Can I retire at age 65 with 951,000?

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 $951,000?

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$78,533$77,833$77,151$76,485$75,834$73,231
2 years$38,878$38,154$37,452$36,771$36,111$33,515
3 years$25,661$24,934$24,234$23,560$22,911$20,403
4 years$19,054$18,329$17,636$16,974$16,340$13,940
5 years$15,091$14,370$13,686$13,037$12,421$10,136
6 years$12,449$11,734$11,061$10,426$9,829$7,659
7 years$10,564$9,854$9,191$8,572$7,993$5,939
8 years$9,150$8,447$7,795$7,191$6,631$4,691
9 years$8,051$7,355$6,714$6,125$5,584$3,755
10 years$7,172$6,483$5,853$5,280$4,758$3,038
11 years$6,454$5,771$5,153$4,595$4,092$2,477
12 years$5,855$5,180$4,573$4,030$3,546$2,032
13 years$5,350$4,681$4,086$3,558$3,092$1,676
14 years$4,916$4,255$3,671$3,159$2,711$1,387
15 years$4,541$3,887$3,315$2,817$2,387$1,152
16 years$4,213$3,566$3,005$2,522$2,109$960
17 years$3,924$3,284$2,735$2,266$1,870$801
18 years$3,668$3,035$2,496$2,042$1,663$670
19 years$3,438$2,813$2,285$1,845$1,482$561
20 years$3,232$2,614$2,097$1,671$1,324$470
21 years$3,046$2,435$1,929$1,517$1,185$395
22 years$2,877$2,273$1,778$1,379$1,062$332
23 years$2,723$2,126$1,642$1,256$953$279
24 years$2,581$1,992$1,518$1,146$857$234
25 years$2,452$1,869$1,406$1,046$771$197
26 years$2,332$1,756$1,304$957$695$166
27 years$2,222$1,653$1,211$876$626$140
28 years$2,120$1,558$1,126$802$565$118
29 years$2,024$1,469$1,048$736$510$99
30 years$1,936$1,388$976$675$461$84
31 years$1,853$1,312$910$620$417$71
32 years$1,776$1,241$849$570$377$60
33 years$1,703$1,176$793$524$341$50
34 years$1,635$1,114$741$482$309$42
35 years$1,571$1,057$692$444$280$36
36 years$1,510$1,003$648$409$254$30
37 years$1,453$953$606$377$230$25
38 years$1,399$905$568$347$208$21
39 years$1,348$861$532$320$189$18
40 years$1,300$819$499$295$171$15
41 years$1,254$780$467$272$155$13
42 years$1,211$743$438$251$141$11
43 years$1,169$707$411$232$128$9
44 years$1,130$674$386$214$116$8
45 years$1,092$643$363$198$105$7
46 years$1,057$613$341$183$96$6
47 years$1,022$585$320$169$87$5
48 years$990$559$301$156$79$4
49 years$958$534$283$144$72$3
50 years$929$510$266$133$65$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $951,000, adding $5,260 every year, while hoping to spend $28,732 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: 75/6/19 Blend
64$951,000$951,000$951,000$951,000
65$1,053,428$1,003,025$988,284$1,127,387
66$1,130,307$1,021,602$990,821$1,195,684
67$1,214,064$1,040,127$992,480$1,266,484
68$1,305,372$1,058,567$993,201$1,343,337
69$1,404,968$1,076,885$992,922$1,426,840
70$1,513,667$1,095,044$991,576$1,517,648
71$1,632,362$1,113,002$989,096$1,616,487
72$1,762,040$1,130,716$985,407$1,724,153
73$1,903,785$1,148,139$980,435$1,841,525
74$2,058,792$1,165,218$974,101$1,969,572
75$2,228,375$1,181,900$966,319$2,109,360
76$2,413,983$1,198,126$957,005$2,262,066
77$2,617,209$1,213,835$946,064$2,428,986
78$2,839,811$1,228,959$933,403$2,611,548
79$3,083,720$1,243,426$918,921$2,811,325
80$3,351,067$1,257,161$902,512$3,030,054
81$3,644,196$1,270,083$884,067$3,269,644
82$3,965,692$1,282,105$863,471$3,532,204
83$4,318,398$1,293,134$840,603$3,820,055
84$4,705,449$1,303,072$815,338$4,135,757
85$5,130,296$1,311,813$787,543$4,482,130
86$5,596,742$1,319,248$757,081$4,862,282
87$6,108,975$1,325,256$723,808$5,279,641
88$6,671,608$1,329,711$687,573$5,737,981
89$7,289,724$1,332,479$648,220$6,241,464
90$7,968,924$1,333,418$605,582$6,794,678
91$8,715,374$1,332,376$559,490$7,402,676
92$9,535,872$1,329,192$509,762$8,071,032
93$10,437,903$1,323,695$456,212$8,805,885
94$11,429,717$1,315,704$398,642$9,614,002
95$12,520,401$1,305,026$336,850$10,502,843
96$13,719,968$1,291,458$270,620$11,480,629
97$15,039,449$1,274,784$199,730$12,556,420
98$16,490,998$1,254,774$123,946$13,740,201
99$18,088,007$1,231,185$43,026$15,042,977
100$19,845,232$1,203,761$0$16,476,879