Can I retire at age 72 with 1,040,000?

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 $1,040,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.9%
1 years$85,882$85,117$84,371$83,642$82,931$81,591
2 years$42,516$41,724$40,957$40,213$39,491$38,144
3 years$28,062$27,267$26,502$25,765$25,055$23,744
4 years$20,837$20,044$19,286$18,562$17,869$16,604
5 years$16,503$15,715$14,967$14,257$13,584$12,368
6 years$13,615$12,832$12,096$11,402$10,748$9,583
7 years$11,552$10,777$10,052$9,374$8,741$7,627
8 years$10,006$9,238$8,524$7,864$7,252$6,188
9 years$8,804$8,043$7,342$6,698$6,107$5,094
10 years$7,843$7,089$6,401$5,774$5,204$4,240
11 years$7,058$6,311$5,635$5,025$4,475$3,560
12 years$6,403$5,665$5,001$4,408$3,878$3,010
13 years$5,850$5,119$4,468$3,891$3,382$2,560
14 years$5,376$4,653$4,015$3,454$2,964$2,187
15 years$4,966$4,251$3,625$3,081$2,610$1,876
16 years$4,608$3,900$3,286$2,758$2,307$1,615
17 years$4,292$3,592$2,991$2,478$2,045$1,393
18 years$4,011$3,319$2,730$2,233$1,819$1,205
19 years$3,760$3,076$2,499$2,018$1,621$1,045
20 years$3,535$2,858$2,294$1,828$1,448$907
21 years$3,331$2,662$2,110$1,659$1,296$789
22 years$3,146$2,485$1,944$1,508$1,161$687
23 years$2,977$2,324$1,795$1,374$1,043$598
24 years$2,823$2,178$1,660$1,253$937$522
25 years$2,681$2,044$1,538$1,144$843$456
26 years$2,551$1,921$1,426$1,046$760$398
27 years$2,430$1,808$1,324$958$685$348
28 years$2,318$1,703$1,231$877$618$304
29 years$2,214$1,607$1,146$805$558$266
30 years$2,117$1,518$1,067$738$504$233
31 years$2,027$1,435$995$678$456$204
32 years$1,942$1,357$928$623$412$179
33 years$1,862$1,286$867$573$373$157
34 years$1,788$1,218$810$527$338$137
35 years$1,718$1,156$757$485$306$120
36 years$1,652$1,097$708$447$277$106
37 years$1,589$1,042$663$412$251$93
38 years$1,530$990$621$380$228$81
39 years$1,475$941$582$350$207$71
40 years$1,422$896$545$323$187$63
41 years$1,372$853$511$298$170$55
42 years$1,324$812$480$275$154$48
43 years$1,279$774$450$254$140$42
44 years$1,236$738$422$234$127$37
45 years$1,195$703$397$216$115$33
46 years$1,155$671$372$200$105$29
47 years$1,118$640$350$185$95$25
48 years$1,082$611$329$171$86$22
49 years$1,048$584$309$158$78$19
50 years$1,015$558$291$146$71$17

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 72 starting with $1,040,000, adding $3,882 every year, while hoping to spend $58,335 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: 80/9/11 Blend
71$1,040,000$1,040,000$1,040,000$1,040,000
72$1,150,084$1,094,964$1,078,844$1,239,579
73$1,205,325$1,086,550$1,052,918$1,290,464
74$1,264,245$1,075,767$1,024,167$1,338,297
75$1,327,158$1,062,440$992,437$1,389,076
76$1,394,408$1,046,380$957,563$1,443,069
77$1,466,372$1,027,386$919,376$1,500,571
78$1,543,462$1,005,249$877,696$1,561,904
79$1,626,133$979,744$832,336$1,627,427
80$1,714,881$950,634$783,102$1,697,533
81$1,810,253$917,668$729,789$1,772,657
82$1,912,846$880,582$672,185$1,853,278
83$2,023,320$839,093$610,066$1,939,924
84$2,142,395$792,906$543,201$2,033,178
85$2,270,866$741,705$471,345$2,133,682
86$2,409,605$685,159$394,245$2,242,145
87$2,559,569$622,916$311,636$2,359,348
88$2,721,811$554,605$223,242$2,486,153
89$2,897,489$479,833$128,774$2,623,511
90$3,087,874$398,187$27,929$2,772,470
91$3,294,366$309,227$0$2,934,186
92$3,518,503$212,491$0$3,119,290
93$3,761,978$107,491$0$3,323,940
94$4,026,652$0$0$3,546,447
95$4,314,573$0$0$3,789,188
96$4,627,993$0$0$4,065,042
97$4,969,393$0$0$4,365,547
98$5,341,499$0$0$4,693,109
99$5,747,315$0$0$5,050,374
100$6,190,145$0$0$5,440,254