Can I retire at age 57 with 2,810,000?

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 $2,810,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.2%
1 years$232,047$229,980$227,964$225,995$224,073$218,391
2 years$114,875$112,735$110,662$108,652$106,702$101,013
3 years$75,822$73,674$71,606$69,614$67,696$62,180
4 years$56,300$54,158$52,111$50,153$48,281$42,980
5 years$44,590$42,461$40,440$38,522$36,703$31,631
6 years$36,785$34,672$32,681$30,807$29,042$24,204
7 years$31,213$29,118$27,158$25,328$23,619$19,016
8 years$27,036$24,959$23,033$21,247$19,594$15,224
9 years$23,788$21,732$19,838$18,098$16,501$12,360
10 years$21,192$19,155$17,295$15,600$14,060$10,143
11 years$19,069$17,053$15,226$13,577$12,092$8,393
12 years$17,301$15,306$13,513$11,909$10,478$6,992
13 years$15,807$13,832$12,073$10,514$9,137$5,856
14 years$14,527$12,573$10,848$9,333$8,010$4,926
15 years$13,418$11,485$9,794$8,323$7,052$4,158
16 years$12,449$10,538$8,880$7,453$6,233$3,521
17 years$11,595$9,705$8,080$6,696$5,527$2,989
18 years$10,837$8,968$7,376$6,035$4,914$2,542
19 years$10,159$8,311$6,752$5,453$4,380$2,166
20 years$9,550$7,723$6,197$4,938$3,912$1,848
21 years$9,000$7,194$5,700$4,482$3,501$1,579
22 years$8,500$6,715$5,254$4,075$3,138$1,350
23 years$8,045$6,281$4,851$3,711$2,817$1,156
24 years$7,628$5,884$4,486$3,385$2,532$990
25 years$7,245$5,522$4,155$3,091$2,278$849
26 years$6,892$5,190$3,854$2,827$2,052$728
27 years$6,565$4,884$3,578$2,587$1,850$625
28 years$6,263$4,603$3,327$2,370$1,670$536
29 years$5,982$4,342$3,096$2,174$1,508$461
30 years$5,720$4,101$2,883$1,995$1,362$396
31 years$5,475$3,876$2,688$1,832$1,232$340
32 years$5,247$3,668$2,508$1,684$1,114$292
33 years$5,032$3,474$2,342$1,548$1,008$251
34 years$4,831$3,292$2,188$1,425$913$216
35 years$4,641$3,123$2,046$1,312$827$186
36 years$4,463$2,964$1,914$1,208$749$160
37 years$4,294$2,815$1,791$1,113$679$137
38 years$4,135$2,675$1,677$1,026$616$118
39 years$3,985$2,544$1,572$946$558$102
40 years$3,842$2,420$1,473$872$506$87
41 years$3,706$2,304$1,381$805$459$75
42 years$3,578$2,194$1,296$743$417$65
43 years$3,455$2,090$1,216$686$378$56
44 years$3,339$1,993$1,141$633$343$48
45 years$3,228$1,900$1,072$585$312$41
46 years$3,122$1,813$1,006$540$283$35
47 years$3,021$1,730$946$499$257$31
48 years$2,924$1,651$889$461$233$26
49 years$2,832$1,577$835$426$212$23
50 years$2,744$1,506$785$394$193$19

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $2,810,000, adding $4,746 every year, while hoping to spend $29,085 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: 74/21/5 Blend
56$2,810,000$2,810,000$2,810,000$2,810,000
57$3,101,515$2,952,585$2,909,030$3,329,545
58$3,386,924$3,066,316$2,975,537$3,593,914
59$3,700,469$3,184,644$3,043,296$3,879,258
60$4,044,990$3,307,765$3,112,320$4,190,985
61$4,423,616$3,435,882$3,182,619$4,531,692
62$4,839,791$3,569,207$3,254,203$4,904,238
63$5,297,312$3,707,961$3,327,082$5,311,766
64$5,800,363$3,852,376$3,401,264$5,757,740
65$6,353,550$4,002,692$3,476,757$6,245,970
66$6,961,952$4,159,163$3,553,567$6,780,653
67$7,631,161$4,322,052$3,631,701$7,366,409
68$8,367,340$4,491,634$3,711,165$8,008,325
69$9,177,281$4,668,196$3,791,961$8,712,002
70$10,068,464$4,852,039$3,874,092$9,483,607
71$11,049,134$5,043,475$3,957,561$10,329,932
72$12,128,373$5,242,833$4,042,367$11,258,456
73$13,316,190$5,450,455$4,128,509$12,277,417
74$14,623,612$5,666,697$4,215,984$13,395,886
75$16,062,790$5,891,935$4,304,789$14,623,853
76$17,647,113$6,126,558$4,394,918$15,972,323
77$19,391,333$6,370,973$4,486,362$17,453,416
78$21,311,705$6,625,608$4,579,112$19,080,482
79$23,426,144$6,890,907$4,673,156$20,868,225
80$25,754,385$7,167,337$4,768,482$22,832,844
81$28,318,179$7,455,382$4,865,072$24,992,180
82$31,141,490$7,755,553$4,962,909$27,365,888
83$34,250,726$8,068,380$5,061,971$29,975,619
84$37,674,989$8,394,418$5,162,235$32,845,226
85$41,446,342$8,734,250$5,263,675$36,000,983
86$45,600,122$9,088,481$5,366,261$39,471,839
87$50,175,264$9,457,746$5,469,960$43,289,683
88$55,214,675$9,842,709$5,574,737$47,489,649
89$60,765,633$10,244,063$5,680,553$52,110,443
90$66,880,240$10,662,535$5,787,364$57,194,710
91$73,615,907$11,098,881$5,895,123$62,789,433
92$81,035,899$11,553,896$6,003,779$68,946,376
93$89,209,932$12,028,408$6,113,277$75,722,569
94$98,214,830$12,523,285$6,223,557$83,180,851
95$108,135,251$13,039,434$6,334,554$91,390,455
96$119,064,483$13,577,804$6,446,199$100,427,660
97$131,105,330$14,139,385$6,558,416$110,376,517
98$144,371,075$14,725,217$6,671,124$121,329,629
99$158,986,556$15,336,384$6,784,238$133,389,036
100$175,089,340$15,974,021$6,897,665$146,667,164