Can I retire at age 58 with 10,700,000?

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 $10,700,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.7%
1 years$883,596$875,725$868,047$860,552$853,233$820,028
2 years$437,424$429,277$421,382$413,727$406,301$373,249
3 years$288,719$280,537$272,662$265,079$257,774$225,915
4 years$214,381$206,225$198,428$190,974$183,847$153,423
5 years$169,790$161,683$153,988$146,687$139,757$110,847
6 years$140,073$132,026$124,445$117,306$110,585$83,208
7 years$118,854$110,875$103,415$96,444$89,935$64,081
8 years$102,948$95,041$87,704$80,905$74,610$50,254
9 years$90,582$82,750$75,539$68,913$62,833$39,939
10 years$80,696$72,940$65,857$59,403$53,536$32,061
11 years$72,612$64,934$57,979$51,699$46,043$25,937
12 years$65,881$58,281$51,455$45,347$39,900$21,111
13 years$60,189$52,669$45,972$40,034$34,794$17,265
14 years$55,315$47,875$41,306$35,538$30,500$14,174
15 years$51,094$43,735$37,294$31,694$26,854$11,673
16 years$47,405$40,126$33,812$28,378$23,734$9,637
17 years$44,153$36,954$30,768$25,498$21,044$7,973
18 years$41,266$34,147$28,087$22,979$18,712$6,607
19 years$38,685$31,648$25,712$20,763$16,678$5,483
20 years$36,366$29,408$23,597$18,805$14,897$4,555
21 years$34,270$27,393$21,705$17,067$13,331$3,788
22 years$32,367$25,570$20,005$15,518$11,950$3,152
23 years$30,633$23,915$18,471$14,132$10,727$2,625
24 years$29,045$22,407$17,082$12,889$9,641$2,187
25 years$27,586$21,028$15,822$11,771$8,676$1,823
26 years$26,242$19,763$14,674$10,763$7,815$1,520
27 years$25,000$18,599$13,626$9,852$7,046$1,268
28 years$23,848$17,526$12,667$9,026$6,357$1,058
29 years$22,778$16,534$11,788$8,277$5,741$883
30 years$21,781$15,614$10,980$7,596$5,187$737
31 years$20,850$14,761$10,236$6,977$4,690$615
32 years$19,979$13,967$9,551$6,412$4,242$514
33 years$19,162$13,227$8,917$5,896$3,839$429
34 years$18,395$12,536$8,332$5,425$3,476$358
35 years$17,674$11,890$7,790$4,994$3,148$299
36 years$16,994$11,285$7,287$4,599$2,852$250
37 years$16,353$10,718$6,821$4,238$2,585$209
38 years$15,746$10,186$6,387$3,906$2,344$174
39 years$15,172$9,686$5,984$3,602$2,125$146
40 years$14,629$9,216$5,609$3,322$1,928$122
41 years$14,113$8,772$5,259$3,065$1,749$102
42 years$13,623$8,355$4,933$2,828$1,587$85
43 years$13,157$7,960$4,629$2,611$1,440$71
44 years$12,713$7,588$4,345$2,411$1,307$59
45 years$12,290$7,236$4,080$2,226$1,187$49
46 years$11,887$6,903$3,832$2,057$1,078$41
47 years$11,503$6,587$3,600$1,900$979$35
48 years$11,135$6,288$3,383$1,756$889$29
49 years$10,783$6,005$3,180$1,623$807$24
50 years$10,447$5,736$2,990$1,500$733$20

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $10,700,000, adding $6,990 every year, while hoping to spend $29,605 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: 72/9/19 Blend
57$10,700,000$10,700,000$10,700,000$10,700,000
58$11,798,610$11,231,510$11,065,660$12,594,157
59$12,970,569$11,750,355$11,404,860$13,642,887
60$14,261,075$12,293,630$11,754,431$14,786,844
61$15,682,190$12,862,503$12,114,690$16,038,949
62$17,247,202$13,458,195$12,485,961$17,409,925
63$18,970,757$14,081,986$12,868,581$18,911,580
64$20,868,991$14,735,220$13,262,895$20,556,910
65$22,959,686$15,419,304$13,669,260$22,360,229
66$25,262,437$16,135,713$14,088,043$24,337,295
67$27,798,836$16,885,993$14,519,623$26,505,460
68$30,592,675$17,671,765$14,964,388$28,883,833
69$33,670,175$18,494,729$15,422,742$31,493,455
70$37,060,226$19,356,664$15,895,098$34,357,501
71$40,794,668$20,259,439$16,381,882$37,501,492
72$44,908,582$21,205,010$16,883,533$40,953,535
73$49,440,631$22,195,429$17,400,505$44,744,590
74$54,433,417$23,232,847$17,933,264$48,908,753
75$59,933,888$24,319,518$18,482,290$53,483,582
76$65,993,776$25,457,806$19,048,079$58,510,444
77$72,670,092$26,650,190$19,631,140$64,034,907
78$80,025,659$27,899,266$20,232,000$70,107,167
79$88,129,704$29,207,758$20,851,201$76,782,516
80$97,058,517$30,578,522$21,489,299$84,121,862
81$106,896,166$32,014,549$22,146,871$92,192,306
82$117,735,292$33,518,979$22,824,508$101,067,765
83$129,677,984$35,095,101$23,522,821$110,829,671
84$142,836,742$36,746,365$24,242,439$121,567,735
85$157,335,539$38,476,386$24,984,010$133,380,792
86$173,310,990$40,288,955$25,748,201$146,377,726
87$190,913,645$42,188,048$26,535,700$160,678,501
88$210,309,407$44,177,832$27,347,215$176,415,281
89$231,681,097$46,262,677$28,183,477$193,733,683
90$255,230,183$48,447,162$29,045,239$212,794,140
91$281,178,682$50,736,093$29,933,274$233,773,412
92$309,771,250$53,134,504$30,848,381$256,866,253
93$341,277,499$55,647,676$31,791,383$282,287,245
94$375,994,537$58,281,146$32,763,128$310,272,814
95$414,249,775$61,040,717$33,764,488$341,083,461
96$456,404,017$63,932,477$34,796,363$375,006,213
97$502,854,866$66,962,808$35,859,681$412,357,330
98$554,040,477$70,138,400$36,955,395$453,485,280
99$610,443,694$73,466,270$38,084,489$498,774,028
100$672,596,609$76,953,776$39,247,977$548,646,649