Can I retire at age 62 with 972,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $972,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.9%
1 years$80,267$79,552$78,854$78,173$77,509$75,635
2 years$39,736$38,996$38,279$37,583$36,909$35,032
3 years$26,228$25,484$24,769$24,080$23,417$21,596
4 years$19,475$18,734$18,025$17,348$16,701$14,950
5 years$15,424$14,687$13,988$13,325$12,696$11,020
6 years$12,724$11,993$11,305$10,656$10,046$8,446
7 years$10,797$10,072$9,394$8,761$8,170$6,647
8 years$9,352$8,634$7,967$7,349$6,778$5,331
9 years$8,229$7,517$6,862$6,260$5,708$4,336
10 years$7,330$6,626$5,983$5,396$4,863$3,565
11 years$6,596$5,899$5,267$4,696$4,183$2,956
12 years$5,985$5,294$4,674$4,119$3,625$2,467
13 years$5,468$4,785$4,176$3,637$3,161$2,070
14 years$5,025$4,349$3,752$3,228$2,771$1,745
15 years$4,641$3,973$3,388$2,879$2,439$1,476
16 years$4,306$3,645$3,072$2,578$2,156$1,253
17 years$4,011$3,357$2,795$2,316$1,912$1,066
18 years$3,749$3,102$2,551$2,087$1,700$908
19 years$3,514$2,875$2,336$1,886$1,515$776
20 years$3,304$2,671$2,144$1,708$1,353$663
21 years$3,113$2,488$1,972$1,550$1,211$568
22 years$2,940$2,323$1,817$1,410$1,086$487
23 years$2,783$2,172$1,678$1,284$974$418
24 years$2,638$2,035$1,552$1,171$876$359
25 years$2,506$1,910$1,437$1,069$788$308
26 years$2,384$1,795$1,333$978$710$265
27 years$2,271$1,690$1,238$895$640$228
28 years$2,166$1,592$1,151$820$578$196
29 years$2,069$1,502$1,071$752$521$169
30 years$1,979$1,418$997$690$471$145
31 years$1,894$1,341$930$634$426$125
32 years$1,815$1,269$868$582$385$108
33 years$1,741$1,202$810$536$349$93
34 years$1,671$1,139$757$493$316$80
35 years$1,606$1,080$708$454$286$69
36 years$1,544$1,025$662$418$259$60
37 years$1,485$974$620$385$235$51
38 years$1,430$925$580$355$213$44
39 years$1,378$880$544$327$193$38
40 years$1,329$837$510$302$175$33
41 years$1,282$797$478$278$159$28
42 years$1,237$759$448$257$144$25
43 years$1,195$723$421$237$131$21
44 years$1,155$689$395$219$119$18
45 years$1,116$657$371$202$108$16
46 years$1,080$627$348$187$98$14
47 years$1,045$598$327$173$89$12
48 years$1,012$571$307$159$81$10
49 years$980$545$289$147$73$9
50 years$949$521$272$136$67$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $972,000, adding $5,984 every year, while hoping to spend $22,876 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: 53/35/12 Blend
61$972,000$972,000$972,000$972,000
62$1,077,316$1,025,800$1,010,734$1,130,727
63$1,162,863$1,051,725$1,020,254$1,193,685
64$1,256,368$1,078,153$1,029,326$1,259,184
65$1,358,620$1,105,085$1,037,911$1,329,918
66$1,470,486$1,132,521$1,045,968$1,406,388
67$1,592,921$1,160,460$1,053,453$1,489,147
68$1,726,977$1,188,899$1,060,321$1,578,802
69$1,873,810$1,217,838$1,066,524$1,676,023
70$2,034,698$1,247,270$1,072,011$1,781,547
71$2,211,043$1,277,192$1,076,729$1,896,185
72$2,404,392$1,307,598$1,080,623$2,020,833
73$2,616,450$1,338,480$1,083,634$2,156,476
74$2,849,092$1,369,830$1,085,700$2,304,198
75$3,104,385$1,401,637$1,086,756$2,465,195
76$3,384,606$1,433,891$1,086,736$2,640,783
77$3,692,262$1,466,577$1,085,568$2,832,415
78$4,030,115$1,499,682$1,083,177$3,041,688
79$4,401,208$1,533,188$1,079,485$3,270,365
80$4,808,894$1,567,076$1,074,409$3,520,385
81$5,256,864$1,601,326$1,067,865$3,793,888
82$5,749,187$1,635,915$1,059,762$4,093,229
83$6,290,346$1,670,816$1,050,005$4,421,006
84$6,885,276$1,706,001$1,038,496$4,780,079
85$7,539,420$1,741,440$1,025,131$5,173,603
86$8,258,769$1,777,099$1,009,801$5,605,050
87$9,049,926$1,812,940$992,392$6,078,252
88$9,920,168$1,848,924$972,787$6,597,427
89$10,877,510$1,885,006$950,860$7,167,225
90$11,930,784$1,921,138$926,481$7,792,772
91$13,089,720$1,957,270$899,515$8,479,715
92$14,365,040$1,993,345$869,817$9,234,278
93$15,768,559$2,029,304$837,240$10,063,321
94$17,313,292$2,065,080$801,628$10,974,402
95$19,013,583$2,100,604$762,818$11,975,854
96$20,885,234$2,135,800$720,639$13,076,858
97$22,945,661$2,170,587$674,913$14,287,533
98$25,214,051$2,204,878$625,455$15,619,030
99$27,711,546$2,238,579$572,070$17,083,640
100$30,461,444$2,271,590$514,554$18,694,909