Can I retire at age 73 with 917,000?

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 $917,000?

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$75,725$75,050$74,392$73,750$73,123$70,528
2 years$37,488$36,789$36,113$35,457$34,820$32,234
3 years$24,743$24,042$23,367$22,717$22,092$19,595
4 years$18,373$17,674$17,005$16,367$15,756$13,368
5 years$14,551$13,856$13,197$12,571$11,977$9,704
6 years$12,004$11,315$10,665$10,053$9,477$7,321
7 years$10,186$9,502$8,863$8,265$7,708$5,667
8 years$8,823$8,145$7,516$6,934$6,394$4,468
9 years$7,763$7,092$6,474$5,906$5,385$3,571
10 years$6,916$6,251$5,644$5,091$4,588$2,883
11 years$6,223$5,565$4,969$4,431$3,946$2,346
12 years$5,646$4,995$4,410$3,886$3,419$1,921
13 years$5,158$4,514$3,940$3,431$2,982$1,581
14 years$4,741$4,103$3,540$3,046$2,614$1,306
15 years$4,379$3,748$3,196$2,716$2,301$1,082
16 years$4,063$3,439$2,898$2,432$2,034$899
17 years$3,784$3,167$2,637$2,185$1,804$749
18 years$3,537$2,926$2,407$1,969$1,604$625
19 years$3,315$2,712$2,204$1,779$1,429$522
20 years$3,117$2,520$2,022$1,612$1,277$437
21 years$2,937$2,348$1,860$1,463$1,143$366
22 years$2,774$2,191$1,714$1,330$1,024$307
23 years$2,625$2,050$1,583$1,211$919$257
24 years$2,489$1,920$1,464$1,105$826$216
25 years$2,364$1,802$1,356$1,009$744$181
26 years$2,249$1,694$1,258$922$670$152
27 years$2,142$1,594$1,168$844$604$128
28 years$2,044$1,502$1,086$774$545$107
29 years$1,952$1,417$1,010$709$492$90
30 years$1,867$1,338$941$651$445$76
31 years$1,787$1,265$877$598$402$64
32 years$1,712$1,197$818$549$364$54
33 years$1,642$1,134$764$505$329$45
34 years$1,576$1,074$714$465$298$38
35 years$1,515$1,019$668$428$270$32
36 years$1,456$967$625$394$244$27
37 years$1,401$919$585$363$222$23
38 years$1,349$873$547$335$201$19
39 years$1,300$830$513$309$182$16
40 years$1,254$790$481$285$165$13
41 years$1,209$752$451$263$150$11
42 years$1,167$716$423$242$136$10
43 years$1,128$682$397$224$123$8
44 years$1,090$650$372$207$112$7
45 years$1,053$620$350$191$102$6
46 years$1,019$592$328$176$92$5
47 years$986$565$309$163$84$4
48 years$954$539$290$150$76$3
49 years$924$515$273$139$69$3
50 years$895$492$256$129$63$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 73 starting with $917,000, adding $3,994 every year, while hoping to spend $45,416 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: 78/6/16 Blend
72$917,000$917,000$917,000$917,000
73$1,014,654$966,053$951,839$1,089,993
74$1,069,826$965,067$935,404$1,139,245
75$1,129,104$962,511$916,895$1,187,110
76$1,192,858$958,260$896,197$1,238,358
77$1,261,496$952,180$873,185$1,293,311
78$1,335,464$944,132$847,732$1,352,322
79$1,415,253$933,967$819,703$1,415,783
80$1,501,403$921,526$788,958$1,484,123
81$1,594,508$906,642$755,350$1,557,819
82$1,695,218$889,137$718,724$1,637,393
83$1,804,249$868,824$678,920$1,723,423
84$1,922,389$845,504$635,771$1,816,545
85$2,050,504$818,965$589,101$1,917,462
86$2,189,546$788,984$538,726$2,026,948
87$2,340,562$755,326$484,455$2,145,857
88$2,504,703$717,741$426,088$2,275,129
89$2,683,236$675,964$363,416$2,415,803
90$2,877,557$629,717$296,221$2,569,023
91$3,089,198$578,703$224,274$2,736,053
92$3,319,847$522,611$147,338$2,918,284
93$3,571,362$461,110$65,165$3,117,252
94$3,845,788$393,851$0$3,334,648
95$4,145,376$320,467$0$3,576,186
96$4,472,601$240,567$0$3,852,201
97$4,830,192$153,740$0$4,153,874
98$5,221,151$59,553$0$4,483,758
99$5,648,784$0$0$4,844,665
100$6,116,730$0$0$5,242,497