Can I retire at age 59 with 1,950,000?

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 $1,950,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.6%
1 years$161,029$159,595$158,195$156,829$155,496$153,172
2 years$79,717$78,233$76,794$75,399$74,046$71,710
3 years$52,617$51,126$49,691$48,309$46,978$44,702
4 years$39,070$37,583$36,162$34,804$33,505$31,308
5 years$30,943$29,466$28,063$26,733$25,470$23,357
6 years$25,527$24,061$22,679$21,378$20,153$18,127
7 years$21,660$20,206$18,847$17,576$16,390$14,452
8 years$18,761$17,320$15,983$14,744$13,597$11,746
9 years$16,508$15,081$13,767$12,559$11,451$9,686
10 years$14,706$13,293$12,002$10,826$9,757$8,077
11 years$13,233$11,834$10,566$9,422$8,391$6,794
12 years$12,006$10,621$9,377$8,264$7,271$5,756
13 years$10,969$9,599$8,378$7,296$6,341$4,905
14 years$10,081$8,725$7,528$6,477$5,558$4,199
15 years$9,312$7,970$6,797$5,776$4,894$3,609
16 years$8,639$7,313$6,162$5,172$4,325$3,113
17 years$8,047$6,735$5,607$4,647$3,835$2,692
18 years$7,520$6,223$5,119$4,188$3,410$2,334
19 years$7,050$5,768$4,686$3,784$3,039$2,027
20 years$6,627$5,359$4,300$3,427$2,715$1,764
21 years$6,245$4,992$3,956$3,110$2,430$1,537
22 years$5,899$4,660$3,646$2,828$2,178$1,341
23 years$5,583$4,358$3,366$2,575$1,955$1,172
24 years$5,293$4,084$3,113$2,349$1,757$1,024
25 years$5,027$3,832$2,883$2,145$1,581$897
26 years$4,782$3,602$2,674$1,961$1,424$785
27 years$4,556$3,390$2,483$1,795$1,284$688
28 years$4,346$3,194$2,308$1,645$1,159$603
29 years$4,151$3,013$2,148$1,508$1,046$529
30 years$3,969$2,846$2,001$1,384$945$464
31 years$3,800$2,690$1,865$1,271$855$408
32 years$3,641$2,545$1,741$1,169$773$358
33 years$3,492$2,410$1,625$1,075$700$315
34 years$3,352$2,285$1,518$989$633$276
35 years$3,221$2,167$1,420$910$574$243
36 years$3,097$2,057$1,328$838$520$214
37 years$2,980$1,953$1,243$772$471$188
38 years$2,870$1,856$1,164$712$427$165
39 years$2,765$1,765$1,091$656$387$145
40 years$2,666$1,679$1,022$605$351$128
41 years$2,572$1,599$958$559$319$112
42 years$2,483$1,523$899$515$289$99
43 years$2,398$1,451$844$476$262$87
44 years$2,317$1,383$792$439$238$77
45 years$2,240$1,319$744$406$216$67
46 years$2,166$1,258$698$375$196$59
47 years$2,096$1,200$656$346$178$52
48 years$2,029$1,146$617$320$162$46
49 years$1,965$1,094$580$296$147$40
50 years$1,904$1,045$545$273$134$36

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $1,950,000, adding $2,937 every year, while hoping to spend $52,260 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: 44/32/24 Blend
58$1,950,000$1,950,000$1,950,000$1,950,000
59$2,151,930$2,048,580$2,018,355$2,231,520
60$2,315,822$2,093,356$2,030,365$2,333,020
61$2,494,680$2,138,574$2,041,027$2,437,688
62$2,689,975$2,184,202$2,050,239$2,550,108
63$2,903,326$2,230,202$2,057,895$2,671,026
64$3,136,517$2,276,533$2,063,887$2,801,266
65$3,391,511$2,323,152$2,068,095$2,941,736
66$3,670,468$2,370,010$2,070,400$3,093,438
67$3,975,770$2,417,054$2,070,672$3,257,477
68$4,310,036$2,464,227$2,068,777$3,435,070
69$4,676,152$2,511,467$2,064,574$3,627,561
70$5,077,296$2,558,706$2,057,914$3,836,432
71$5,516,969$2,605,871$2,048,643$4,063,318
72$5,999,025$2,652,884$2,036,597$4,310,019
73$6,527,710$2,699,659$2,021,607$4,578,525
74$7,107,699$2,746,105$2,003,493$4,871,028
75$7,744,142$2,792,123$1,982,069$5,189,946
76$8,442,714$2,837,606$1,957,138$5,537,945
77$9,209,664$2,882,441$1,928,495$5,917,966
78$10,051,875$2,926,506$1,895,924$6,333,254
79$10,976,930$2,969,669$1,859,202$6,787,385
80$11,993,184$3,011,790$1,818,092$7,284,305
81$13,109,838$3,052,717$1,772,348$7,828,364
82$14,337,032$3,092,290$1,721,712$8,424,360
83$15,685,934$3,130,338$1,665,914$9,077,585
84$17,168,850$3,166,675$1,604,673$9,793,874
85$18,799,336$3,201,105$1,537,693$10,579,661
86$20,592,329$3,233,420$1,464,666$11,442,042
87$22,564,284$3,263,395$1,385,269$12,388,841
88$24,733,331$3,290,792$1,299,166$13,428,686
89$27,119,448$3,315,357$1,206,005$14,571,091
90$29,744,643$3,336,821$1,105,418$15,826,546
91$32,633,166$3,354,895$997,019$17,206,618
92$35,811,738$3,369,274$880,408$18,724,060
93$39,309,799$3,379,632$755,165$20,392,936
94$43,159,788$3,385,623$620,853$22,228,749
95$47,397,448$3,386,880$477,013$24,248,595
96$52,062,163$3,383,013$323,168$26,471,320
97$57,197,330$3,373,606$158,821$28,917,704
98$62,850,765$3,358,221$0$31,610,657
99$69,075,160$3,336,390$0$34,579,678
100$75,928,571$3,307,619$0$37,892,049