,032$602$343$28
42 years$2,674$1,640$968$555$311$24
43 years$2,582$1,562$909$512$283$20
44 years$2,495$1,489$853$473$257$17
45 years$2,412$1,420$801$437$233$14
46 years$2,333$1,355$752$404$211$12
47 years$2,258$1,293$707$373$192$10
48 years$2,185$1,234$664$345$174$9
49 years$2,116$1,179$624$318$158$7
50 years$2,050$1,126$587$294$144$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $2,100,000, adding $3,657 every year, while hoping to spend $32,182 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: 52/27/21 Blend
56$2,100,000$2,100,000$2,100,000$2,100,000
57$2,317,972$2,206,672$2,174,122$2,424,871
58$2,520,164$2,280,558$2,212,714$2,572,824
59$2,741,901$2,356,985$2,251,520$2,730,035
60$2,985,142$2,436,045$2,290,513$2,900,359
61$3,252,046$2,517,831$2,329,665$3,085,051
62$3,544,991$2,602,440$2,368,945$3,285,496
63$3,866,595$2,689,975$2,408,320$3,503,216
64$4,219,743$2,780,539$2,447,754$3,739,885
65$4,607,613$2,874,242$2,487,210$3,997,348
66$5,033,706$2,971,196$2,526,647$4,277,634
67$5,501,877$3,071,518$2,566,024$4,582,977
68$6,016,377$3,175,330$2,605,293$4,915,836
69$6,581,884$3,282,759$2,644,408$5,278,918
70$7,203,556$3,393,934$2,683,315$5,675,205
71$7,887,074$3,508,991$2,721,961$6,107,978
72$8,638,697$3,628,073$2,760,288$6,580,852
73$9,465,319$3,751,324$2,798,233$7,097,806
74$10,374,540$3,878,897$2,835,732$7,663,222
75$11,374,730$4,010,950$2,872,716$8,281,929
76$12,475,111$4,147,645$2,909,111$8,959,241
77$13,685,847$4,289,154$2,944,840$9,701,013
78$15,018,133$4,435,653$2,979,822$10,513,694
79$16,484,307$4,587,324$3,013,970$11,404,386
80$18,097,962$4,744,358$3,047,194$12,380,914
81$19,874,075$4,906,953$3,079,396$13,451,896
82$21,829,151$5,075,314$3,110,476$14,626,824
83$23,981,374$5,249,654$3,140,327$15,916,157
84$26,350,782$5,430,195$3,168,836$17,331,416
85$28,959,454$5,617,166$3,195,884$18,885,293
86$31,831,718$5,810,808$3,221,346$20,591,769
87$34,994,383$6,011,367$3,245,091$22,466,249
88$38,476,988$6,219,102$3,266,979$24,525,703
89$42,312,085$6,434,281$3,286,867$26,788,828
90$46,535,540$6,657,183$3,304,599$29,276,225
91$51,186,877$6,888,098$3,320,016$32,010,589
92$56,309,649$7,127,326$3,332,947$35,016,925
93$61,951,848$7,375,179$3,343,215$38,322,786
94$68,166,358$7,631,984$3,350,634$41,958,528
95$75,011,454$7,898,078$3,355,007$45,957,598
96$82,551,351$8,173,813$3,356,129$50,356,849
97$90,856,812$8,459,554$3,353,783$55,196,889
98$100,005,816$8,755,680$3,347,744$60,522,460
99$110,084,288$9,062,588$3,337,772$66,382,863
100$121,186,918$9,380,687$3,323,620$72,832,419