Can I retire at age 59 with 562,000?

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 $562,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.3%
1 years$46,409$45,996$45,593$45,199$44,815$43,139
2 years$22,975$22,547$22,132$21,730$21,340$19,671
3 years$15,164$14,735$14,321$13,923$13,539$11,929
4 years$11,260$10,832$10,422$10,031$9,656$8,118
5 years$8,918$8,492$8,088$7,704$7,341$5,877
6 years$7,357$6,934$6,536$6,161$5,808$4,422
7 years$6,243$5,824$5,432$5,066$4,724$3,413
8 years$5,407$4,992$4,607$4,249$3,919$2,683
9 years$4,758$4,346$3,968$3,620$3,300$2,137
10 years$4,238$3,831$3,459$3,120$2,812$1,720
11 years$3,814$3,411$3,045$2,715$2,418$1,395
12 years$3,460$3,061$2,703$2,382$2,096$1,139
13 years$3,161$2,766$2,415$2,103$1,827$934
14 years$2,905$2,515$2,170$1,867$1,602$769
15 years$2,684$2,297$1,959$1,665$1,410$635
16 years$2,490$2,108$1,776$1,491$1,247$526
17 years$2,319$1,941$1,616$1,339$1,105$436
18 years$2,167$1,794$1,475$1,207$983$363
19 years$2,032$1,662$1,350$1,091$876$302
20 years$1,910$1,545$1,239$988$782$252
21 years$1,800$1,439$1,140$896$700$210
22 years$1,700$1,343$1,051$815$628$175
23 years$1,609$1,256$970$742$563$146
24 years$1,526$1,177$897$677$506$122
25 years$1,449$1,104$831$618$456$102
26 years$1,378$1,038$771$565$410$86
27 years$1,313$977$716$517$370$72
28 years$1,253$921$665$474$334$60
29 years$1,196$868$619$435$302$50
30 years$1,144$820$577$399$272$42
31 years$1,095$775$538$366$246$35
32 years$1,049$734$502$337$223$29
33 years$1,006$695$468$310$202$25
34 years$966$658$438$285$183$21
35 years$928$625$409$262$165$17
36 years$893$593$383$242$150$15
37 years$859$563$358$223$136$12
38 years$827$535$335$205$123$10
39 years$797$509$314$189$112$9
40 years$768$484$295$174$101$7
41 years$741$461$276$161$92$6
42 years$716$439$259$149$83$5
43 years$691$418$243$137$76$4
44 years$668$399$228$127$69$4
45 years$646$380$214$117$62$3
46 years$624$363$201$108$57$2
47 years$604$346$189$100$51$2
48 years$585$330$178$92$47$2
49 years$566$315$167$85$42$1
50 years$549$301$157$79$39$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $562,000, adding $5,438 every year, while hoping to spend $46,203 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: 40/43/17 Blend
58$562,000$562,000$562,000$562,000
59$624,933$595,147$586,436$646,579
60$639,517$575,150$556,922$642,502
61$654,039$552,624$524,871$633,216
62$668,446$527,397$490,149$622,195
63$682,674$499,287$452,616$609,304
64$696,655$468,099$412,126$594,399
65$710,308$433,630$368,526$577,328
66$723,545$395,664$321,658$557,925
67$736,267$353,972$271,354$536,015
68$748,364$308,314$217,441$511,410
69$759,709$258,433$159,738$483,907
70$770,164$204,062$98,054$453,291
71$779,575$144,914$32,192$419,331
72$787,767$80,691$0$381,778
73$794,547$11,073$0$347,276
74$799,702$0$0$315,311
75$802,993$0$0$310,185
76$804,153$0$0$309,318
77$802,888$0$0$307,338
78$798,870$0$0$304,100
79$791,736$0$0$299,442
80$781,084$0$0$293,185
81$766,465$0$0$285,131
82$747,385$0$0$275,060
83$723,295$0$0$262,728
84$693,588$0$0$247,866
85$657,591$0$0$230,175
86$614,559$0$0$209,327
87$563,671$0$0$184,956
88$504,014$0$0$156,658
89$434,582$0$0$123,989
90$354,261$0$0$86,455
91$261,821$0$0$43,512
92$155,902$0$0$0
93$35,002$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0