Can I retire at age 59 with 1,920,000?

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 $1,920,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.2%
1 years$158,552$157,140$155,762$154,417$153,103$151,065
2 years$78,491$77,029$75,612$74,239$72,906$70,856
3 years$51,808$50,339$48,926$47,566$46,255$44,256
4 years$38,468$37,005$35,606$34,268$32,989$31,058
5 years$30,467$29,012$27,632$26,321$25,078$23,219
6 years$25,135$23,691$22,330$21,049$19,843$18,060
7 years$21,327$19,895$18,557$17,306$16,138$14,430
8 years$18,473$17,054$15,738$14,517$13,388$11,755
9 years$16,254$14,849$13,555$12,366$11,275$9,717
10 years$14,480$13,088$11,817$10,659$9,607$8,122
11 years$13,029$11,652$10,404$9,277$8,262$6,850
12 years$11,822$10,458$9,233$8,137$7,160$5,818
13 years$10,800$9,451$8,249$7,184$6,243$4,970
14 years$9,926$8,591$7,412$6,377$5,473$4,267
15 years$9,168$7,848$6,692$5,687$4,819$3,677
16 years$8,506$7,200$6,067$5,092$4,259$3,180
17 years$7,923$6,631$5,521$4,575$3,776$2,758
18 years$7,405$6,127$5,040$4,123$3,358$2,398
19 years$6,942$5,679$4,614$3,726$2,993$2,089
20 years$6,525$5,277$4,234$3,374$2,673$1,823
21 years$6,149$4,915$3,895$3,062$2,392$1,593
22 years$5,808$4,588$3,590$2,784$2,144$1,395
23 years$5,497$4,291$3,314$2,536$1,925$1,222
24 years$5,212$4,021$3,065$2,313$1,730$1,072
25 years$4,950$3,773$2,839$2,112$1,557$941
26 years$4,709$3,546$2,633$1,931$1,402$827
27 years$4,486$3,337$2,445$1,768$1,264$727
28 years$4,279$3,145$2,273$1,620$1,141$639
29 years$4,087$2,967$2,115$1,485$1,030$563
30 years$3,908$2,802$1,970$1,363$931$495
31 years$3,741$2,649$1,837$1,252$841$436
32 years$3,585$2,506$1,714$1,151$761$385
33 years$3,438$2,373$1,600$1,058$689$339
34 years$3,301$2,249$1,495$973$624$299
35 years$3,171$2,134$1,398$896$565$264
36 years$3,049$2,025$1,308$825$512$232
37 years$2,934$1,923$1,224$760$464$205
38 years$2,825$1,828$1,146$701$421$181
39 years$2,723$1,738$1,074$646$381$160
40 years$2,625$1,654$1,006$596$346$141
41 years$2,532$1,574$944$550$314$124
42 years$2,444$1,499$885$508$285$110
43 years$2,361$1,428$831$469$258$97
44 years$2,281$1,362$780$433$235$86
45 years$2,205$1,298$732$400$213$76
46 years$2,133$1,239$688$369$193$67
47 years$2,064$1,182$646$341$176$59
48 years$1,998$1,128$607$315$159$52
49 years$1,935$1,078$571$291$145$46
50 years$1,875$1,029$536$269$132$41

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $1,920,000, adding $3,768 every year, while hoping to spend $26,276 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: 68/8/24 Blend
58$1,920,000$1,920,000$1,920,000$1,920,000
59$2,119,727$2,017,967$1,988,207$2,250,625
60$2,307,981$2,088,890$2,026,854$2,409,823
61$2,514,557$2,162,407$2,065,916$2,580,553
62$2,741,296$2,238,618$2,105,377$2,766,719
63$2,990,224$2,317,627$2,145,224$2,969,846
64$3,263,577$2,399,541$2,185,439$3,191,614
65$3,563,815$2,484,471$2,226,004$3,433,870
66$3,893,649$2,572,535$2,266,900$3,698,652
67$4,256,065$2,663,853$2,308,105$3,988,202
68$4,654,353$2,758,551$2,349,596$4,304,991
69$5,092,138$2,856,761$2,391,348$4,651,739
70$5,573,412$2,958,620$2,433,335$5,031,444
71$6,102,576$3,064,268$2,475,528$5,447,408
72$6,684,476$3,173,854$2,517,895$5,903,266
73$7,324,452$3,287,532$2,560,404$6,403,026
74$8,028,388$3,405,463$2,603,019$6,951,102
75$8,802,765$3,527,812$2,645,702$7,552,354
76$9,654,727$3,654,755$2,688,413$8,212,141
77$10,592,142$3,786,471$2,731,107$8,936,364
78$11,623,682$3,923,149$2,773,741$9,731,525
79$12,758,900$4,064,985$2,816,263$10,604,787
80$14,008,322$4,212,184$2,858,622$11,564,043
81$15,383,548$4,364,958$2,900,763$12,617,988
82$16,897,357$4,523,529$2,942,626$13,776,205
83$18,563,833$4,688,127$2,984,150$15,049,250
84$20,398,492$4,858,994$3,025,267$16,448,754
85$22,418,433$5,036,379$3,065,908$17,987,534
86$24,642,495$5,220,544$3,105,998$19,679,712
87$27,091,440$5,411,760$3,145,459$21,540,848
88$29,788,142$5,610,311$3,184,207$23,588,088
89$32,757,809$5,816,493$3,222,154$25,840,323
90$36,028,217$6,030,613$3,259,208$28,318,372
91$39,629,974$6,252,992$3,295,270$31,045,173
92$43,596,806$6,483,964$3,330,237$34,046,003
93$47,965,880$6,723,878$3,364,000$37,348,713
94$52,778,149$6,973,096$3,396,443$40,983,995
95$58,078,741$7,231,999$3,427,444$44,985,669
96$63,917,386$7,500,980$3,456,877$49,391,002
97$70,348,883$7,780,452$3,484,606$54,241,058
98$77,433,618$8,070,843$3,510,489$59,581,091
99$85,238,134$8,372,602$3,534,378$65,460,965
100$93,835,759$8,686,195$3,556,116$71,935,630