Can I retire at age 57 with 2,650,000?

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 $2,650,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.5%
1 years$218,835$216,885$214,983$213,127$211,315$206,542
2 years$108,334$106,316$104,361$102,465$100,626$95,843
3 years$71,505$69,479$67,528$65,650$63,841$59,198
4 years$53,094$51,074$49,143$47,297$45,532$41,063
5 years$42,051$40,043$38,137$36,329$34,613$30,332
6 years$34,691$32,698$30,821$29,053$27,388$23,299
7 years$29,436$27,460$25,612$23,886$22,274$18,377
8 years$25,496$23,538$21,721$20,037$18,478$14,773
9 years$22,434$20,494$18,708$17,067$15,561$12,045
10 years$19,985$18,065$16,310$14,712$13,259$9,927
11 years$17,983$16,082$14,359$12,804$11,403$8,251
12 years$16,316$14,434$12,744$11,231$9,882$6,905
13 years$14,907$13,044$11,386$9,915$8,617$5,810
14 years$13,699$11,857$10,230$8,801$7,554$4,911
15 years$12,654$10,831$9,236$7,849$6,651$4,166
16 years$11,740$9,938$8,374$7,028$5,878$3,545
17 years$10,935$9,152$7,620$6,315$5,212$3,024
18 years$10,220$8,457$6,956$5,691$4,634$2,586
19 years$9,581$7,838$6,368$5,142$4,131$2,215
20 years$9,007$7,283$5,844$4,657$3,689$1,900
21 years$8,487$6,784$5,376$4,227$3,302$1,632
22 years$8,016$6,333$4,954$3,843$2,959$1,403
23 years$7,587$5,923$4,575$3,500$2,657$1,208
24 years$7,193$5,549$4,231$3,192$2,388$1,041
25 years$6,832$5,208$3,918$2,915$2,149$897
26 years$6,499$4,895$3,634$2,666$1,935$774
27 years$6,192$4,606$3,375$2,440$1,745$668
28 years$5,906$4,341$3,137$2,235$1,575$576
29 years$5,641$4,095$2,919$2,050$1,422$498
30 years$5,394$3,867$2,719$1,881$1,285$430
31 years$5,164$3,656$2,535$1,728$1,161$372
32 years$4,948$3,459$2,365$1,588$1,051$321
33 years$4,746$3,276$2,209$1,460$951$278
34 years$4,556$3,105$2,064$1,344$861$240
35 years$4,377$2,945$1,929$1,237$780$208
36 years$4,209$2,795$1,805$1,139$706$180
37 years$4,050$2,655$1,689$1,050$640$156
38 years$3,900$2,523$1,582$967$580$135
39 years$3,758$2,399$1,482$892$526$116
40 years$3,623$2,282$1,389$823$477$101
41 years$3,495$2,173$1,303$759$433$87
42 years$3,374$2,069$1,222$701$393$75
43 years$3,258$1,971$1,147$647$357$65
44 years$3,149$1,879$1,076$597$324$57
45 years$3,044$1,792$1,011$551$294$49
46 years$2,944$1,710$949$509$267$42
47 years$2,849$1,631$892$471$242$37
48 years$2,758$1,557$838$435$220$32
49 years$2,671$1,487$788$402$200$27
50 years$2,587$1,421$740$371$182$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $2,650,000, adding $4,184 every year, while hoping to spend $32,948 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: 38/50/12 Blend
56$2,650,000$2,650,000$2,650,000$2,650,000
57$2,924,616$2,784,166$2,743,091$3,024,915
58$3,187,870$2,885,534$2,799,928$3,198,020
59$3,476,872$2,990,764$2,857,565$3,381,459
60$3,794,213$3,100,012$2,915,993$3,578,972
61$4,142,749$3,213,438$2,975,205$3,791,839
62$4,525,622$3,331,209$3,035,187$4,021,463
63$4,946,299$3,453,502$3,095,929$4,269,385
64$5,408,595$3,580,497$3,157,417$4,537,298
65$5,916,715$3,712,385$3,219,634$4,827,059
66$6,475,292$3,849,363$3,282,563$5,140,711
67$7,089,428$3,991,639$3,346,185$5,480,495
68$7,764,746$4,139,425$3,410,479$5,848,877
69$8,507,441$4,292,948$3,475,420$6,248,566
70$9,324,337$4,452,440$3,540,984$6,682,539
71$10,222,955$4,618,144$3,607,143$7,154,069
72$11,211,579$4,790,316$3,673,865$7,666,755
73$12,299,338$4,969,220$3,741,117$8,224,556
74$13,496,290$5,155,131$3,808,864$8,831,822
75$14,813,517$5,348,338$3,877,067$9,493,342
76$16,263,231$5,549,141$3,945,683$10,214,381
77$17,858,886$5,757,854$4,014,669$11,000,732
78$19,615,306$5,974,804$4,083,974$11,858,770
79$21,548,828$6,200,330$4,153,548$12,795,507
80$23,677,452$6,434,789$4,223,335$13,818,661
81$26,021,010$6,678,552$4,293,275$14,936,724
82$28,601,358$6,932,006$4,363,304$16,159,043
83$31,442,576$7,195,554$4,433,355$17,495,907
84$34,571,201$7,469,618$4,503,355$18,958,640
85$38,016,473$7,754,639$4,573,226$20,559,707
86$41,810,611$8,051,074$4,642,887$22,312,831
87$45,989,120$8,359,402$4,712,250$24,233,121
88$50,591,121$8,680,125$4,781,222$26,337,211
89$55,659,728$9,013,763$4,849,705$28,643,415
90$61,242,443$9,360,861$4,917,594$31,171,900
91$67,391,617$9,721,987$4,984,777$33,944,872
92$74,164,933$10,097,736$5,051,139$36,986,783
93$81,625,958$10,488,727$5,116,554$40,324,562
94$89,844,738$10,895,606$5,180,890$43,987,865
95$98,898,460$11,319,050$5,244,009$48,009,354
96$108,872,184$11,759,764$5,305,764$52,424,997
97$119,859,638$12,218,485$5,365,999$57,274,415
98$131,964,112$12,695,981$5,424,550$62,601,241
99$145,299,424$13,193,056$5,481,245$68,453,541
100$159,990,999$13,710,550$5,535,901$74,884,253