Can I retire at age 66 with 1,070,000?

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 $1,070,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.2%
1 years$88,360$87,573$86,805$86,055$85,323$82,493
2 years$43,742$42,928$42,138$41,373$40,630$37,806
3 years$28,872$28,054$27,266$26,508$25,777$23,048
4 years$21,438$20,622$19,843$19,097$18,385$15,771
5 years$16,979$16,168$15,399$14,669$13,976$11,485
6 years$14,007$13,203$12,445$11,731$11,059$8,693
7 years$11,885$11,088$10,341$9,644$8,994$6,752
8 years$10,295$9,504$8,770$8,090$7,461$5,343
9 years$9,058$8,275$7,554$6,891$6,283$4,285
10 years$8,070$7,294$6,586$5,940$5,354$3,473
11 years$7,261$6,493$5,798$5,170$4,604$2,837
12 years$6,588$5,828$5,146$4,535$3,990$2,332
13 years$6,019$5,267$4,597$4,003$3,479$1,927
14 years$5,531$4,788$4,131$3,554$3,050$1,599
15 years$5,109$4,373$3,729$3,169$2,685$1,331
16 years$4,741$4,013$3,381$2,838$2,373$1,111
17 years$4,415$3,695$3,077$2,550$2,104$929
18 years$4,127$3,415$2,809$2,298$1,871$779
19 years$3,869$3,165$2,571$2,076$1,668$654
20 years$3,637$2,941$2,360$1,880$1,490$549
21 years$3,427$2,739$2,171$1,707$1,333$462
22 years$3,237$2,557$2,000$1,552$1,195$389
23 years$3,063$2,392$1,847$1,413$1,073$328
24 years$2,904$2,241$1,708$1,289$964$276
25 years$2,759$2,103$1,582$1,177$868$233
26 years$2,624$1,976$1,467$1,076$781$197
27 years$2,500$1,860$1,363$985$705$166
28 years$2,385$1,753$1,267$903$636$140
29 years$2,278$1,653$1,179$828$574$119
30 years$2,178$1,561$1,098$760$519$100
31 years$2,085$1,476$1,024$698$469$85
32 years$1,998$1,397$955$641$424$72
33 years$1,916$1,323$892$590$384$61
34 years$1,840$1,254$833$543$348$51
35 years$1,767$1,189$779$499$315$43
36 years$1,699$1,129$729$460$285$37
37 years$1,635$1,072$682$424$259$31
38 years$1,575$1,019$639$391$234$26
39 years$1,517$969$598$360$213$22
40 years$1,463$922$561$332$193$19
41 years$1,411$877$526$306$175$16
42 years$1,362$835$493$283$159$13
43 years$1,316$796$463$261$144$11
44 years$1,271$759$435$241$131$10
45 years$1,229$724$408$223$119$8
46 years$1,189$690$383$206$108$7
47 years$1,150$659$360$190$98$6
48 years$1,113$629$338$176$89$5
49 years$1,078$600$318$162$81$4
50 years$1,045$574$299$150$73$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 66 starting with $1,070,000, adding $2,159 every year, while hoping to spend $52,630 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: 49/40/11 Blend
65$1,070,000$1,070,000$1,070,000$1,070,000
66$1,181,367$1,124,657$1,108,072$1,235,629
67$1,245,869$1,123,767$1,089,195$1,272,205
68$1,315,185$1,121,070$1,067,921$1,306,213
69$1,389,753$1,116,421$1,044,115$1,341,954
70$1,470,049$1,109,668$1,017,634$1,379,606
71$1,556,600$1,100,647$988,331$1,419,368
72$1,649,983$1,089,188$956,049$1,461,460
73$1,750,830$1,075,107$920,626$1,506,131
74$1,859,839$1,058,212$881,891$1,553,657
75$1,977,776$1,038,297$839,668$1,604,344
76$2,105,481$1,015,146$793,769$1,658,536
77$2,243,880$988,529$744,000$1,716,613
78$2,393,991$958,201$690,159$1,779,000
79$2,556,932$923,907$632,033$1,846,169
80$2,733,934$885,373$569,401$1,918,645
81$2,926,350$842,311$502,031$1,997,011
82$3,135,669$794,416$429,681$2,081,917
83$3,363,530$741,366$352,098$2,174,083
84$3,611,736$682,818$269,019$2,274,310
85$3,882,270$618,413$180,168$2,383,487
86$4,177,316$547,770$85,258$2,502,600
87$4,499,277$470,485$0$2,632,744
88$4,850,798$386,134$0$2,777,015
89$5,234,791$294,266$0$2,945,678
90$5,654,461$194,407$0$3,130,250
91$6,113,338$86,054$0$3,332,424
92$6,615,307$0$0$3,554,077
93$7,164,647$0$0$3,811,070
94$7,766,069$0$0$4,134,008
95$8,424,761$0$0$4,487,814
96$9,146,435$0$0$4,875,570
97$9,937,385$0$0$5,300,672
98$10,804,538$0$0$5,766,860
99$11,755,528$0$0$6,278,253
100$12,798,760$0$0$6,839,389