Can I retire at age 65 with 2,560,000?

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 $2,560,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.6%
1 years$211,402$209,519$207,682$205,889$204,138$197,052
2 years$104,655$102,706$100,817$98,985$97,209$90,143
3 years$69,077$67,119$65,235$63,421$61,673$54,849
4 years$51,291$49,340$47,474$45,691$43,986$37,456
5 years$40,623$38,683$36,842$35,095$33,437$27,220
6 years$33,513$31,588$29,774$28,066$26,458$20,557
7 years$28,436$26,527$24,742$23,074$21,517$15,931
8 years$24,630$22,739$20,983$19,357$17,851$12,576
9 years$21,672$19,798$18,073$16,488$15,033$10,062
10 years$19,307$17,451$15,756$14,212$12,809$8,134
11 years$17,373$15,536$13,872$12,369$11,016$6,627
12 years$15,762$13,944$12,311$10,849$9,546$5,434
13 years$14,400$12,601$10,999$9,578$8,324$4,478
14 years$13,234$11,454$9,883$8,503$7,297$3,704
15 years$12,224$10,464$8,923$7,583$6,425$3,075
16 years$11,342$9,600$8,090$6,790$5,678$2,559
17 years$10,564$8,841$7,361$6,100$5,035$2,134
18 years$9,873$8,170$6,720$5,498$4,477$1,783
19 years$9,256$7,572$6,152$4,968$3,990$1,492
20 years$8,701$7,036$5,646$4,499$3,564$1,250
21 years$8,199$6,554$5,193$4,083$3,190$1,048
22 years$7,744$6,118$4,786$3,713$2,859$880
23 years$7,329$5,722$4,419$3,381$2,566$739
24 years$6,949$5,361$4,087$3,084$2,307$621
25 years$6,600$5,031$3,785$2,816$2,076$523
26 years$6,278$4,728$3,511$2,575$1,870$440
27 years$5,981$4,450$3,260$2,357$1,686$370
28 years$5,706$4,193$3,031$2,160$1,521$311
29 years$5,450$3,956$2,820$1,980$1,373$262
30 years$5,211$3,736$2,627$1,817$1,241$221
31 years$4,988$3,532$2,449$1,669$1,122$186
32 years$4,780$3,342$2,285$1,534$1,015$157
33 years$4,585$3,164$2,134$1,411$918$132
34 years$4,401$2,999$1,993$1,298$832$111
35 years$4,229$2,845$1,864$1,195$753$94
36 years$4,066$2,700$1,743$1,100$682$79
37 years$3,912$2,564$1,632$1,014$619$67
38 years$3,767$2,437$1,528$935$561$56
39 years$3,630$2,317$1,432$862$509$47
40 years$3,500$2,205$1,342$795$461$40
41 years$3,376$2,099$1,258$733$418$34
42 years$3,259$1,999$1,180$677$380$28
43 years$3,148$1,905$1,108$625$345$24
44 years$3,042$1,815$1,040$577$313$20
45 years$2,941$1,731$976$533$284$17
46 years$2,844$1,651$917$492$258$14
47 years$2,752$1,576$861$455$234$12
48 years$2,664$1,504$809$420$213$10
49 years$2,580$1,437$761$388$193$9
50 years$2,499$1,372$715$359$175$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $2,560,000, adding $2,528 every year, while hoping to spend $51,947 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: 49/30/21 Blend
64$2,560,000$2,560,000$2,560,000$2,560,000
65$2,823,728$2,688,048$2,648,368$2,945,286
66$3,056,477$2,764,491$2,681,817$3,106,433
67$3,311,225$2,842,939$2,714,645$3,275,930
68$3,590,162$2,923,434$2,746,778$3,458,985
69$3,895,698$3,006,022$2,778,134$3,656,897
70$4,230,488$3,090,746$2,808,630$3,871,095
71$4,597,455$3,177,650$2,838,177$4,103,153
72$4,999,820$3,266,779$2,866,681$4,354,803
73$5,441,129$3,358,179$2,894,042$4,627,953
74$5,925,288$3,451,894$2,920,156$4,924,704
75$6,456,600$3,547,970$2,944,914$5,247,371
76$7,039,805$3,646,451$2,968,200$5,598,500
77$7,680,122$3,747,385$2,989,892$5,980,901
78$8,383,303$3,850,815$3,009,862$6,397,664
79$9,155,682$3,956,787$3,027,974$6,852,194
80$10,004,238$4,065,346$3,044,088$7,348,245
81$10,936,659$4,176,537$3,058,054$7,889,950
82$11,961,415$4,290,404$3,069,715$8,481,861
83$13,087,836$4,406,990$3,078,908$9,128,996
84$14,326,203$4,526,340$3,085,458$9,836,882
85$15,687,840$4,648,495$3,089,186$10,611,608
86$17,185,225$4,773,497$3,089,899$11,459,884
87$18,832,107$4,901,387$3,087,399$12,389,104
88$20,643,631$5,032,204$3,081,476$13,407,413
89$22,636,486$5,165,987$3,071,911$14,523,787
90$24,829,059$5,302,772$3,058,471$15,748,117
91$27,241,610$5,442,594$3,040,916$17,091,301
92$29,896,460$5,585,487$3,018,993$18,565,348
93$32,818,206$5,731,483$2,992,436$20,183,493
94$36,033,947$5,880,610$2,960,967$21,960,318
95$39,573,545$6,032,895$2,924,295$23,911,893
96$43,469,902$6,188,363$2,882,114$26,055,926
97$47,759,273$6,347,033$2,834,106$28,411,931
98$52,481,606$6,508,925$2,779,936$31,001,414
99$57,680,920$6,674,053$2,719,254$33,848,072
100$63,405,719$6,842,427$2,651,695$36,978,021