Can I retire at age 67 with 10,700,000?

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 $10,700,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.3%
1 years$883,596$875,725$868,047$860,552$853,233$848,567
2 years$437,424$429,277$421,382$413,727$406,301$401,594
3 years$288,719$280,537$272,662$265,079$257,774$253,170
4 years$214,381$206,225$198,428$190,974$183,847$179,381
5 years$169,790$161,683$153,988$146,687$139,757$135,444
6 years$140,073$132,026$124,445$117,306$110,585$106,430
7 years$118,854$110,875$103,415$96,444$89,935$85,940
8 years$102,948$95,041$87,704$80,905$74,610$70,775
9 years$90,582$82,750$75,539$68,913$62,833$59,156
10 years$80,696$72,940$65,857$59,403$53,536$50,017
11 years$72,612$64,934$57,979$51,699$46,043$42,679
12 years$65,881$58,281$51,455$45,347$39,900$36,688
13 years$60,189$52,669$45,972$40,034$34,794$31,730
14 years$55,315$47,875$41,306$35,538$30,500$27,582
15 years$51,094$43,735$37,294$31,694$26,854$24,079
16 years$47,405$40,126$33,812$28,378$23,734$21,096
17 years$44,153$36,954$30,768$25,498$21,044$18,540
18 years$41,266$34,147$28,087$22,979$18,712$16,337
19 years$38,685$31,648$25,712$20,763$16,678$14,429
20 years$36,366$29,408$23,597$18,805$14,897$12,769
21 years$34,270$27,393$21,705$17,067$13,331$11,319
22 years$32,367$25,570$20,005$15,518$11,950$10,050
23 years$30,633$23,915$18,471$14,132$10,727$8,934
24 years$29,045$22,407$17,082$12,889$9,641$7,952
25 years$27,586$21,028$15,822$11,771$8,676$7,085
26 years$26,242$19,763$14,674$10,763$7,815$6,318
27 years$25,000$18,599$13,626$9,852$7,046$5,639
28 years$23,848$17,526$12,667$9,026$6,357$5,037
29 years$22,778$16,534$11,788$8,277$5,741$4,501
30 years$21,781$15,614$10,980$7,596$5,187$4,025
31 years$20,850$14,761$10,236$6,977$4,690$3,601
32 years$19,979$13,967$9,551$6,412$4,242$3,223
33 years$19,162$13,227$8,917$5,896$3,839$2,886
34 years$18,395$12,536$8,332$5,425$3,476$2,585
35 years$17,674$11,890$7,790$4,994$3,148$2,316
36 years$16,994$11,285$7,287$4,599$2,852$2,076
37 years$16,353$10,718$6,821$4,238$2,585$1,861
38 years$15,746$10,186$6,387$3,906$2,344$1,669
39 years$15,172$9,686$5,984$3,602$2,125$1,497
40 years$14,629$9,216$5,609$3,322$1,928$1,343
41 years$14,113$8,772$5,259$3,065$1,749$1,205
42 years$13,623$8,355$4,933$2,828$1,587$1,081
43 years$13,157$7,960$4,629$2,611$1,440$970
44 years$12,713$7,588$4,345$2,411$1,307$871
45 years$12,290$7,236$4,080$2,226$1,187$782
46 years$11,887$6,903$3,832$2,057$1,078$702
47 years$11,503$6,587$3,600$1,900$979$630
48 years$11,135$6,288$3,383$1,756$889$566
49 years$10,783$6,005$3,180$1,623$807$508
50 years$10,447$5,736$2,990$1,500$733$456

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $10,700,000, adding $3,141 every year, while hoping to spend $59,375 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: 48/32/20 Blend
66$10,700,000$10,700,000$10,700,000$10,700,000
67$11,794,640$11,227,540$11,061,690$12,293,974
68$12,934,519$11,714,515$11,369,082$13,128,667
69$14,188,675$12,223,362$11,684,782$14,028,273
70$15,568,703$12,755,089$12,009,005$15,003,906
71$17,087,376$13,310,754$12,341,972$16,062,724
72$18,758,770$13,891,462$12,683,909$17,212,591
73$20,598,393$14,498,372$13,035,049$18,462,147
74$22,623,333$15,132,697$13,395,628$19,820,887
75$24,852,421$15,795,707$13,765,889$21,299,249
76$27,306,403$16,488,732$14,146,081$22,908,704
77$30,008,141$17,213,165$14,536,460$24,661,866
78$32,982,826$17,970,464$14,937,286$26,572,604
79$36,258,215$18,762,158$15,348,825$28,656,168
80$39,864,894$19,589,845$15,771,352$30,929,331
81$43,836,568$20,455,201$16,205,147$33,410,541
82$48,210,373$21,359,982$16,650,495$36,120,093
83$53,027,236$22,306,025$17,107,691$39,080,309
84$58,332,249$23,295,256$17,577,034$42,315,753
85$64,175,105$24,329,690$18,058,831$45,853,450
86$70,610,561$25,411,440$18,553,397$49,723,138
87$77,698,955$26,542,718$19,061,053$53,957,543
88$85,506,779$27,725,841$19,582,129$58,592,682
89$94,107,300$28,963,237$20,116,960$63,668,197
90$103,581,257$30,257,449$20,665,891$69,227,719
91$114,017,622$31,611,139$21,229,274$75,319,277
92$125,514,434$33,027,100$21,807,469$81,995,743
93$138,179,731$34,508,254$22,400,845$89,315,322
94$152,132,569$36,057,663$23,009,778$97,342,095
95$167,504,138$37,678,536$23,634,653$106,146,615
96$184,439,010$39,374,234$24,275,864$115,806,563
97$203,096,497$41,148,279$24,933,813$126,407,475
98$223,652,156$43,004,361$25,608,912$138,043,538
99$246,299,446$44,946,345$26,301,581$150,818,468
100$271,251,555$46,978,281$27,012,249$164,846,483