Can I retire at age 67 with 15,100,000?

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 $15,100,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.1%
1 years$1,246,944$1,235,837$1,225,000$1,214,423$1,204,095$1,188,556
2 years$617,299$605,802$594,660$583,857$573,379$557,746
3 years$407,445$395,899$384,785$374,083$363,775$348,534
4 years$302,538$291,027$280,025$269,506$259,447$244,715
5 years$239,611$228,169$217,311$207,006$197,228$183,048
6 years$197,673$186,317$175,619$165,545$156,060$142,449
7 years$167,729$156,469$145,940$136,103$126,918$113,882
8 years$145,281$134,123$123,769$114,174$105,291$92,827
9 years$127,831$116,778$106,602$97,251$88,670$76,774
10 years$113,879$102,934$92,938$83,831$75,551$64,214
11 years$102,471$91,636$81,821$72,958$64,977$54,188
12 years$92,972$82,248$72,614$63,994$56,307$46,055
13 years$84,940$74,328$64,876$56,497$49,101$39,371
14 years$78,061$67,562$58,292$50,152$43,042$33,821
15 years$72,105$61,719$52,629$44,727$37,897$29,169
16 years$66,899$56,626$47,716$40,048$33,494$25,243
17 years$62,310$52,150$43,420$35,983$29,698$21,908
18 years$58,235$48,189$39,637$32,428$26,406$19,060
19 years$54,593$44,661$36,286$29,301$23,536$16,616
20 years$51,320$41,502$33,301$26,538$21,023$14,512
21 years$48,362$38,657$30,631$24,085$18,813$12,694
22 years$45,677$36,085$28,231$21,899$16,863$11,119
23 years$43,229$33,750$26,066$19,943$15,138$9,751
24 years$40,988$31,621$24,107$18,190$13,606$8,559
25 years$38,930$29,675$22,328$16,612$12,243$7,520
26 years$37,033$27,890$20,708$15,189$11,028$6,612
27 years$35,280$26,247$19,229$13,903$9,943$5,817
28 years$33,655$24,733$17,876$12,738$8,972$5,121
29 years$32,144$23,333$16,635$11,681$8,101$4,511
30 years$30,737$22,035$15,495$10,720$7,320$3,975
31 years$29,423$20,830$14,445$9,846$6,618$3,504
32 years$28,194$19,710$13,478$9,048$5,986$3,090
33 years$27,042$18,666$12,584$8,321$5,418$2,726
34 years$25,960$17,691$11,758$7,656$4,905$2,406
35 years$24,942$16,779$10,993$7,048$4,443$2,123
36 years$23,982$15,926$10,284$6,491$4,025$1,874
37 years$23,077$15,126$9,625$5,980$3,648$1,655
38 years$22,221$14,375$9,014$5,512$3,308$1,461
39 years$21,411$13,669$8,445$5,083$2,999$1,291
40 years$20,644$13,005$7,915$4,688$2,721$1,140
41 years$19,916$12,380$7,422$4,325$2,468$1,007
42 years$19,225$11,790$6,962$3,992$2,240$890
43 years$18,567$11,234$6,533$3,685$2,033$786
44 years$17,941$10,708$6,132$3,402$1,845$695
45 years$17,345$10,211$5,758$3,142$1,675$614
46 years$16,776$9,741$5,408$2,902$1,521$543
47 years$16,233$9,296$5,081$2,681$1,381$480
48 years$15,714$8,874$4,775$2,478$1,254$424
49 years$15,218$8,474$4,488$2,290$1,139$375
50 years$14,743$8,095$4,219$2,117$1,035$331

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $15,100,000, adding $3,794 every year, while hoping to spend $23,859 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: 39/31/30 Blend
66$15,100,000$15,100,000$15,100,000$15,100,000
67$16,644,114$15,843,814$15,609,764$17,145,110
68$18,316,427$16,594,775$16,107,305$18,264,209
69$20,158,517$17,381,733$16,620,714$19,471,048
70$22,187,676$18,206,428$17,150,498$20,775,636
71$24,422,958$19,070,682$17,697,178$22,186,915
72$26,885,361$19,976,406$18,261,295$23,714,701
73$29,598,024$20,925,606$18,843,404$25,369,761
74$32,586,444$21,920,383$19,444,081$27,163,917
75$35,878,720$22,962,941$20,063,916$29,110,143
76$39,505,815$24,055,590$20,703,523$31,222,689
77$43,501,849$25,200,755$21,363,532$33,517,203
78$47,904,421$26,400,975$22,044,593$36,010,872
79$52,754,965$27,658,916$22,747,380$38,722,579
80$58,099,140$28,977,372$23,472,586$41,673,070
81$63,987,261$30,359,271$24,220,926$44,885,144
82$70,474,773$31,807,687$24,993,138$48,383,860
83$77,622,776$33,325,840$25,789,985$52,196,760
84$85,498,603$34,917,110$26,612,253$56,354,125
85$94,176,451$36,585,038$27,460,754$60,889,247
86$103,738,084$38,333,341$28,336,325$65,838,735
87$114,273,607$40,165,912$29,239,829$71,242,848
88$125,882,311$42,086,838$30,172,160$77,145,866
89$138,673,616$44,100,403$31,134,237$83,596,493
90$152,768,101$46,211,098$32,127,010$90,648,306
91$168,298,640$48,423,636$33,151,458$98,360,250
92$185,411,664$50,742,956$34,208,594$106,797,176
93$204,268,532$53,174,239$35,299,460$116,030,442
94$225,047,064$55,722,919$36,425,134$126,138,573
95$247,943,216$58,394,693$37,586,727$137,207,983
96$273,172,927$61,195,537$38,785,386$149,333,780
97$300,974,164$64,131,716$40,022,294$162,620,639
98$331,609,161$67,209,802$41,298,674$177,183,780
99$365,366,900$70,436,687$42,615,784$193,150,034
100$402,565,837$73,819,598$43,974,926$210,659,020