Can I retire at age 75 with 1,100,000?

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 $1,100,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.9%
1 years$90,837$90,028$89,238$88,468$87,716$84,570
2 years$44,969$44,131$43,320$42,533$41,769$38,634
3 years$29,681$28,840$28,031$27,251$26,500$23,474
4 years$22,039$21,201$20,399$19,633$18,900$16,006
5 years$17,455$16,622$15,831$15,080$14,368$11,613
6 years$14,400$13,573$12,793$12,060$11,369$8,756
7 years$12,219$11,398$10,631$9,915$9,246$6,774
8 years$10,583$9,771$9,016$8,317$7,670$5,338
9 years$9,312$8,507$7,766$7,084$6,459$4,263
10 years$8,296$7,499$6,770$6,107$5,504$3,440
11 years$7,465$6,675$5,960$5,315$4,733$2,797
12 years$6,773$5,992$5,290$4,662$4,102$2,289
13 years$6,188$5,415$4,726$4,116$3,577$1,882
14 years$5,687$4,922$4,246$3,653$3,135$1,554
15 years$5,253$4,496$3,834$3,258$2,761$1,287
16 years$4,873$4,125$3,476$2,917$2,440$1,069
17 years$4,539$3,799$3,163$2,621$2,163$889
18 years$4,242$3,510$2,887$2,362$1,924$741
19 years$3,977$3,253$2,643$2,135$1,715$619
20 years$3,739$3,023$2,426$1,933$1,531$517
21 years$3,523$2,816$2,231$1,755$1,371$433
22 years$3,327$2,629$2,057$1,595$1,228$363
23 years$3,149$2,459$1,899$1,453$1,103$304
24 years$2,986$2,304$1,756$1,325$991$255
25 years$2,836$2,162$1,627$1,210$892$214
26 years$2,698$2,032$1,509$1,106$803$179
27 years$2,570$1,912$1,401$1,013$724$151
28 years$2,452$1,802$1,302$928$654$126
29 years$2,342$1,700$1,212$851$590$106
30 years$2,239$1,605$1,129$781$533$89
31 years$2,143$1,517$1,052$717$482$75
32 years$2,054$1,436$982$659$436$63
33 years$1,970$1,360$917$606$395$53
34 years$1,891$1,289$857$558$357$45
35 years$1,817$1,222$801$513$324$37
36 years$1,747$1,160$749$473$293$31
37 years$1,681$1,102$701$436$266$26
38 years$1,619$1,047$657$402$241$22
39 years$1,560$996$615$370$218$19
40 years$1,504$947$577$342$198$16
41 years$1,451$902$541$315$180$13
42 years$1,400$859$507$291$163$11
43 years$1,353$818$476$268$148$9
44 years$1,307$780$447$248$134$8
45 years$1,264$744$419$229$122$7
46 years$1,222$710$394$211$111$6
47 years$1,183$677$370$195$101$5
48 years$1,145$646$348$180$91$4
49 years$1,109$617$327$167$83$3
50 years$1,074$590$307$154$75$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $1,100,000, adding $2,393 every year, while hoping to spend $25,317 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: 39/50/11 Blend
74$1,100,000$1,100,000$1,100,000$1,100,000
75$1,214,668$1,156,368$1,139,318$1,257,911
76$1,311,627$1,186,093$1,150,548$1,318,448
77$1,417,628$1,216,426$1,161,306$1,381,195
78$1,533,565$1,247,370$1,171,549$1,448,477
79$1,660,425$1,278,928$1,181,232$1,520,713
80$1,799,293$1,311,100$1,190,309$1,598,365
81$1,951,366$1,343,889$1,198,729$1,681,943
82$2,117,959$1,377,293$1,206,440$1,772,006
83$2,300,522$1,411,312$1,213,387$1,869,170
84$2,500,653$1,445,943$1,219,513$1,974,114
85$2,720,109$1,481,185$1,224,756$2,087,586
86$2,960,828$1,517,031$1,229,054$2,210,409
87$3,224,944$1,553,476$1,232,338$2,343,488
88$3,514,806$1,590,514$1,234,539$2,487,823
89$3,833,003$1,628,136$1,235,582$2,644,512
90$4,182,385$1,666,331$1,235,391$2,814,768
91$4,566,095$1,705,088$1,233,883$2,999,924
92$4,987,593$1,744,393$1,230,974$3,201,452
93$5,450,689$1,784,230$1,226,574$3,420,971
94$5,959,584$1,824,582$1,220,588$3,660,265
95$6,518,903$1,865,428$1,212,919$3,921,302
96$7,133,742$1,906,745$1,203,464$4,206,248
97$7,809,718$1,948,510$1,192,114$4,517,491
98$8,553,016$1,990,693$1,178,756$4,857,663
99$9,370,451$2,033,265$1,163,272$5,229,663
100$10,269,534$2,076,191$1,145,538$5,636,687