Can I retire at age 72 with 1,180,000?

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 $1,180,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.5%
1 years$97,443$96,575$95,728$94,902$94,095$91,597
2 years$48,239$47,341$46,470$45,626$44,807$42,308
3 years$31,840$30,938$30,069$29,233$28,427$26,006
4 years$23,642$22,743$21,883$21,061$20,275$17,948
5 years$18,725$17,830$16,982$16,177$15,413$13,188
6 years$15,447$14,560$13,724$12,937$12,195$10,075
7 years$13,107$12,227$11,405$10,636$9,918$7,902
8 years$11,353$10,481$9,672$8,922$8,228$6,315
9 years$9,989$9,126$8,331$7,600$6,929$5,118
10 years$8,899$8,044$7,263$6,551$5,904$4,192
11 years$8,008$7,161$6,394$5,701$5,078$3,462
12 years$7,265$6,427$5,675$5,001$4,400$2,879
13 years$6,638$5,808$5,070$4,415$3,837$2,406
14 years$6,100$5,280$4,555$3,919$3,364$2,020
15 years$5,635$4,823$4,113$3,495$2,962$1,701
16 years$5,228$4,425$3,729$3,130$2,617$1,438
17 years$4,869$4,075$3,393$2,812$2,321$1,218
18 years$4,551$3,766$3,097$2,534$2,064$1,033
19 years$4,266$3,490$2,836$2,290$1,839$878
20 years$4,010$3,243$2,602$2,074$1,643$748
21 years$3,779$3,021$2,394$1,882$1,470$637
22 years$3,569$2,820$2,206$1,711$1,318$544
23 years$3,378$2,637$2,037$1,558$1,183$465
24 years$3,203$2,471$1,884$1,421$1,063$397
25 years$3,042$2,319$1,745$1,298$957$340
26 years$2,894$2,179$1,618$1,187$862$291
27 years$2,757$2,051$1,503$1,086$777$249
28 years$2,630$1,933$1,397$995$701$213
29 years$2,512$1,823$1,300$913$633$182
30 years$2,402$1,722$1,211$838$572$156
31 years$2,299$1,628$1,129$769$517$134
32 years$2,203$1,540$1,053$707$468$115
33 years$2,113$1,459$983$650$423$98
34 years$2,029$1,382$919$598$383$84
35 years$1,949$1,311$859$551$347$72
36 years$1,874$1,245$804$507$315$62
37 years$1,803$1,182$752$467$285$53
38 years$1,736$1,123$704$431$258$46
39 years$1,673$1,068$660$397$234$39
40 years$1,613$1,016$619$366$213$34
41 years$1,556$967$580$338$193$29
42 years$1,502$921$544$312$175$25
43 years$1,451$878$511$288$159$21
44 years$1,402$837$479$266$144$18
45 years$1,355$798$450$246$131$16
46 years$1,311$761$423$227$119$13
47 years$1,269$726$397$210$108$12
48 years$1,228$693$373$194$98$10
49 years$1,189$662$351$179$89$9
50 years$1,152$633$330$165$81$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 72 starting with $1,180,000, adding $3,996 every year, while hoping to spend $50,295 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: 33/41/26 Blend
71$1,180,000$1,180,000$1,180,000$1,180,000
72$1,304,482$1,241,942$1,223,652$1,337,085
73$1,384,026$1,249,284$1,211,131$1,369,404
74$1,469,997$1,255,299$1,196,504$1,399,431
75$1,562,999$1,259,871$1,179,649$1,430,798
76$1,663,693$1,262,873$1,160,436$1,463,657
77$1,772,808$1,264,172$1,138,729$1,498,179
78$1,891,145$1,263,627$1,114,387$1,534,557
79$2,019,583$1,261,087$1,087,261$1,573,006
80$2,159,092$1,256,391$1,057,195$1,613,768
81$2,310,736$1,249,371$1,024,028$1,657,115
82$2,475,688$1,239,847$987,589$1,703,348
83$2,655,236$1,227,627$947,702$1,752,808
84$2,850,800$1,212,511$904,179$1,805,874
85$3,063,940$1,194,282$856,828$1,862,969
86$3,296,375$1,172,715$805,444$1,924,566
87$3,549,995$1,147,568$749,817$1,991,192
88$3,826,882$1,118,586$689,723$2,063,435
89$4,129,328$1,085,501$624,933$2,141,950
90$4,459,854$1,048,025$555,203$2,227,467
91$4,821,238$1,005,857$480,281$2,320,798
92$5,216,538$958,677$399,903$2,422,847
93$5,649,119$906,147$313,795$2,534,618
94$6,122,689$847,908$221,667$2,657,229
95$6,641,330$783,582$123,219$2,791,920
96$7,209,537$712,769$18,139$2,940,070
97$7,832,262$635,047$0$3,103,211
98$8,514,955$549,967$0$3,309,119
99$9,263,624$457,059$0$3,540,665
100$10,084,881$355,822$0$3,795,004