Can I retire at age 59 with 12,900,000?

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 $12,900,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.2%
1 years$1,065,270$1,055,781$1,046,523$1,037,487$1,028,664$1,019,194
2 years$527,361$517,540$508,021$498,792$489,840$480,299
3 years$348,082$338,218$328,723$319,581$310,775$301,458
4 years$258,460$248,626$239,226$230,240$221,647$212,627
5 years$204,701$194,926$185,649$176,846$168,493$159,795
6 years$168,873$159,172$150,032$141,425$133,322$124,958
7 years$143,292$133,672$124,678$116,274$108,427$100,400
8 years$124,114$114,582$105,736$97,539$89,951$82,261
9 years$109,207$99,764$91,071$83,082$75,751$68,396
10 years$97,287$87,937$79,398$71,617$64,544$57,519
11 years$87,542$78,285$69,900$62,328$55,510$48,809
12 years$79,426$70,265$62,035$54,670$48,104$41,721
13 years$72,564$63,499$55,424$48,266$41,947$35,876
14 years$66,688$57,718$49,799$42,845$36,771$31,002
15 years$61,600$52,727$44,962$38,210$32,376$26,902
16 years$57,152$48,376$40,764$34,213$28,614$23,426
17 years$53,231$44,552$37,094$30,740$25,371$20,459
18 years$49,750$41,168$33,862$27,703$22,559$17,914
19 years$46,639$38,154$30,999$25,032$20,107$15,720
20 years$43,843$35,455$28,449$22,671$17,960$13,821
21 years$41,316$33,025$26,168$20,576$16,072$12,171
22 years$39,022$30,828$24,118$18,708$14,407$10,733
23 years$36,931$28,832$22,268$17,038$12,932$9,477
24 years$35,017$27,014$20,595$15,539$11,624$8,377
25 years$33,258$25,351$19,075$14,192$10,460$7,412
26 years$31,638$23,826$17,691$12,976$9,422$6,564
27 years$30,140$22,423$16,427$11,877$8,494$5,817
28 years$28,751$21,129$15,271$10,882$7,665$5,158
29 years$27,461$19,933$14,211$9,979$6,921$4,576
30 years$26,259$18,825$13,237$9,158$6,254$4,063
31 years$25,136$17,796$12,341$8,411$5,654$3,608
32 years$24,086$16,838$11,514$7,730$5,114$3,206
33 years$23,102$15,946$10,751$7,108$4,628$2,849
34 years$22,178$15,113$10,045$6,540$4,190$2,533
35 years$21,308$14,335$9,391$6,021$3,795$2,252
36 years$20,488$13,606$8,785$5,545$3,439$2,004
37 years$19,715$12,922$8,223$5,109$3,117$1,783
38 years$18,984$12,281$7,700$4,709$2,826$1,586
39 years$18,292$11,678$7,214$4,342$2,562$1,412
40 years$17,636$11,111$6,762$4,005$2,324$1,257
41 years$17,014$10,576$6,341$3,695$2,109$1,119
42 years$16,424$10,072$5,948$3,410$1,913$996
43 years$15,862$9,597$5,581$3,148$1,736$887
44 years$15,327$9,148$5,239$2,907$1,576$790
45 years$14,817$8,723$4,919$2,684$1,431$704
46 years$14,332$8,322$4,620$2,479$1,299$627
47 years$13,868$7,941$4,341$2,291$1,180$558
48 years$13,424$7,581$4,079$2,117$1,071$497
49 years$13,001$7,240$3,834$1,956$973$443
50 years$12,595$6,916$3,605$1,808$884$395

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $12,900,000, adding $2,806 every year, while hoping to spend $30,337 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: 55/24/21 Blend
58$12,900,000$12,900,000$12,900,000$12,900,000
59$14,218,694$13,534,994$13,335,044$14,919,475
60$15,636,723$14,165,931$13,749,490$16,030,371
61$17,198,374$14,826,766$14,176,803$17,236,077
62$18,918,264$15,518,934$14,617,382$18,548,462
63$20,812,501$16,243,936$15,071,638$19,977,756
64$22,898,834$17,003,347$15,539,997$21,535,206
65$25,196,823$17,798,819$16,022,894$23,233,177
66$27,728,019$18,632,081$16,520,781$25,085,264
67$30,516,172$19,504,948$17,034,122$27,106,422
68$33,587,453$20,419,322$17,563,397$29,313,094
69$36,970,702$21,377,198$18,109,100$31,723,370
70$40,697,699$22,380,665$18,671,739$34,357,149
71$44,803,462$23,431,916$19,251,841$37,236,321
72$49,326,584$24,533,248$19,849,946$40,384,973
73$54,309,588$25,687,070$20,466,612$43,829,607
74$59,799,337$26,895,908$21,102,415$47,599,386
75$65,847,471$28,162,409$21,757,947$51,726,406
76$72,510,896$29,489,349$22,433,821$56,245,988
77$79,852,320$30,879,640$23,130,666$61,197,009
78$87,940,846$32,336,332$23,849,133$66,622,263
79$96,852,625$33,862,626$24,589,892$72,568,856
80$106,671,573$35,461,874$25,353,634$79,088,643
81$117,490,163$37,137,595$26,141,070$86,238,713
82$129,410,299$38,893,477$26,952,935$94,081,917
83$142,544,277$40,733,385$27,789,986$102,687,456
84$157,015,846$42,661,373$28,653,003$112,131,525
85$172,961,374$44,681,693$29,542,791$122,498,021
86$190,531,139$46,798,800$30,460,179$133,879,329
87$209,890,742$49,017,369$31,406,022$146,377,183
88$231,222,676$51,342,298$32,381,202$160,103,616
89$254,728,044$53,778,726$33,386,628$175,182,009
90$280,628,460$56,332,039$34,423,235$191,748,241
91$309,168,141$59,007,887$35,491,991$209,951,963
92$340,616,210$61,812,191$36,593,891$229,957,999
93$375,269,239$64,751,164$37,729,962$251,947,888
94$413,454,047$67,831,317$38,901,262$276,121,585
95$455,530,787$71,059,479$40,108,881$302,699,333
96$501,896,344$74,442,810$41,353,945$331,923,733
97$552,988,082$77,988,819$42,637,614$364,062,012
98$609,287,975$81,705,379$43,961,082$399,408,537
99$671,327,152$85,600,747$45,325,582$438,287,572
100$739,690,917$89,683,579$46,732,385$481,056,325