Can I retire at age 57 with 2,450,000?

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 $2,450,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12%
1 years$202,319$200,517$198,758$197,042$195,366$193,730
2 years$100,158$98,292$96,485$94,732$93,032$91,382
3 years$66,109$64,235$62,432$60,696$59,023$57,412
4 years$49,087$47,220$45,434$43,728$42,096$40,535
5 years$38,877$37,021$35,259$33,587$32,001$30,495
6 years$32,073$30,230$28,495$26,860$25,321$23,872
7 years$27,214$25,387$23,679$22,083$20,593$19,202
8 years$23,572$21,762$20,082$18,525$17,084$15,751
9 years$20,741$18,947$17,296$15,779$14,387$13,111
10 years$18,477$16,701$15,079$13,602$12,258$11,040
11 years$16,626$14,868$13,276$11,838$10,543$9,379
12 years$15,085$13,345$11,782$10,383$9,136$8,028
13 years$13,782$12,060$10,526$9,167$7,967$6,912
14 years$12,666$10,962$9,458$8,137$6,984$5,981
15 years$11,699$10,014$8,539$7,257$6,149$5,197
16 years$10,854$9,188$7,742$6,498$5,434$4,531
17 years$10,110$8,462$7,045$5,838$4,819$3,963
18 years$9,449$7,819$6,431$5,261$4,284$3,475
19 years$8,858$7,246$5,887$4,754$3,819$3,054
20 years$8,327$6,734$5,403$4,306$3,411$2,689
21 years$7,847$6,272$4,970$3,908$3,052$2,371
22 years$7,411$5,855$4,580$3,553$2,736$2,094
23 years$7,014$5,476$4,229$3,236$2,456$1,852
24 years$6,650$5,131$3,911$2,951$2,208$1,640
25 years$6,316$4,815$3,623$2,695$1,987$1,453
26 years$6,009$4,525$3,360$2,464$1,789$1,289
27 years$5,724$4,259$3,120$2,256$1,613$1,144
28 years$5,461$4,013$2,900$2,067$1,456$1,016
29 years$5,215$3,786$2,699$1,895$1,314$903
30 years$4,987$3,575$2,514$1,739$1,188$803
31 years$4,774$3,380$2,344$1,597$1,074$714
32 years$4,575$3,198$2,187$1,468$971$635
33 years$4,388$3,029$2,042$1,350$879$566
34 years$4,212$2,870$1,908$1,242$796$504
35 years$4,047$2,722$1,784$1,143$721$449
36 years$3,891$2,584$1,669$1,053$653$400
37 years$3,744$2,454$1,562$970$592$356
38 years$3,605$2,332$1,462$894$537$318
39 years$3,474$2,218$1,370$825$487$283
40 years$3,350$2,110$1,284$761$441$253
41 years$3,231$2,009$1,204$702$400$225
42 years$3,119$1,913$1,130$648$363$201
43 years$3,013$1,823$1,060$598$330$179
44 years$2,911$1,737$995$552$299$160
45 years$2,814$1,657$934$510$272$143
46 years$2,722$1,580$877$471$247$127
47 years$2,634$1,508$824$435$224$114
48 years$2,550$1,440$775$402$203$101
49 years$2,469$1,375$728$372$185$90
50 years$2,392$1,313$685$343$168$81

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $2,450,000, adding $2,968 every year, while hoping to spend $34,779 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: 46/32/22 Blend
56$2,450,000$2,450,000$2,450,000$2,450,000
57$2,702,961$2,573,111$2,535,136$2,810,127
58$2,941,659$2,662,189$2,583,059$2,974,729
59$3,203,538$2,754,466$2,631,421$3,149,534
60$3,490,926$2,850,063$2,680,201$3,338,482
61$3,806,388$2,949,103$2,729,375$3,542,909
62$4,152,747$3,051,717$2,778,917$3,764,285
63$4,533,116$3,158,039$2,828,799$4,004,225
64$4,950,921$3,268,210$2,878,991$4,264,508
65$5,409,938$3,382,376$2,929,460$4,547,090
66$5,914,326$3,500,687$2,980,172$4,854,121
67$6,468,668$3,623,301$3,031,089$5,187,969
68$7,078,012$3,750,383$3,082,170$5,551,238
69$7,747,920$3,882,102$3,133,373$5,946,797
70$8,484,519$4,018,636$3,184,652$6,377,799
71$9,294,559$4,160,169$3,235,957$6,847,718
72$10,185,480$4,306,892$3,287,237$7,360,377
73$11,165,474$4,459,006$3,338,435$7,919,984
74$12,243,572$4,616,717$3,389,493$8,531,173
75$13,429,722$4,780,241$3,440,346$9,199,044
76$14,734,883$4,949,803$3,490,927$9,929,214
77$16,171,135$5,125,636$3,541,167$10,727,868
78$17,751,782$5,307,984$3,590,987$11,601,815
79$19,491,488$5,497,100$3,640,310$12,558,555
80$21,406,409$5,693,246$3,689,049$13,606,347
81$23,514,345$5,896,698$3,737,114$14,754,287
82$25,834,912$6,107,740$3,784,411$16,012,391
83$28,389,722$6,326,669$3,830,839$17,391,694
84$31,202,593$6,553,795$3,876,291$18,904,348
85$34,299,766$6,789,439$3,920,655$20,563,737
86$37,710,157$7,033,936$3,963,812$22,384,607
87$41,465,630$7,287,636$4,005,637$24,383,197
88$45,601,296$7,550,903$4,045,998$26,577,400
89$50,155,845$7,824,113$4,084,755$28,986,922
90$55,171,909$8,107,662$4,121,762$31,633,475
91$60,696,467$8,401,961$4,156,864$34,540,975
92$66,781,286$8,707,436$4,189,898$37,735,771
93$73,483,410$9,024,534$4,220,693$41,246,891
94$80,865,700$9,353,718$4,249,068$45,106,315
95$88,997,423$9,695,472$4,274,834$49,349,276
96$97,954,910$10,050,300$4,297,791$54,014,590
97$107,822,272$10,418,726$4,317,728$59,145,025
98$118,692,199$10,801,298$4,334,427$64,787,700
99$130,666,827$11,198,586$4,347,654$70,994,530
100$143,858,710$11,611,184$4,357,168$77,822,714