Can I retire at age 59 with 1,520,000?

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 $1,520,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.5%
1 years$125,520$124,402$123,311$122,247$121,207$119,445
2 years$62,139$60,981$59,860$58,772$57,718$55,946
3 years$41,014$39,852$38,733$37,656$36,618$34,893
4 years$30,454$29,295$28,188$27,129$26,117$24,450
5 years$24,120$22,968$21,875$20,838$19,853$18,250
6 years$19,898$18,755$17,678$16,664$15,709$14,172
7 years$16,884$15,751$14,691$13,700$12,776$11,304
8 years$14,624$13,501$12,459$11,493$10,599$9,193
9 years$12,868$11,755$10,731$9,789$8,926$7,585
10 years$11,463$10,362$9,355$8,439$7,605$6,329
11 years$10,315$9,224$8,236$7,344$6,541$5,328
12 years$9,359$8,279$7,310$6,442$5,668$4,516
13 years$8,550$7,482$6,531$5,687$4,943$3,851
14 years$7,858$6,801$5,868$5,048$4,333$3,299
15 years$7,258$6,213$5,298$4,502$3,815$2,838
16 years$6,734$5,700$4,803$4,031$3,372$2,449
17 years$6,272$5,250$4,371$3,622$2,989$2,119
18 years$5,862$4,851$3,990$3,264$2,658$1,839
19 years$5,495$4,496$3,653$2,950$2,369$1,598
20 years$5,166$4,178$3,352$2,671$2,116$1,392
21 years$4,868$3,891$3,083$2,424$1,894$1,214
22 years$4,598$3,632$2,842$2,204$1,698$1,060
23 years$4,352$3,397$2,624$2,008$1,524$927
24 years$4,126$3,183$2,427$1,831$1,370$811
25 years$3,919$2,987$2,248$1,672$1,232$710
26 years$3,728$2,807$2,084$1,529$1,110$622
27 years$3,551$2,642$1,936$1,399$1,001$546
28 years$3,388$2,490$1,799$1,282$903$479
29 years$3,236$2,349$1,675$1,176$815$421
30 years$3,094$2,218$1,560$1,079$737$369
31 years$2,962$2,097$1,454$991$666$325
32 years$2,838$1,984$1,357$911$603$285
33 years$2,722$1,879$1,267$838$545$251
34 years$2,613$1,781$1,184$771$494$221
35 years$2,511$1,689$1,107$709$447$194
36 years$2,414$1,603$1,035$653$405$171
37 years$2,323$1,523$969$602$367$150
38 years$2,237$1,447$907$555$333$132
39 years$2,155$1,376$850$512$302$116
40 years$2,078$1,309$797$472$274$102
41 years$2,005$1,246$747$435$248$90
42 years$1,935$1,187$701$402$225$79
43 years$1,869$1,131$658$371$205$70
44 years$1,806$1,078$617$342$186$62
45 years$1,746$1,028$580$316$169$54
46 years$1,689$981$544$292$153$48
47 years$1,634$936$511$270$139$42
48 years$1,582$893$481$249$126$37
49 years$1,532$853$452$231$115$33
50 years$1,484$815$425$213$104$29

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $1,520,000, adding $2,487 every year, while hoping to spend $58,059 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: 75/12/13 Blend
58$1,520,000$1,520,000$1,520,000$1,520,000
59$1,677,605$1,597,045$1,573,485$1,798,760
60$1,786,947$1,613,526$1,564,423$1,895,568
61$1,905,495$1,628,869$1,553,111$1,994,129
62$2,034,128$1,642,956$1,539,413$2,100,551
63$2,173,811$1,655,663$1,523,185$2,215,598
64$2,325,607$1,666,857$1,504,278$2,340,111
65$2,490,682$1,676,397$1,482,535$2,475,017
66$2,670,323$1,684,131$1,457,792$2,621,336
67$2,865,944$1,689,901$1,429,875$2,780,195
68$3,079,100$1,693,536$1,398,606$2,952,835
69$3,311,504$1,694,856$1,363,795$3,140,622
70$3,565,041$1,693,667$1,325,245$3,345,065
71$3,841,785$1,689,767$1,282,751$3,567,824
72$4,144,020$1,682,938$1,236,096$3,810,730
73$4,474,260$1,672,952$1,185,055$4,075,804
74$4,835,272$1,659,564$1,129,392$4,365,269
75$5,230,103$1,642,517$1,068,861$4,681,579
76$5,662,109$1,621,535$1,003,203$5,027,438
77$6,134,983$1,596,329$932,149$5,405,826
78$6,652,794$1,566,591$855,418$5,820,030
79$7,220,020$1,531,996$772,716$6,273,671
80$7,841,596$1,492,197$683,736$6,770,743
81$8,522,954$1,446,830$588,156$7,315,647
82$9,270,078$1,395,508$485,643$7,913,235
83$10,089,560$1,337,822$375,845$8,568,857
84$10,988,657$1,273,337$258,398$9,288,408
85$11,975,366$1,201,596$132,920$10,078,389
86$13,058,494$1,122,116$0$10,945,965
87$14,247,743$1,034,382$0$11,899,171
88$15,553,799$937,853$0$12,966,262
89$16,988,437$831,958$0$14,138,439
90$18,564,624$716,090$0$15,426,344
91$20,296,648$589,611$0$16,841,706
92$22,200,249$451,845$0$18,397,448
93$24,292,767$302,079$0$20,107,812
94$26,593,308$139,559$0$21,988,493
95$29,122,918$0$0$24,056,786
96$31,904,787$0$0$26,336,572
97$34,964,463$0$0$28,864,363
98$38,330,096$0$0$31,644,995
99$42,032,700$0$0$34,704,101
100$46,106,447$0$0$38,069,921