Can I retire at age 69 with 1,120,000?

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 $1,120,000?

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$92,489$91,665$90,861$90,076$89,310$88,822
2 years$45,786$44,934$44,107$43,306$42,529$42,036
3 years$30,221$29,365$28,540$27,747$26,982$26,500
4 years$22,440$21,586$20,770$19,990$19,244$18,776
5 years$17,772$16,924$16,118$15,354$14,629$14,177
6 years$14,662$13,820$13,026$12,279$11,575$11,140
7 years$12,441$11,606$10,825$10,095$9,414$8,996
8 years$10,776$9,948$9,180$8,469$7,810$7,408
9 years$9,482$8,662$7,907$7,213$6,577$6,192
10 years$8,447$7,635$6,893$6,218$5,604$5,235
11 years$7,601$6,797$6,069$5,411$4,819$4,467
12 years$6,896$6,100$5,386$4,747$4,176$3,840
13 years$6,300$5,513$4,812$4,191$3,642$3,321
14 years$5,790$5,011$4,324$3,720$3,193$2,887
15 years$5,348$4,578$3,904$3,317$2,811$2,520
16 years$4,962$4,200$3,539$2,970$2,484$2,208
17 years$4,622$3,868$3,221$2,669$2,203$1,941
18 years$4,319$3,574$2,940$2,405$1,959$1,710
19 years$4,049$3,313$2,691$2,173$1,746$1,510
20 years$3,807$3,078$2,470$1,968$1,559$1,337
21 years$3,587$2,867$2,272$1,786$1,395$1,185
22 years$3,388$2,677$2,094$1,624$1,251$1,052
23 years$3,206$2,503$1,933$1,479$1,123$935
24 years$3,040$2,345$1,788$1,349$1,009$832
25 years$2,888$2,201$1,656$1,232$908$742
26 years$2,747$2,069$1,536$1,127$818$661
27 years$2,617$1,947$1,426$1,031$737$590
28 years$2,496$1,834$1,326$945$665$527
29 years$2,384$1,731$1,234$866$601$471
30 years$2,280$1,634$1,149$795$543$421
31 years$2,182$1,545$1,071$730$491$377
32 years$2,091$1,462$1,000$671$444$337
33 years$2,006$1,384$933$617$402$302
34 years$1,925$1,312$872$568$364$271
35 years$1,850$1,245$815$523$330$242
36 years$1,779$1,181$763$481$299$217
37 years$1,712$1,122$714$444$271$195
38 years$1,648$1,066$669$409$245$175
39 years$1,588$1,014$626$377$222$157
40 years$1,531$965$587$348$202$141
41 years$1,477$918$551$321$183$126
42 years$1,426$874$516$296$166$113
43 years$1,377$833$485$273$151$102
44 years$1,331$794$455$252$137$91
45 years$1,286$757$427$233$124$82
46 years$1,244$723$401$215$113$73
47 years$1,204$689$377$199$102$66
48 years$1,166$658$354$184$93$59
49 years$1,129$629$333$170$84$53
50 years$1,094$600$313$157$77$48

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 69 starting with $1,120,000, adding $3,625 every year, while hoping to spend $27,365 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: 59/34/7 Blend
68$1,120,000$1,120,000$1,120,000$1,120,000
69$1,237,979$1,178,619$1,161,259$1,308,991
70$1,335,137$1,207,255$1,171,045$1,385,684
71$1,441,288$1,236,378$1,180,242$1,465,826
72$1,557,320$1,265,981$1,188,801$1,552,520
73$1,684,211$1,296,059$1,196,670$1,646,396
74$1,823,039$1,326,604$1,203,797$1,748,149
75$1,974,989$1,357,607$1,210,124$1,858,541
76$2,141,366$1,389,059$1,215,592$1,978,414
77$2,323,610$1,420,947$1,220,139$2,108,695
78$2,523,303$1,453,258$1,223,698$2,250,403
79$2,742,189$1,485,977$1,226,201$2,404,662
80$2,982,189$1,519,086$1,227,575$2,572,710
81$3,245,418$1,552,568$1,227,745$2,755,909
82$3,534,207$1,586,399$1,226,631$2,955,761
83$3,851,121$1,620,558$1,224,148$3,173,922
84$4,198,988$1,655,018$1,220,210$3,412,212
85$4,580,922$1,689,751$1,214,724$3,672,641
86$5,000,352$1,724,726$1,207,594$3,957,420
87$5,461,058$1,759,907$1,198,718$4,268,987
88$5,967,202$1,795,259$1,187,991$4,610,027
89$6,523,370$1,830,740$1,175,302$4,983,500
90$7,134,614$1,866,306$1,160,535$5,392,666
91$7,806,499$1,901,909$1,143,567$5,841,118
92$8,545,158$1,937,498$1,124,272$6,332,816
93$9,357,345$1,973,017$1,102,516$6,872,121
94$10,250,503$2,008,404$1,078,160$7,463,842
95$11,232,833$2,043,594$1,051,057$8,113,276
96$12,313,369$2,078,517$1,021,054$8,826,262
97$13,502,065$2,113,097$987,992$9,609,233
98$14,809,890$2,147,253$951,704$10,469,279
99$16,248,927$2,180,897$912,014$11,414,213
100$17,832,491$2,213,934$868,740$12,452,646