Can I retire at age 67 with 15,200,000?

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 $15,200,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.8%
1 years$1,255,202$1,244,021$1,233,113$1,222,466$1,212,069$1,202,919
2 years$621,387$609,814$598,598$587,724$577,176$567,950
3 years$410,143$398,520$387,333$376,560$366,184$357,169
4 years$304,542$292,955$281,879$271,291$261,166$252,431
5 years$241,198$229,680$218,750$208,377$198,534$190,105
6 years$198,982$187,551$176,782$166,641$157,093$148,981
7 years$168,840$157,505$146,907$137,005$127,759$119,967
8 years$146,243$135,011$124,589$114,930$105,988$98,517
9 years$128,678$117,551$107,308$97,895$89,257$82,104
10 years$114,633$103,616$93,554$84,386$76,052$69,213
11 years$103,150$92,243$82,363$73,441$65,407$58,878
12 years$93,587$82,792$73,095$64,418$56,680$50,455
13 years$85,502$74,820$65,306$56,871$49,426$43,498
14 years$78,578$68,009$58,678$50,484$43,327$37,688
15 years$72,583$62,128$52,978$45,023$38,148$32,791
16 years$67,342$57,001$48,032$40,313$33,716$28,632
17 years$62,722$52,496$43,707$36,221$29,895$25,076
18 years$58,621$48,509$39,899$32,642$26,581$22,019
19 years$54,955$44,957$36,526$29,495$23,692$19,378
20 years$51,660$41,776$33,522$26,714$21,162$17,086
21 years$48,683$38,913$30,833$24,244$18,938$15,091
22 years$45,980$36,324$28,418$22,044$16,975$13,348
23 years$43,515$33,973$26,239$20,076$15,238$11,822
24 years$41,260$31,831$24,266$18,310$13,696$10,482
25 years$39,188$29,871$22,476$16,722$12,324$9,303
26 years$37,279$28,074$20,845$15,290$11,101$8,264
27 years$35,514$26,421$19,356$13,995$10,009$7,347
28 years$33,877$24,897$17,994$12,822$9,031$6,536
29 years$32,357$23,487$16,745$11,758$8,155$5,818
30 years$30,941$22,181$15,598$10,791$7,368$5,181
31 years$29,618$20,968$14,541$9,911$6,662$4,617
32 years$28,381$19,840$13,567$9,108$6,026$4,115
33 years$27,221$18,789$12,668$8,376$5,454$3,670
34 years$26,132$17,808$11,836$7,707$4,938$3,273
35 years$25,107$16,890$11,066$7,094$4,472$2,921
36 years$24,141$16,032$10,352$6,534$4,052$2,607
37 years$23,230$15,226$9,689$6,020$3,672$2,327
38 years$22,368$14,470$9,073$5,549$3,329$2,078
39 years$21,553$13,760$8,501$5,116$3,019$1,856
40 years$20,781$13,091$7,968$4,719$2,739$1,658
41 years$20,048$12,462$7,471$4,354$2,485$1,481
42 years$19,352$11,868$7,008$4,018$2,254$1,323
43 years$18,690$11,308$6,576$3,709$2,046$1,182
44 years$18,060$10,779$6,173$3,425$1,857$1,057
45 years$17,459$10,279$5,796$3,163$1,686$944
46 years$16,887$9,805$5,444$2,922$1,531$844
47 years$16,340$9,357$5,115$2,699$1,390$754
48 years$15,818$8,933$4,806$2,494$1,262$674
49 years$15,318$8,530$4,518$2,305$1,147$603
50 years$14,841$8,149$4,247$2,131$1,041$539

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $15,200,000, adding $2,797 every year, while hoping to spend $31,798 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: 53/38/9 Blend
66$15,200,000$15,200,000$15,200,000$15,200,000
67$16,753,285$15,947,685$15,712,085$17,603,231
68$18,428,287$16,695,289$16,204,607$18,928,134
69$20,273,074$17,478,459$16,712,563$20,365,116
70$22,304,930$18,298,906$17,236,436$21,927,699
71$24,542,901$19,158,421$17,776,725$23,627,769
72$27,007,975$20,058,882$18,333,944$25,478,381
73$29,723,281$21,002,259$18,908,623$27,493,876
74$32,714,303$21,990,617$19,501,309$29,690,015
75$36,009,126$23,026,121$20,112,567$32,084,115
76$39,638,696$24,111,041$20,742,978$34,695,210
77$43,637,117$25,247,756$21,393,141$37,544,224
78$48,041,968$26,438,761$22,063,676$40,654,156
79$52,894,661$27,686,672$22,755,221$44,050,296
80$58,240,829$28,994,232$23,468,434$47,760,451
81$64,130,760$30,364,316$24,203,993$51,815,202
82$70,619,869$31,799,939$24,962,598$56,248,182
83$77,769,222$33,304,262$25,744,971$61,096,383
84$85,646,112$34,880,600$26,551,857$66,400,500
85$94,324,694$36,532,428$27,384,023$72,205,301
86$103,886,686$38,263,390$28,242,261$78,560,040
87$114,422,138$40,077,307$29,127,388$85,518,911
88$126,030,286$41,978,185$30,040,245$93,141,548
89$138,820,483$43,970,224$30,981,701$101,493,577
90$152,913,236$46,057,828$31,952,652$110,647,219
91$168,441,341$48,245,617$32,954,021$120,681,962
92$185,551,139$50,538,433$33,986,761$131,685,298
93$204,403,892$52,941,353$35,051,854$143,753,528
94$225,177,311$55,459,702$36,150,314$156,992,664
95$248,067,233$58,099,063$37,283,185$171,519,409
96$273,289,464$60,865,291$38,451,546$187,462,240
97$301,081,824$63,764,524$39,656,507$204,962,610
98$331,706,384$66,803,200$40,899,214$224,176,256
99$365,451,947$69,988,069$42,180,849$245,274,658
100$402,636,770$73,326,209$43,502,633$268,446,632