Can I retire at age 60 with 1,420,000?

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 $1,420,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.5%
1 years$117,262$116,218$115,199$114,204$113,233$109,784
2 years$58,051$56,969$55,922$54,906$53,920$50,475
3 years$38,316$37,230$36,185$35,179$34,209$30,876
4 years$28,451$27,368$26,333$25,344$24,398$21,203
5 years$22,533$21,457$20,436$19,467$18,547$15,497
6 years$18,589$17,521$16,515$15,568$14,676$11,775
7 years$15,773$14,714$13,724$12,799$11,935$9,183
8 years$13,662$12,613$11,639$10,737$9,902$7,296
9 years$12,021$10,982$10,025$9,145$8,339$5,877
10 years$10,709$9,680$8,740$7,883$7,105$4,784
11 years$9,636$8,617$7,694$6,861$6,110$3,926
12 years$8,743$7,735$6,829$6,018$5,295$3,242
13 years$7,988$6,990$6,101$5,313$4,617$2,692
14 years$7,341$6,354$5,482$4,716$4,048$2,244
15 years$6,781$5,804$4,949$4,206$3,564$1,877
16 years$6,291$5,325$4,487$3,766$3,150$1,575
17 years$5,860$4,904$4,083$3,384$2,793$1,324
18 years$5,476$4,532$3,727$3,049$2,483$1,115
19 years$5,134$4,200$3,412$2,755$2,213$941
20 years$4,826$3,903$3,132$2,496$1,977$795
21 years$4,548$3,635$2,880$2,265$1,769$673
22 years$4,295$3,393$2,655$2,059$1,586$569
23 years$4,065$3,174$2,451$1,875$1,424$482
24 years$3,855$2,974$2,267$1,711$1,280$409
25 years$3,661$2,791$2,100$1,562$1,151$347
26 years$3,483$2,623$1,947$1,428$1,037$295
27 years$3,318$2,468$1,808$1,307$935$250
28 years$3,165$2,326$1,681$1,198$844$212
29 years$3,023$2,194$1,564$1,098$762$181
30 years$2,891$2,072$1,457$1,008$688$153
31 years$2,767$1,959$1,358$926$622$130
32 years$2,651$1,854$1,267$851$563$111
33 years$2,543$1,755$1,183$782$509$94
34 years$2,441$1,664$1,106$720$461$80
35 years$2,346$1,578$1,034$663$418$68
36 years$2,255$1,498$967$610$379$58
37 years$2,170$1,422$905$562$343$49
38 years$2,090$1,352$848$518$311$42
39 years$2,014$1,285$794$478$282$36
40 years$1,941$1,223$744$441$256$30
41 years$1,873$1,164$698$407$232$26
42 years$1,808$1,109$655$375$211$22
43 years$1,746$1,056$614$347$191$19
44 years$1,687$1,007$577$320$173$16
45 years$1,631$960$541$295$158$14
46 years$1,578$916$509$273$143$12
47 years$1,527$874$478$252$130$10
48 years$1,478$835$449$233$118$8
49 years$1,431$797$422$215$107$7
50 years$1,386$761$397$199$97$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $1,420,000, adding $3,170 every year, while hoping to spend $24,274 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: 55/39/6 Blend
59$1,420,000$1,420,000$1,420,000$1,420,000
60$1,568,110$1,492,850$1,470,840$1,652,125
61$1,702,230$1,540,172$1,494,286$1,756,476
62$1,849,216$1,589,000$1,517,703$1,867,056
63$2,010,356$1,639,381$1,541,066$1,986,847
64$2,187,067$1,691,364$1,564,346$2,116,729
65$2,380,909$1,745,003$1,587,513$2,257,667
66$2,593,602$1,800,348$1,610,535$2,410,721
67$2,827,040$1,857,456$1,633,379$2,577,061
68$3,083,308$1,916,381$1,656,007$2,757,971
69$3,364,705$1,977,184$1,678,383$2,954,866
70$3,673,762$2,039,923$1,700,466$3,169,302
71$4,013,267$2,104,660$1,722,213$3,402,993
72$4,386,293$2,171,460$1,743,579$3,657,823
73$4,796,222$2,240,390$1,764,516$3,935,867
74$5,246,784$2,311,516$1,784,975$4,239,411
75$5,742,086$2,384,910$1,804,901$4,570,969
76$6,286,652$2,460,645$1,824,239$4,933,311
77$6,885,469$2,538,795$1,842,930$5,329,485
78$7,544,029$2,619,438$1,860,910$5,762,848
79$8,268,384$2,702,654$1,878,114$6,237,097
80$9,065,201$2,788,526$1,894,473$6,756,303
81$9,941,827$2,877,139$1,909,913$7,324,950
82$10,906,356$2,968,581$1,924,358$7,947,973
83$11,967,706$3,062,944$1,937,726$8,630,812
84$13,135,705$3,160,320$1,949,932$9,379,455
85$14,421,179$3,260,808$1,960,887$10,200,499
86$15,836,059$3,364,508$1,970,497$11,101,210
87$17,393,490$3,471,522$1,978,661$12,089,592
88$19,107,956$3,581,957$1,985,277$13,174,462
89$20,995,419$3,695,924$1,990,236$14,365,531
90$23,073,465$3,813,537$1,993,421$15,673,498
91$25,361,471$3,934,913$1,994,713$17,110,149
92$27,880,791$4,060,174$1,993,986$18,688,468
93$30,654,954$4,189,445$1,991,107$20,422,760
94$33,709,886$4,322,855$1,985,936$22,328,783
95$37,074,158$4,460,538$1,978,328$24,423,899
96$40,779,250$4,602,632$1,968,130$26,727,235
97$44,859,852$4,749,280$1,955,182$29,259,866
98$49,354,191$4,900,629$1,939,314$32,045,012
99$54,304,390$5,056,831$1,920,353$35,108,253
100$59,756,866$5,218,043$1,898,112$38,477,777