Can I retire at age 65 with 12,300,000?

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 $12,300,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.5%
1 years$1,015,723$1,006,675$997,848$989,232$980,819$947,150
2 years$502,833$493,468$484,392$475,592$467,057$433,478
3 years$331,892$322,487$313,434$304,717$296,320$263,887
4 years$246,438$237,062$228,100$219,531$211,338$180,298
5 years$195,180$185,859$177,015$168,621$160,656$131,092
6 years$161,018$151,768$143,054$134,848$127,121$99,056
7 years$136,627$127,455$118,879$110,866$103,384$76,813
8 years$118,342$109,252$100,818$93,002$85,767$60,669
9 years$104,127$95,124$86,835$79,217$72,228$48,572
10 years$92,762$83,847$75,705$68,286$61,542$39,289
11 years$83,470$74,644$66,649$59,429$52,928$32,034
12 years$75,732$66,996$59,149$52,128$45,866$26,282
13 years$69,189$60,545$52,846$46,021$39,996$21,672
14 years$63,586$55,034$47,482$40,852$35,061$17,942
15 years$58,735$50,274$42,870$36,433$30,870$14,903
16 years$54,494$46,126$38,868$32,622$27,283$12,411
17 years$50,755$42,480$35,369$29,310$24,191$10,359
18 years$47,436$39,254$32,287$26,415$21,510$8,662
19 years$44,470$36,380$29,557$23,868$19,172$7,254
20 years$41,804$33,806$27,126$21,617$17,125$6,082
21 years$39,395$31,489$24,951$19,619$15,325$5,105
22 years$37,207$29,394$22,996$17,838$13,736$4,288
23 years$35,213$27,491$21,233$16,245$12,331$3,605
24 years$33,388$25,758$19,637$14,817$11,083$3,033
25 years$31,711$24,172$18,187$13,531$9,973$2,552
26 years$30,166$22,718$16,868$12,372$8,983$2,149
27 years$28,738$21,380$15,663$11,325$8,099$1,810
28 years$27,414$20,147$14,561$10,376$7,308$1,525
29 years$26,184$19,006$13,550$9,515$6,599$1,285
30 years$25,037$17,949$12,622$8,732$5,963$1,083
31 years$23,967$16,968$11,767$8,020$5,391$913
32 years$22,966$16,055$10,979$7,371$4,876$770
33 years$22,027$15,204$10,251$6,778$4,413$649
34 years$21,146$14,410$9,578$6,236$3,996$548
35 years$20,317$13,668$8,955$5,741$3,619$462
36 years$19,535$12,973$8,377$5,287$3,279$390
37 years$18,798$12,321$7,841$4,871$2,972$329
38 years$18,101$11,710$7,342$4,490$2,694$277
39 years$17,441$11,135$6,879$4,140$2,443$234
40 years$16,816$10,594$6,448$3,819$2,216$197
41 years$16,223$10,084$6,046$3,523$2,010$167
42 years$15,660$9,604$5,671$3,251$1,824$141
43 years$15,124$9,151$5,322$3,001$1,656$119
44 years$14,614$8,722$4,995$2,771$1,503$100
45 years$14,128$8,318$4,690$2,559$1,364$84
46 years$13,665$7,935$4,405$2,364$1,239$71
47 years$13,223$7,572$4,139$2,184$1,125$60
48 years$12,800$7,229$3,889$2,018$1,022$51
49 years$12,396$6,903$3,656$1,865$928$43
50 years$12,009$6,594$3,437$1,724$843$36

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $12,300,000, adding $5,544 every year, while hoping to spend $27,591 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: 77/15/8 Blend
64$12,300,000$12,300,000$12,300,000$12,300,000
65$13,560,319$12,908,419$12,717,769$14,588,611
66$14,914,115$13,511,575$13,114,457$15,868,172
67$16,405,073$14,143,360$13,523,510$17,266,624
68$18,047,155$14,805,150$13,945,313$18,799,088
69$19,855,746$15,498,383$14,380,261$20,478,879
70$21,847,798$16,224,570$14,828,766$22,320,652
71$24,041,992$16,985,293$15,291,249$24,340,545
72$26,458,915$17,782,211$15,768,145$26,556,321
73$29,121,250$18,617,065$16,259,903$28,987,540
74$32,053,993$19,491,678$16,766,987$31,655,738
75$35,284,692$20,407,961$17,289,872$34,584,629
76$38,843,700$21,367,920$17,829,052$37,800,327
77$42,764,465$22,373,656$18,385,033$41,331,585
78$47,083,847$23,427,373$18,958,338$45,210,073
79$51,842,465$24,531,379$19,549,508$49,470,663
80$57,085,078$25,688,098$20,159,098$54,151,763
81$62,861,010$26,900,069$20,787,682$59,295,673
82$69,224,615$28,169,954$21,435,851$64,948,984
83$76,235,788$29,500,544$22,104,214$71,163,008
84$83,960,534$30,894,767$22,793,402$77,994,266
85$92,471,589$32,355,690$23,504,060$85,505,013
86$101,849,103$33,886,532$24,236,859$93,763,822
87$112,181,405$35,490,666$24,992,487$102,846,232
88$123,565,828$37,171,628$25,771,655$112,835,448
89$136,109,633$38,933,128$26,575,096$123,823,131
90$149,931,019$40,779,054$27,403,565$135,910,251
91$165,160,239$42,713,484$28,257,840$149,208,040
92$181,940,832$44,740,693$29,138,727$163,839,035
93$200,430,974$46,865,164$30,047,051$179,938,229
94$220,804,974$49,091,598$30,983,668$197,654,342
95$243,254,918$51,424,924$31,949,458$217,151,213
96$267,992,484$53,870,309$32,945,329$238,609,348
97$295,250,937$56,433,174$33,972,217$262,227,613
98$325,287,333$59,119,200$35,031,087$288,225,105
99$358,384,947$61,934,347$36,122,934$316,843,212
100$394,855,944$64,884,862$37,248,785$348,347,889