Can I retire at age 75 with 1,130,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $1,130,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$93,314$92,483$91,672$90,881$90,108$88,469
2 years$46,195$45,335$44,501$43,693$42,908$41,264
3 years$30,491$29,627$28,795$27,994$27,223$25,623
4 years$22,640$21,779$20,955$20,168$19,416$17,873
5 years$17,931$17,075$16,262$15,491$14,759$13,278
6 years$14,793$13,943$13,142$12,388$11,679$10,261
7 years$12,552$11,709$10,921$10,185$9,498$8,144
8 years$10,872$10,037$9,262$8,544$7,879$6,588
9 years$9,566$8,739$7,978$7,278$6,636$5,407
10 years$8,522$7,703$6,955$6,273$5,654$4,487
11 years$7,668$6,858$6,123$5,460$4,862$3,756
12 years$6,957$6,155$5,434$4,789$4,214$3,165
13 years$6,356$5,562$4,855$4,228$3,674$2,683
14 years$5,842$5,056$4,362$3,753$3,221$2,285
15 years$5,396$4,619$3,938$3,347$2,836$1,953
16 years$5,006$4,238$3,571$2,997$2,506$1,675
17 years$4,663$3,903$3,249$2,693$2,222$1,440
18 years$4,358$3,606$2,966$2,427$1,976$1,241
19 years$4,085$3,342$2,715$2,193$1,761$1,072
20 years$3,841$3,106$2,492$1,986$1,573$927
21 years$3,619$2,893$2,292$1,802$1,408$803
22 years$3,418$2,700$2,113$1,639$1,262$696
23 years$3,235$2,526$1,951$1,492$1,133$605
24 years$3,067$2,366$1,804$1,361$1,018$525
25 years$2,913$2,221$1,671$1,243$916$457
26 years$2,771$2,087$1,550$1,137$825$398
27 years$2,640$1,964$1,439$1,040$744$346
28 years$2,519$1,851$1,338$953$671$302
29 years$2,405$1,746$1,245$874$606$263
30 years$2,300$1,649$1,160$802$548$229
31 years$2,202$1,559$1,081$737$495$200
32 years$2,110$1,475$1,009$677$448$174
33 years$2,024$1,397$942$623$405$152
34 years$1,943$1,324$880$573$367$133
35 years$1,866$1,256$823$527$332$116
36 years$1,795$1,192$770$486$301$101
37 years$1,727$1,132$720$448$273$88
38 years$1,663$1,076$675$413$248$77
39 years$1,602$1,023$632$380$224$67
40 years$1,545$973$592$351$204$59
41 years$1,490$926$555$324$185$51
42 years$1,439$882$521$299$168$45
43 years$1,389$841$489$276$152$39
44 years$1,343$801$459$255$138$34
45 years$1,298$764$431$235$125$30
46 years$1,255$729$405$217$114$26
47 years$1,215$696$380$201$103$23
48 years$1,176$664$357$185$94$20
49 years$1,139$634$336$171$85$17
50 years$1,103$606$316$158$77$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $1,130,000, adding $5,967 every year, while hoping to spend $55,425 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: 51/23/26 Blend
74$1,130,000$1,130,000$1,130,000$1,130,000
75$1,251,415$1,191,525$1,174,010$1,305,825
76$1,320,088$1,190,938$1,154,368$1,343,689
77$1,393,907$1,188,464$1,132,209$1,378,760
78$1,473,340$1,183,954$1,107,393$1,415,784
79$1,558,899$1,177,245$1,079,769$1,454,971
80$1,651,146$1,168,170$1,049,180$1,496,553
81$1,750,699$1,156,546$1,015,464$1,540,791
82$1,858,237$1,142,184$978,449$1,587,975
83$1,974,507$1,124,881$937,957$1,638,426
84$2,100,328$1,104,422$893,800$1,692,505
85$2,236,603$1,080,579$845,783$1,750,610
86$2,384,321$1,053,113$793,702$1,813,186
87$2,544,574$1,021,767$737,343$1,880,727
88$2,718,560$986,273$676,483$1,953,781
89$2,907,597$946,344$610,889$2,032,958
90$3,113,136$901,679$540,318$2,118,936
91$3,336,772$851,958$464,515$2,212,465
92$3,580,261$796,842$383,214$2,314,380
93$3,845,535$735,974$296,139$2,425,605
94$4,134,719$668,977$203,000$2,547,167
95$4,450,154$595,450$103,494$2,680,204
96$4,794,415$514,972$0$2,825,976
97$5,170,336$427,097$0$2,986,628
98$5,581,038$331,352$0$3,193,650
99$6,029,956$227,241$0$3,420,109
100$6,520,873$114,238$0$3,668,004