Can I retire at age 72 with 973,000?

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 $973,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.6%
1 years$80,349$79,634$78,935$78,254$77,588$75,195
2 years$39,777$39,036$38,318$37,622$36,947$34,557
3 years$26,255$25,511$24,794$24,105$23,441$21,128
4 years$19,495$18,753$18,044$17,366$16,718$14,501
5 years$15,440$14,703$14,003$13,339$12,709$10,594
6 years$12,737$12,006$11,316$10,667$10,056$8,045
7 years$10,808$10,082$9,404$8,770$8,178$6,270
8 years$9,361$8,642$7,975$7,357$6,785$4,979
9 years$8,237$7,525$6,869$6,267$5,714$4,008
10 years$7,338$6,633$5,989$5,402$4,868$3,260
11 years$6,603$5,905$5,272$4,701$4,187$2,674
12 years$5,991$5,300$4,679$4,124$3,628$2,207
13 years$5,473$4,789$4,180$3,641$3,164$1,831
14 years$5,030$4,353$3,756$3,232$2,773$1,525
15 years$4,646$3,977$3,391$2,882$2,442$1,275
16 years$4,311$3,649$3,075$2,581$2,158$1,069
17 years$4,015$3,360$2,798$2,319$1,914$898
18 years$3,752$3,105$2,554$2,090$1,702$756
19 years$3,518$2,878$2,338$1,888$1,517$637
20 years$3,307$2,674$2,146$1,710$1,355$538
21 years$3,116$2,491$1,974$1,552$1,212$455
22 years$2,943$2,325$1,819$1,411$1,087$385
23 years$2,786$2,175$1,680$1,285$975$326
24 years$2,641$2,038$1,553$1,172$877$276
25 years$2,509$1,912$1,439$1,070$789$234
26 years$2,386$1,797$1,334$979$711$198
27 years$2,273$1,691$1,239$896$641$168
28 years$2,169$1,594$1,152$821$578$143
29 years$2,071$1,503$1,072$753$522$121
30 years$1,981$1,420$998$691$472$103
31 years$1,896$1,342$931$634$426$87
32 years$1,817$1,270$868$583$386$74
33 years$1,743$1,203$811$536$349$63
34 years$1,673$1,140$758$493$316$54
35 years$1,607$1,081$708$454$286$46
36 years$1,545$1,026$663$418$259$39
37 years$1,487$975$620$385$235$33
38 years$1,432$926$581$355$213$28
39 years$1,380$881$544$328$193$24
40 years$1,330$838$510$302$175$20
41 years$1,283$798$478$279$159$17
42 years$1,239$760$449$257$144$15
43 years$1,196$724$421$237$131$12
44 years$1,156$690$395$219$119$11
45 years$1,118$658$371$202$108$9
46 years$1,081$628$348$187$98$8
47 years$1,046$599$327$173$89$6
48 years$1,013$572$308$160$81$6
49 years$981$546$289$148$73$5
50 years$950$522$272$136$67$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 72 starting with $973,000, adding $3,203 every year, while hoping to spend $21,868 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: 39/44/17 Blend
71$973,000$973,000$973,000$973,000
72$1,075,550$1,023,981$1,008,899$1,111,916
73$1,161,989$1,050,889$1,019,430$1,165,116
74$1,256,511$1,078,382$1,029,581$1,220,262
75$1,359,919$1,106,466$1,039,315$1,279,429
76$1,473,095$1,135,147$1,048,596$1,342,990
77$1,597,010$1,164,429$1,057,384$1,411,359
78$1,732,734$1,194,315$1,065,636$1,484,991
79$1,881,447$1,224,811$1,073,309$1,564,386
80$2,044,446$1,255,917$1,080,355$1,650,094
81$2,223,160$1,287,638$1,086,728$1,742,723
82$2,419,163$1,319,973$1,092,374$1,842,941
83$2,634,190$1,352,924$1,097,241$1,951,484
84$2,870,150$1,386,490$1,101,271$2,069,163
85$3,129,147$1,420,670$1,104,406$2,196,871
86$3,413,499$1,455,461$1,106,582$2,335,591
87$3,725,757$1,490,861$1,107,734$2,486,409
88$4,068,735$1,526,863$1,107,793$2,650,517
89$4,445,529$1,563,462$1,106,688$2,829,232
90$4,859,552$1,600,651$1,104,341$3,024,005
91$5,314,564$1,638,421$1,100,674$3,236,432
92$5,814,706$1,676,760$1,095,603$3,468,273
93$6,364,542$1,715,657$1,089,041$3,721,471
94$6,969,098$1,755,097$1,080,897$3,998,161
95$7,633,912$1,795,063$1,071,074$4,300,700
96$8,365,088$1,835,538$1,059,471$4,631,685
97$9,169,348$1,876,500$1,045,985$4,993,978
98$10,054,100$1,917,927$1,030,503$5,390,731
99$11,027,505$1,959,792$1,012,912$5,825,420
100$12,098,556$2,002,068$993,090$6,301,876