Can I retire at age 62 with 1,320,000?

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 $1,320,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.2%
1 years$109,004$108,033$107,086$106,161$105,259$101,767
2 years$53,963$52,958$51,984$51,039$50,123$46,639
3 years$35,618$34,608$33,637$32,701$31,800$28,434
4 years$26,447$25,441$24,479$23,559$22,680$19,456
5 years$20,946$19,946$18,997$18,096$17,241$14,169
6 years$17,280$16,287$15,352$14,471$13,642$10,724
7 years$14,662$13,678$12,758$11,898$11,095$8,330
8 years$12,700$11,725$10,820$9,981$9,204$6,591
9 years$11,175$10,208$9,319$8,501$7,751$5,286
10 years$9,955$8,998$8,124$7,328$6,604$4,284
11 years$8,958$8,011$7,153$6,378$5,680$3,500
12 years$8,127$7,190$6,348$5,594$4,922$2,877
13 years$7,425$6,498$5,671$4,939$4,292$2,377
14 years$6,824$5,906$5,096$4,384$3,763$1,972
15 years$6,303$5,395$4,601$3,910$3,313$1,642
16 years$5,848$4,950$4,171$3,501$2,928$1,370
17 years$5,447$4,559$3,796$3,146$2,596$1,146
18 years$5,091$4,213$3,465$2,835$2,308$961
19 years$4,772$3,904$3,172$2,561$2,057$806
20 years$4,486$3,628$2,911$2,320$1,838$678
21 years$4,228$3,379$2,678$2,105$1,645$570
22 years$3,993$3,154$2,468$1,914$1,474$480
23 years$3,779$2,950$2,279$1,743$1,323$404
24 years$3,583$2,764$2,107$1,590$1,189$341
25 years$3,403$2,594$1,952$1,452$1,070$288
26 years$3,237$2,438$1,810$1,328$964$243
27 years$3,084$2,294$1,681$1,215$869$205
28 years$2,942$2,162$1,563$1,114$784$173
29 years$2,810$2,040$1,454$1,021$708$146
30 years$2,687$1,926$1,355$937$640$124
31 years$2,572$1,821$1,263$861$579$104
32 years$2,465$1,723$1,178$791$523$88
33 years$2,364$1,632$1,100$727$474$75
34 years$2,269$1,546$1,028$669$429$63
35 years$2,180$1,467$961$616$388$53
36 years$2,096$1,392$899$567$352$45
37 years$2,017$1,322$841$523$319$38
38 years$1,943$1,257$788$482$289$32
39 years$1,872$1,195$738$444$262$27
40 years$1,805$1,137$692$410$238$23
41 years$1,741$1,082$649$378$216$20
42 years$1,681$1,031$609$349$196$17
43 years$1,623$982$571$322$178$14
44 years$1,568$936$536$297$161$12
45 years$1,516$893$503$275$146$10
46 years$1,466$852$473$254$133$8
47 years$1,419$813$444$234$121$7
48 years$1,374$776$417$217$110$6
49 years$1,330$741$392$200$100$5
50 years$1,289$708$369$185$90$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $1,320,000, adding $6,644 every year, while hoping to spend $45,223 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: 47/37/16 Blend
61$1,320,000$1,320,000$1,320,000$1,320,000
62$1,461,493$1,391,533$1,371,073$1,523,293
63$1,562,449$1,411,601$1,368,887$1,586,936
64$1,672,186$1,431,137$1,365,112$1,650,840
65$1,791,553$1,450,067$1,359,648$1,719,220
66$1,921,482$1,468,312$1,352,387$1,792,511
67$2,063,001$1,485,787$1,343,220$1,871,195
68$2,217,240$1,502,402$1,332,030$1,955,802
69$2,385,440$1,518,062$1,318,695$2,046,920
70$2,568,971$1,532,663$1,303,087$2,145,194
71$2,769,339$1,546,097$1,285,074$2,251,343
72$2,988,203$1,558,246$1,264,515$2,366,156
73$3,227,386$1,568,987$1,241,263$2,490,506
74$3,488,900$1,578,188$1,215,165$2,625,357
75$3,774,956$1,585,707$1,186,062$2,771,775
76$4,087,991$1,591,396$1,153,784$2,930,936
77$4,430,687$1,595,095$1,118,156$3,104,138
78$4,805,998$1,596,636$1,078,996$3,292,816
79$5,217,177$1,595,839$1,036,110$3,498,554
80$5,667,807$1,592,513$989,297$3,723,099
81$6,161,833$1,586,456$938,349$3,968,383
82$6,703,602$1,577,454$883,045$4,236,537
83$7,297,898$1,565,278$823,156$4,529,912
84$7,949,994$1,549,687$758,442$4,851,108
85$8,665,697$1,530,425$688,653$5,202,991
86$9,451,403$1,507,221$613,528$5,588,724
87$10,314,158$1,479,787$532,793$6,011,802
88$11,261,723$1,447,817$446,162$6,476,078
89$12,302,649$1,410,990$353,339$6,985,808
90$13,446,354$1,368,964$254,011$7,545,684
91$14,703,216$1,321,377$147,854$8,160,889
92$16,084,665$1,267,846$34,529$8,837,139
93$17,603,297$1,207,966$0$9,580,740
94$19,272,986$1,141,309$0$10,413,406
95$21,109,019$1,067,422$0$11,335,310
96$23,128,238$985,825$0$12,349,090
97$25,349,200$896,012$0$13,464,160
98$27,792,349$797,447$0$14,690,900
99$30,480,212$689,565$0$16,040,758
100$33,437,607$571,768$0$17,526,356