Can I retire at age 73 with 1,170,000?

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 $1,170,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.2%
1 years$96,618$95,757$94,917$94,098$93,297$90,931
2 years$47,830$46,940$46,076$45,239$44,427$42,059
3 years$31,570$30,676$29,814$28,985$28,187$25,890
4 years$23,442$22,550$21,697$20,882$20,103$17,896
5 years$18,566$17,679$16,838$16,040$15,282$13,170
6 years$15,316$14,436$13,608$12,827$12,092$10,078
7 years$12,996$12,124$11,308$10,546$9,834$7,918
8 years$11,257$10,392$9,590$8,847$8,158$6,339
9 years$9,905$9,048$8,260$7,535$6,870$5,146
10 years$8,824$7,976$7,201$6,496$5,854$4,223
11 years$7,940$7,100$6,340$5,653$5,035$3,495
12 years$7,204$6,373$5,626$4,958$4,363$2,911
13 years$6,581$5,759$5,027$4,378$3,805$2,438
14 years$6,048$5,235$4,517$3,886$3,335$2,051
15 years$5,587$4,782$4,078$3,466$2,936$1,731
16 years$5,184$4,388$3,697$3,103$2,595$1,466
17 years$4,828$4,041$3,364$2,788$2,301$1,244
18 years$4,512$3,734$3,071$2,513$2,046$1,058
19 years$4,230$3,461$2,812$2,270$1,824$902
20 years$3,976$3,216$2,580$2,056$1,629$770
21 years$3,747$2,995$2,373$1,866$1,458$657
22 years$3,539$2,796$2,187$1,697$1,307$562
23 years$3,350$2,615$2,020$1,545$1,173$481
24 years$3,176$2,450$1,868$1,409$1,054$412
25 years$3,016$2,299$1,730$1,287$949$353
26 years$2,869$2,161$1,605$1,177$855$303
27 years$2,734$2,034$1,490$1,077$770$260
28 years$2,608$1,916$1,385$987$695$223
29 years$2,491$1,808$1,289$905$628$192
30 years$2,382$1,707$1,201$831$567$165
31 years$2,280$1,614$1,119$763$513$142
32 years$2,185$1,527$1,044$701$464$122
33 years$2,095$1,446$975$645$420$105
34 years$2,011$1,371$911$593$380$90
35 years$1,933$1,300$852$546$344$77
36 years$1,858$1,234$797$503$312$66
37 years$1,788$1,172$746$463$283$57
38 years$1,722$1,114$698$427$256$49
39 years$1,659$1,059$654$394$232$42
40 years$1,600$1,008$613$363$211$36
41 years$1,543$959$575$335$191$31
42 years$1,490$914$539$309$174$27
43 years$1,439$870$506$286$157$23
44 years$1,390$830$475$264$143$20
45 years$1,344$791$446$243$130$17
46 years$1,300$755$419$225$118$15
47 years$1,258$720$394$208$107$13
48 years$1,218$688$370$192$97$11
49 years$1,179$657$348$177$88$9
50 years$1,142$627$327$164$80$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $1,170,000, adding $4,140 every year, while hoping to spend $37,704 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: 46/32/22 Blend
72$1,170,000$1,170,000$1,170,000$1,170,000
73$1,293,610$1,231,600$1,213,465$1,344,787
74$1,385,442$1,251,832$1,214,000$1,401,357
75$1,485,377$1,271,791$1,213,288$1,458,643
76$1,594,201$1,291,425$1,211,250$1,520,026
77$1,712,781$1,310,677$1,207,798$1,585,909
78$1,842,069$1,329,484$1,202,844$1,656,731
79$1,983,114$1,347,783$1,196,293$1,732,983
80$2,137,071$1,365,503$1,188,047$1,815,203
81$2,305,208$1,382,569$1,178,003$1,903,987
82$2,488,925$1,398,901$1,166,052$1,999,992
83$2,689,763$1,414,414$1,152,082$2,103,944
84$2,909,414$1,429,016$1,135,973$2,216,646
85$3,149,748$1,442,611$1,117,601$2,338,983
86$3,412,817$1,455,094$1,096,836$2,471,932
87$3,700,887$1,466,356$1,073,542$2,616,572
88$4,016,448$1,476,278$1,047,576$2,774,096
89$4,362,246$1,484,736$1,018,790$2,945,818
90$4,741,303$1,491,596$987,028$3,133,191
91$5,156,948$1,496,716$952,125$3,337,818
92$5,612,848$1,499,947$913,913$3,561,469
93$6,113,041$1,501,127$872,212$3,806,096
94$6,661,976$1,500,087$826,836$4,073,855
95$7,264,553$1,496,646$777,590$4,367,126
96$7,926,169$1,490,613$724,270$4,688,533
97$8,652,769$1,481,785$666,665$5,040,975
98$9,450,904$1,469,945$604,550$5,427,649
99$10,327,788$1,454,864$537,695$5,852,082
100$11,291,371$1,436,301$465,856$6,318,168