Can I retire at age 59 with 1,810,000?

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 $1,810,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.3%
1 years$149,468$148,137$146,838$145,570$144,332$143,543
2 years$73,994$72,616$71,280$69,986$68,729$67,933
3 years$48,839$47,455$46,123$44,840$43,605$42,826
4 years$36,265$34,885$33,566$32,305$31,099$30,344
5 years$28,722$27,350$26,048$24,813$23,641$22,912
6 years$23,695$22,333$21,051$19,843$18,706$18,004
7 years$20,105$18,756$17,494$16,314$15,213$14,537
8 years$17,414$16,077$14,836$13,686$12,621$11,972
9 years$15,323$13,998$12,778$11,657$10,629$10,007
10 years$13,650$12,338$11,140$10,049$9,056$8,461
11 years$12,283$10,984$9,808$8,745$7,789$7,220
12 years$11,144$9,859$8,704$7,671$6,749$6,206
13 years$10,182$8,909$7,777$6,772$5,886$5,367
14 years$9,357$8,098$6,987$6,012$5,159$4,666
15 years$8,643$7,398$6,309$5,361$4,543$4,073
16 years$8,019$6,788$5,720$4,800$4,015$3,569
17 years$7,469$6,251$5,205$4,313$3,560$3,136
18 years$6,980$5,776$4,751$3,887$3,165$2,764
19 years$6,544$5,353$4,349$3,512$2,821$2,441
20 years$6,152$4,975$3,992$3,181$2,520$2,160
21 years$5,797$4,634$3,672$2,887$2,255$1,915
22 years$5,475$4,325$3,384$2,625$2,021$1,700
23 years$5,182$4,045$3,124$2,391$1,815$1,511
24 years$4,913$3,790$2,890$2,180$1,631$1,345
25 years$4,666$3,557$2,676$1,991$1,468$1,199
26 years$4,439$3,343$2,482$1,821$1,322$1,069
27 years$4,229$3,146$2,305$1,666$1,192$954
28 years$4,034$2,965$2,143$1,527$1,075$852
29 years$3,853$2,797$1,994$1,400$971$761
30 years$3,684$2,641$1,857$1,285$877$681
31 years$3,527$2,497$1,732$1,180$793$609
32 years$3,380$2,363$1,616$1,085$718$545
33 years$3,241$2,237$1,508$997$649$488
34 years$3,112$2,121$1,409$918$588$437
35 years$2,990$2,011$1,318$845$533$392
36 years$2,875$1,909$1,233$778$483$351
37 years$2,766$1,813$1,154$717$437$315
38 years$2,664$1,723$1,080$661$396$282
39 years$2,567$1,639$1,012$609$360$253
40 years$2,475$1,559$949$562$326$227
41 years$2,387$1,484$890$518$296$204
42 years$2,304$1,413$835$478$268$183
43 years$2,226$1,347$783$442$244$164
44 years$2,151$1,284$735$408$221$147
45 years$2,079$1,224$690$377$201$132
46 years$2,011$1,168$648$348$182$119
47 years$1,946$1,114$609$321$166$107
48 years$1,884$1,064$572$297$150$96
49 years$1,824$1,016$538$274$137$86
50 years$1,767$970$506$254$124$77

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $1,810,000, adding $5,763 every year, while hoping to spend $41,663 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: 72/17/11 Blend
58$1,810,000$1,810,000$1,810,000$1,810,000
59$2,000,565$1,904,635$1,876,580$2,139,812
60$2,160,293$1,953,633$1,895,116$2,281,689
61$2,334,917$2,003,635$1,912,877$2,431,298
62$2,525,913$2,054,647$1,929,792$2,593,985
63$2,734,905$2,106,673$1,945,789$2,771,030
64$2,963,681$2,159,716$1,960,789$2,963,846
65$3,214,212$2,213,778$1,974,710$3,173,985
66$3,488,666$2,268,857$1,987,467$3,403,160
67$3,789,432$2,324,954$1,998,970$3,653,256
68$4,119,142$2,382,064$2,009,123$3,926,348
69$4,480,692$2,440,183$2,017,827$4,224,723
70$4,877,275$2,499,305$2,024,976$4,550,901
71$5,312,405$2,559,418$2,030,461$4,907,657
72$5,789,954$2,620,514$2,034,165$5,298,048
73$6,314,188$2,682,577$2,035,968$5,725,441
74$6,889,803$2,745,591$2,035,741$6,193,548
75$7,521,975$2,809,538$2,033,351$6,706,455
76$8,216,406$2,874,394$2,028,657$7,268,666
77$8,979,375$2,940,135$2,021,513$7,885,143
78$9,817,801$3,006,731$2,011,763$8,561,354
79$10,739,306$3,074,151$1,999,246$9,303,321
80$11,752,287$3,142,356$1,983,793$10,117,682
81$12,865,996$3,211,307$1,965,226$11,011,751
82$14,090,625$3,280,959$1,943,359$11,993,584
83$15,437,404$3,351,261$1,917,996$13,072,062
84$16,918,704$3,422,158$1,888,934$14,256,968
85$18,548,158$3,493,589$1,855,959$15,559,082
86$20,340,784$3,565,489$1,818,848$16,990,285
87$22,313,130$3,637,784$1,777,365$18,563,667
88$24,483,429$3,710,396$1,731,267$20,293,654
89$26,871,772$3,783,238$1,680,297$22,196,140
90$29,500,292$3,856,216$1,624,187$24,288,642
91$32,393,382$3,929,230$1,562,657$26,590,463
92$35,577,914$4,002,170$1,495,413$29,122,873
93$39,083,502$4,074,917$1,422,150$31,909,312
94$42,942,773$4,147,342$1,342,546$34,975,611
95$47,191,682$4,219,308$1,256,268$38,350,232
96$51,869,845$4,290,666$1,162,964$42,064,546
97$57,020,916$4,361,255$1,062,271$46,153,117
98$62,692,998$4,430,904$953,804$50,654,038
99$68,939,094$4,499,429$837,167$55,609,289
100$75,817,611$4,566,630$711,942$61,065,127