Can I retire at age 59 with 15,400,000?

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 $15,400,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$1,271,718$1,260,390$1,249,338$1,238,551$1,228,018$1,205,690
2 years$629,563$617,838$606,475$595,457$584,770$562,355
3 years$415,540$403,764$392,429$381,515$371,002$349,198
4 years$308,549$296,809$285,588$274,860$264,602$243,577
5 years$244,371$232,702$221,628$211,119$201,146$180,961
6 years$201,600$190,019$179,108$168,834$159,160$139,836
7 years$171,061$159,577$148,840$138,807$129,440$110,983
8 years$148,168$136,787$126,228$116,442$107,383$89,788
9 years$130,371$119,098$108,720$99,183$90,432$73,689
10 years$116,142$104,979$94,785$85,497$77,052$61,147
11 years$104,507$93,457$83,447$74,408$66,268$51,181
12 years$94,819$83,882$74,057$65,265$57,426$43,138
13 years$86,627$75,805$66,165$57,620$50,077$36,565
14 years$79,612$68,904$59,450$51,148$43,897$31,137
15 years$73,538$62,945$53,675$45,615$38,650$26,617
16 years$68,228$57,751$48,664$40,844$34,159$22,826
17 years$63,548$53,187$44,283$36,698$30,288$19,628
18 years$59,392$49,147$40,424$33,072$26,931$16,916
19 years$55,678$45,549$37,006$29,883$24,004$14,608
20 years$52,340$42,326$33,963$27,065$21,441$12,635
21 years$49,323$39,425$31,239$24,563$19,187$10,945
22 years$46,585$36,802$28,792$22,334$17,198$9,492
23 years$44,088$34,420$26,584$20,340$15,438$8,240
24 years$41,803$32,249$24,586$18,551$13,876$7,160
25 years$39,704$30,264$22,771$16,942$12,487$6,227
26 years$37,769$28,444$21,119$15,491$11,247$5,418
27 years$35,981$26,769$19,611$14,179$10,141$4,718
28 years$34,323$25,224$18,231$12,991$9,150$4,110
29 years$32,783$23,796$16,966$11,913$8,262$3,582
30 years$31,348$22,473$15,803$10,933$7,465$3,123
31 years$30,008$21,244$14,732$10,041$6,749$2,724
32 years$28,754$20,101$13,746$9,228$6,105$2,376
33 years$27,579$19,036$12,834$8,486$5,525$2,073
34 years$26,475$18,042$11,992$7,808$5,003$1,810
35 years$25,437$17,113$11,211$7,188$4,531$1,580
36 years$24,459$16,242$10,488$6,620$4,105$1,379
37 years$23,535$15,427$9,817$6,099$3,721$1,205
38 years$22,663$14,661$9,193$5,622$3,373$1,052
39 years$21,837$13,941$8,613$5,183$3,059$919
40 years$21,054$13,264$8,073$4,781$2,775$803
41 years$20,312$12,626$7,570$4,411$2,517$701
42 years$19,606$12,024$7,101$4,071$2,284$613
43 years$18,936$11,457$6,663$3,758$2,073$535
44 years$18,297$10,921$6,254$3,470$1,882$468
45 years$17,689$10,414$5,873$3,204$1,708$409
46 years$17,109$9,934$5,516$2,960$1,551$357
47 years$16,555$9,481$5,182$2,735$1,408$312
48 years$16,026$9,050$4,869$2,527$1,279$273
49 years$15,520$8,643$4,577$2,335$1,162$238
50 years$15,036$8,256$4,303$2,159$1,055$208

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $15,400,000, adding $2,424 every year, while hoping to spend $54,295 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: 52/35/13 Blend
58$15,400,000$15,400,000$15,400,000$15,400,000
59$16,973,300$16,157,100$15,918,400$17,796,990
60$18,646,808$16,891,029$16,393,897$19,093,816
61$20,489,193$17,659,100$16,883,504$20,497,491
62$22,517,624$18,462,930$17,387,635$22,022,862
63$24,751,019$19,304,211$17,906,718$23,681,449
64$27,210,224$20,184,717$18,441,194$25,485,907
65$29,918,207$21,106,309$18,991,514$27,450,144
66$32,900,279$22,070,933$19,558,145$29,589,441
67$36,184,331$23,080,633$20,141,566$31,920,594
68$39,801,095$24,137,546$20,742,271$34,462,067
69$43,784,437$25,243,916$21,360,767$37,234,157
70$48,171,674$26,402,092$21,997,578$40,259,181
71$53,003,928$27,614,538$22,653,240$43,561,682
72$58,326,513$28,883,834$23,328,307$47,168,647
73$64,189,360$30,212,685$24,023,348$51,109,760
74$70,647,495$31,603,927$24,738,951$55,417,672
75$77,761,550$33,060,530$25,475,716$60,128,300
76$85,598,342$34,585,609$26,234,266$65,281,158
77$94,231,497$36,182,428$27,015,238$70,919,724
78$103,742,150$37,854,408$27,819,290$77,091,835
79$114,219,711$39,605,135$28,647,097$83,850,132
80$125,762,702$41,438,368$29,499,355$91,252,549
81$138,479,694$43,358,044$30,376,780$99,362,842
82$152,490,329$45,368,295$31,280,109$108,251,187
83$167,926,449$47,473,448$32,210,099$117,994,825
84$184,933,340$49,678,039$33,167,530$128,678,782
85$203,671,103$51,986,825$34,153,204$140,396,656
86$224,316,166$54,404,790$35,167,947$153,251,489
87$247,062,950$56,937,160$36,212,608$167,356,725
88$272,125,701$59,589,412$37,288,061$182,837,264
89$299,740,517$62,367,287$38,395,206$199,830,629
90$330,167,571$65,276,805$39,534,966$218,488,243
91$363,693,570$68,324,276$40,708,294$238,976,847
92$400,634,461$71,516,313$41,916,170$261,480,051
93$441,338,415$74,859,850$43,159,600$286,200,051
94$486,189,107$78,362,157$44,439,620$313,359,519
95$535,609,347$82,030,853$45,757,298$343,203,681
96$590,065,063$85,873,928$47,113,730$376,002,614
97$650,069,704$89,899,755$48,510,045$412,053,772
98$716,189,086$94,117,115$49,947,404$451,684,770
99$789,046,731$98,535,212$51,427,000$495,256,451
100$869,329,756$103,163,696$52,950,063$543,166,270