Can I retire at age 59 with 11,700,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $11,700,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.6%
1 years$966,175$957,569$949,172$940,977$932,974$919,032
2 years$478,304$469,397$460,763$452,393$444,274$430,259
3 years$315,702$306,756$298,144$289,852$281,865$268,213
4 years$234,417$225,498$216,973$208,822$201,029$187,845
5 years$185,659$176,793$168,380$160,396$152,819$140,142
6 years$153,164$144,365$136,076$128,270$120,920$108,764
7 years$129,962$121,237$113,080$105,458$98,341$86,710
8 years$112,569$103,923$95,901$88,466$81,583$70,476
9 years$99,048$90,484$82,599$75,353$68,705$58,116
10 years$88,237$79,757$72,012$64,955$58,540$48,461
11 years$79,398$71,003$63,398$56,530$50,346$40,767
12 years$72,038$63,728$56,264$49,585$43,629$34,538
13 years$65,814$57,592$50,268$43,776$38,045$29,429
14 years$60,484$52,349$45,166$38,859$33,350$25,196
15 years$55,870$47,822$40,779$34,656$29,364$21,657
16 years$51,835$43,876$36,972$31,030$25,952$18,677
17 years$48,280$40,408$33,643$27,881$23,011$16,152
18 years$45,122$37,339$30,712$25,126$20,460$14,001
19 years$42,301$34,605$28,115$22,704$18,237$12,162
20 years$39,765$32,157$25,803$20,562$16,289$10,583
21 years$37,473$29,953$23,734$18,662$14,577$9,222
22 years$35,392$27,960$21,874$16,968$13,066$8,047
23 years$33,495$26,150$20,197$15,453$11,729$7,030
24 years$31,759$24,501$18,679$14,094$10,542$6,147
25 years$30,164$22,993$17,300$12,871$9,487$5,379
26 years$28,695$21,610$16,045$11,769$8,545$4,711
27 years$27,336$20,337$14,899$10,772$7,704$4,128
28 years$26,077$19,164$13,851$9,870$6,952$3,620
29 years$24,906$18,079$12,889$9,051$6,277$3,175
30 years$23,816$17,074$12,006$8,306$5,672$2,787
31 years$22,798$16,140$11,193$7,629$5,128$2,447
32 years$21,846$15,272$10,443$7,011$4,638$2,149
33 years$20,953$14,463$9,751$6,447$4,198$1,888
34 years$20,114$13,707$9,111$5,932$3,801$1,659
35 years$19,326$13,001$8,518$5,461$3,442$1,458
36 years$18,582$12,340$7,968$5,029$3,119$1,281
37 years$17,881$11,720$7,458$4,634$2,827$1,127
38 years$17,218$11,138$6,984$4,271$2,563$991
39 years$16,590$10,592$6,543$3,938$2,324$871
40 years$15,996$10,077$6,133$3,632$2,108$766
41 years$15,432$9,592$5,751$3,351$1,912$674
42 years$14,896$9,135$5,395$3,093$1,735$593
43 years$14,386$8,704$5,062$2,855$1,575$522
44 years$13,901$8,297$4,752$2,636$1,430$459
45 years$13,439$7,912$4,462$2,435$1,298$404
46 years$12,998$7,548$4,190$2,249$1,178$355
47 years$12,578$7,203$3,937$2,078$1,070$313
48 years$12,176$6,876$3,700$1,920$972$275
49 years$11,791$6,566$3,477$1,774$883$242
50 years$11,423$6,272$3,269$1,640$802$213

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $11,700,000, adding $2,168 every year, while hoping to spend $39,185 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: 52/22/26 Blend
58$11,700,000$11,700,000$11,700,000$11,700,000
59$12,895,636$12,275,536$12,094,186$13,472,330
60$14,169,299$12,835,345$12,457,649$14,432,235
61$15,571,561$13,421,271$12,831,974$15,471,687
62$17,115,500$14,034,553$13,217,485$16,601,648
63$18,815,523$14,676,488$13,614,513$17,830,762
64$20,687,507$15,348,437$14,023,400$19,168,532
65$22,748,947$16,051,824$14,444,498$20,625,409
66$25,019,120$16,788,144$14,878,169$22,212,879
67$27,519,268$17,558,961$15,324,786$23,943,579
68$30,272,801$18,365,917$15,784,733$25,831,403
69$33,305,510$19,210,730$16,258,405$27,891,635
70$36,645,819$20,095,204$16,746,209$30,141,088
71$40,325,049$21,021,225$17,248,563$32,598,259
72$44,377,713$21,990,774$17,765,899$35,283,498
73$48,841,844$23,005,926$18,298,661$38,219,197
74$53,759,350$24,068,855$18,847,304$41,429,996
75$59,176,415$25,181,840$19,412,300$44,943,012
76$65,143,929$26,347,269$19,994,131$48,788,090
77$71,717,972$27,567,648$20,593,297$52,998,077
78$78,960,343$28,845,600$21,210,310$57,609,129
79$86,939,140$30,183,877$21,845,698$62,661,048
80$95,729,407$31,585,362$22,500,003$68,197,648
81$105,413,839$33,053,077$23,173,786$74,267,164
82$116,083,564$34,590,192$23,867,622$80,922,702
83$127,839,003$36,200,026$24,582,103$88,222,733
84$140,790,817$37,886,063$25,317,838$96,231,637
85$155,060,951$39,651,951$26,075,457$105,020,307
86$170,783,787$41,501,516$26,855,604$114,666,803
87$188,107,411$43,438,767$27,658,944$125,257,091
88$207,195,010$45,467,910$28,486,162$136,885,836
89$228,226,415$47,593,352$29,337,962$149,657,296
90$251,399,795$49,819,711$30,215,069$163,686,290
91$276,933,529$52,151,832$31,118,229$179,099,278
92$305,068,269$54,594,792$32,048,210$196,035,540
93$336,069,210$57,153,915$33,005,803$214,648,485
94$370,228,592$59,834,779$33,991,820$235,107,085
95$407,868,461$62,643,236$35,007,098$257,597,460
96$449,343,709$65,585,419$36,052,500$282,324,625
97$495,045,420$68,667,757$37,128,912$309,514,409
98$545,404,568$71,896,993$38,237,246$339,415,579
99$600,896,082$75,280,193$39,378,442$372,302,171
100$662,043,328$78,824,769$40,553,465$408,476,066