Can I retire at age 62 with 975,000?

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 $975,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11%
1 years$80,515$79,797$79,098$78,415$77,748$77,420
2 years$39,859$39,116$38,397$37,699$37,023$36,692
3 years$26,309$25,563$24,845$24,154$23,489$23,165
4 years$19,535$18,791$18,081$17,402$16,752$16,438
5 years$15,472$14,733$14,032$13,366$12,735$12,431
6 years$12,764$12,030$11,340$10,689$10,077$9,784
7 years$10,830$10,103$9,423$8,788$8,195$7,914
8 years$9,381$8,660$7,992$7,372$6,799$6,528
9 years$8,254$7,540$6,883$6,279$5,725$5,466
10 years$7,353$6,646$6,001$5,413$4,878$4,630
11 years$6,617$5,917$5,283$4,711$4,196$3,958
12 years$6,003$5,311$4,689$4,132$3,636$3,409
13 years$5,485$4,799$4,189$3,648$3,170$2,954
14 years$5,040$4,362$3,764$3,238$2,779$2,573
15 years$4,656$3,985$3,398$2,888$2,447$2,250
16 years$4,320$3,656$3,081$2,586$2,163$1,976
17 years$4,023$3,367$2,804$2,323$1,918$1,740
18 years$3,760$3,112$2,559$2,094$1,705$1,536
19 years$3,525$2,884$2,343$1,892$1,520$1,360
20 years$3,314$2,680$2,150$1,714$1,357$1,206
21 years$3,123$2,496$1,978$1,555$1,215$1,071
22 years$2,949$2,330$1,823$1,414$1,089$953
23 years$2,791$2,179$1,683$1,288$977$849
24 years$2,647$2,042$1,557$1,174$879$758
25 years$2,514$1,916$1,442$1,073$791$677
26 years$2,391$1,801$1,337$981$712$605
27 years$2,278$1,695$1,242$898$642$541
28 years$2,173$1,597$1,154$822$579$484
29 years$2,076$1,507$1,074$754$523$434
30 years$1,985$1,423$1,000$692$473$389
31 years$1,900$1,345$933$636$427$349
32 years$1,820$1,273$870$584$387$313
33 years$1,746$1,205$813$537$350$281
34 years$1,676$1,142$759$494$317$252
35 years$1,610$1,083$710$455$287$227
36 years$1,549$1,028$664$419$260$204
37 years$1,490$977$622$386$236$183
38 years$1,435$928$582$356$214$165
39 years$1,383$883$545$328$194$148
40 years$1,333$840$511$303$176$133
41 years$1,286$799$479$279$159$120
42 years$1,241$761$450$258$145$108
43 years$1,199$725$422$238$131$97
44 years$1,158$691$396$220$119$87
45 years$1,120$659$372$203$108$78
46 years$1,083$629$349$187$98$71
47 years$1,048$600$328$173$89$64
48 years$1,015$573$308$160$81$57
49 years$983$547$290$148$74$52
50 years$952$523$272$137$67$46

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $975,000, adding $3,805 every year, while hoping to spend $51,252 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: 36/35/29 Blend
61$975,000$975,000$975,000$975,000
62$1,078,375$1,026,700$1,011,587$1,107,704
63$1,133,837$1,022,476$990,944$1,125,686
64$1,193,239$1,016,328$967,891$1,140,195
65$1,256,928$1,008,107$942,294$1,154,884
66$1,325,286$997,655$914,012$1,169,805
67$1,398,731$984,806$882,897$1,185,019
68$1,477,723$969,383$848,795$1,200,597
69$1,562,766$951,198$811,545$1,216,621
70$1,654,414$930,053$770,978$1,233,190
71$1,753,276$905,737$726,918$1,250,413
72$1,860,021$878,029$679,180$1,268,420
73$1,975,382$846,692$627,572$1,287,357
74$2,100,169$811,477$571,893$1,307,395
75$2,235,267$772,120$511,932$1,328,724
76$2,381,653$728,343$447,471$1,351,564
77$2,540,400$679,850$378,279$1,376,163
78$2,712,687$626,329$304,118$1,402,804
79$2,899,812$567,450$224,737$1,431,805
80$3,103,203$502,865$139,876$1,463,527
81$3,324,429$432,205$49,261$1,498,375
82$3,565,218$355,080$0$1,536,808
83$3,827,471$271,080$0$1,594,018
84$4,113,280$179,770$0$1,673,125
85$4,424,947$80,691$0$1,759,615
86$4,765,005$0$0$1,854,313
87$5,136,244$0$0$1,968,399
88$5,541,733$0$0$2,127,083
89$5,984,852$0$0$2,300,627
90$6,469,322$0$0$2,490,505
91$6,999,239$0$0$2,698,340
92$7,579,115$0$0$2,925,919
93$8,213,915$0$0$3,175,209
94$8,909,110$0$0$3,448,379
95$9,670,721$0$0$3,747,815
96$10,505,383$0$0$4,076,147
97$11,420,400$0$0$4,436,268
98$12,423,818$0$0$4,831,370
99$13,524,498$0$0$5,264,963
100$14,732,202$0$0$5,740,919