Can I retire at age 72 with 1,270,000?

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 $1,270,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.8%
1 years$104,875$103,941$103,030$102,140$101,272$97,678
2 years$51,919$50,952$50,014$49,106$48,225$44,643
3 years$34,269$33,297$32,363$31,463$30,596$27,138
4 years$25,445$24,477$23,552$22,667$21,821$18,514
5 years$20,153$19,190$18,277$17,410$16,588$13,440
6 years$16,625$15,670$14,771$13,923$13,126$10,139
7 years$14,107$13,160$12,274$11,447$10,675$7,848
8 years$12,219$11,281$10,410$9,603$8,856$6,188
9 years$10,751$9,822$8,966$8,179$7,458$4,945
10 years$9,578$8,657$7,817$7,051$6,354$3,992
11 years$8,618$7,707$6,882$6,136$5,465$3,249
12 years$7,819$6,918$6,107$5,382$4,736$2,660
13 years$7,144$6,251$5,456$4,752$4,130$2,189
14 years$6,565$5,682$4,903$4,218$3,620$1,809
15 years$6,064$5,191$4,426$3,762$3,187$1,499
16 years$5,627$4,763$4,013$3,368$2,817$1,246
17 years$5,241$4,386$3,652$3,026$2,498$1,037
18 years$4,898$4,053$3,334$2,727$2,221$865
19 years$4,592$3,756$3,052$2,464$1,980$723
20 years$4,316$3,491$2,801$2,232$1,768$605
21 years$4,068$3,251$2,576$2,026$1,582$507
22 years$3,842$3,035$2,374$1,842$1,418$425
23 years$3,636$2,839$2,192$1,677$1,273$356
24 years$3,447$2,660$2,028$1,530$1,144$299
25 years$3,274$2,496$1,878$1,397$1,030$251
26 years$3,115$2,346$1,742$1,277$928$211
27 years$2,967$2,208$1,617$1,169$836$177
28 years$2,831$2,080$1,503$1,071$755$149
29 years$2,704$1,962$1,399$982$681$125
30 years$2,585$1,853$1,303$902$616$105
31 years$2,475$1,752$1,215$828$557$88
32 years$2,371$1,658$1,134$761$503$74
33 years$2,274$1,570$1,058$700$456$63
34 years$2,183$1,488$989$644$413$53
35 years$2,098$1,411$925$593$374$44
36 years$2,017$1,339$865$546$339$37
37 years$1,941$1,272$810$503$307$31
38 years$1,869$1,209$758$464$278$26
39 years$1,801$1,150$710$427$252$22
40 years$1,736$1,094$666$394$229$19
41 years$1,675$1,041$624$364$208$16
42 years$1,617$992$586$336$188$13
43 years$1,562$945$549$310$171$11
44 years$1,509$901$516$286$155$9
45 years$1,459$859$484$264$141$8
46 years$1,411$819$455$244$128$7
47 years$1,365$782$427$226$116$6
48 years$1,322$746$402$208$105$5
49 years$1,280$713$377$193$96$4
50 years$1,240$681$355$178$87$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 72 starting with $1,270,000, adding $6,893 every year, while hoping to spend $41,679 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: 41/45/14 Blend
71$1,270,000$1,270,000$1,270,000$1,270,000
72$1,406,650$1,339,340$1,319,655$1,458,242
73$1,505,782$1,360,622$1,319,517$1,516,585
74$1,613,629$1,381,549$1,317,978$1,575,065
75$1,731,035$1,402,061$1,314,947$1,637,454
76$1,858,931$1,422,092$1,310,327$1,704,129
77$1,998,338$1,441,571$1,304,020$1,775,503
78$2,150,384$1,460,423$1,295,920$1,852,036
79$2,316,307$1,478,568$1,285,917$1,934,233
80$2,497,472$1,495,919$1,273,897$2,022,654
81$2,695,380$1,512,385$1,259,738$2,117,916
82$2,911,684$1,527,867$1,243,315$2,220,701
83$3,148,205$1,542,262$1,224,495$2,331,765
84$3,406,946$1,555,457$1,203,139$2,451,938
85$3,690,113$1,567,333$1,179,103$2,582,142
86$4,000,137$1,577,765$1,152,236$2,723,393
87$4,339,693$1,586,617$1,122,378$2,876,813
88$4,711,727$1,593,747$1,089,363$3,043,642
89$5,119,485$1,599,002$1,053,018$3,225,249
90$5,566,539$1,602,220$1,013,160$3,423,147
91$6,056,826$1,603,228$969,601$3,639,004
92$6,594,681$1,601,845$922,141$3,874,665
93$7,184,879$1,597,876$870,574$4,132,166
94$7,832,679$1,591,115$814,681$4,413,755
95$8,543,877$1,581,344$754,237$4,721,913
96$9,324,852$1,568,329$689,004$5,059,381
97$10,182,636$1,551,827$618,735$5,429,183
98$11,124,974$1,531,575$543,171$5,834,659
99$12,160,397$1,507,298$462,043$6,279,493
100$13,298,304$1,478,703$375,068$6,767,754