Can I retire at age 65 with 855,000?

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 $855,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.5%
1 years$70,605$69,976$69,363$68,764$68,179$67,188
2 years$34,953$34,302$33,671$33,059$32,466$31,470
3 years$23,071$22,417$21,787$21,182$20,598$19,627
4 years$17,130$16,479$15,856$15,260$14,691$13,753
5 years$13,567$12,920$12,305$11,721$11,168$10,266
6 years$11,193$10,550$9,944$9,374$8,836$7,972
7 years$9,497$8,860$8,264$7,707$7,186$6,359
8 years$8,226$7,594$7,008$6,465$5,962$5,171
9 years$7,238$6,612$6,036$5,507$5,021$4,267
10 years$6,448$5,828$5,262$4,747$4,278$3,560
11 years$5,802$5,189$4,633$4,131$3,679$2,997
12 years$5,264$4,657$4,112$3,624$3,188$2,540
13 years$4,810$4,209$3,673$3,199$2,780$2,166
14 years$4,420$3,826$3,301$2,840$2,437$1,856
15 years$4,083$3,495$2,980$2,533$2,146$1,596
16 years$3,788$3,206$2,702$2,268$1,897$1,378
17 years$3,528$2,953$2,459$2,037$1,682$1,192
18 years$3,297$2,729$2,244$1,836$1,495$1,034
19 years$3,091$2,529$2,055$1,659$1,333$899
20 years$2,906$2,350$1,886$1,503$1,190$783
21 years$2,738$2,189$1,734$1,364$1,065$683
22 years$2,586$2,043$1,599$1,240$955$596
23 years$2,448$1,911$1,476$1,129$857$521
24 years$2,321$1,790$1,365$1,030$770$456
25 years$2,204$1,680$1,264$941$693$399
26 years$2,097$1,579$1,173$860$624$350
27 years$1,998$1,486$1,089$787$563$307
28 years$1,906$1,400$1,012$721$508$269
29 years$1,820$1,321$942$661$459$237
30 years$1,740$1,248$877$607$414$208
31 years$1,666$1,179$818$557$375$183
32 years$1,596$1,116$763$512$339$160
33 years$1,531$1,057$713$471$307$141
34 years$1,470$1,002$666$433$278$124
35 years$1,412$950$622$399$252$109
36 years$1,358$902$582$368$228$96
37 years$1,307$856$545$339$207$84
38 years$1,258$814$510$312$187$74
39 years$1,212$774$478$288$170$65
40 years$1,169$736$448$265$154$58
41 years$1,128$701$420$245$140$51
42 years$1,089$668$394$226$127$45
43 years$1,051$636$370$209$115$39
44 years$1,016$606$347$193$104$35
45 years$982$578$326$178$95$30
46 years$950$552$306$164$86$27
47 years$919$526$288$152$78$24
48 years$890$502$270$140$71$21
49 years$862$480$254$130$64$18
50 years$835$458$239$120$59$16

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $855,000, adding $3,904 every year, while hoping to spend $29,562 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: 49/38/13 Blend
64$855,000$855,000$855,000$855,000
65$946,237$900,922$887,669$989,044
66$1,011,299$913,613$885,953$1,031,593
67$1,082,007$925,936$883,188$1,074,387
68$1,158,906$937,840$879,308$1,120,209
69$1,242,593$949,274$874,244$1,169,353
70$1,333,730$960,180$867,923$1,222,142
71$1,433,040$970,499$860,269$1,278,934
72$1,541,324$980,167$851,201$1,340,125
73$1,659,458$989,115$840,636$1,406,150
74$1,788,412$997,270$828,486$1,477,491
75$1,929,249$1,004,555$814,659$1,554,679
76$2,083,141$1,010,888$799,059$1,638,301
77$2,251,380$1,016,179$781,586$1,729,007
78$2,435,385$1,020,336$762,133$1,827,512
79$2,636,721$1,023,260$740,592$1,934,605
80$2,857,111$1,024,844$716,846$2,051,160
81$3,098,451$1,024,976$690,775$2,178,141
82$3,362,830$1,023,536$662,253$2,316,609
83$3,652,548$1,020,399$631,148$2,467,740
84$3,970,139$1,015,430$597,322$2,632,830
85$4,318,393$1,008,485$560,632$2,813,309
86$4,700,382$999,414$520,926$3,010,755
87$5,119,492$988,057$478,048$3,226,912
88$5,579,451$974,242$431,834$3,463,703
89$6,084,366$957,790$382,110$3,723,252
90$6,638,759$938,511$328,700$4,007,899
91$7,247,616$916,200$271,414$4,320,232
92$7,916,424$890,646$210,058$4,663,101
93$8,651,231$861,619$144,427$5,039,657
94$9,458,700$828,882$74,308$5,453,370
95$10,346,170$792,179$0$5,908,074
96$11,321,725$751,243$0$6,408,069
97$12,394,276$705,788$0$6,968,951
98$13,573,635$655,515$0$7,585,582
99$14,870,616$600,105$0$8,263,675
100$16,297,131$539,223$0$9,009,526