Can I retire at age 75 with 2,860,000?

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 $2,860,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.1%
1 years$236,176$234,072$232,020$230,017$228,060$219,707
2 years$116,919$114,741$112,631$110,585$108,600$100,277
3 years$77,172$74,985$72,880$70,853$68,900$60,869
4 years$57,302$55,122$53,038$51,045$49,140$41,463
5 years$45,383$43,216$41,159$39,208$37,356$30,052
6 years$37,440$35,289$33,263$31,355$29,558$22,633
7 years$31,769$29,636$27,642$25,779$24,039$17,490
8 years$27,517$25,403$23,442$21,625$19,943$13,765
9 years$24,212$22,118$20,191$18,420$16,794$10,980
10 years$21,569$19,496$17,603$15,878$14,310$8,848
11 years$19,408$17,356$15,497$13,819$12,307$7,186
12 years$17,609$15,578$13,753$12,121$10,665$5,872
13 years$16,088$14,078$12,288$10,701$9,300$4,822
14 years$14,785$12,796$11,041$9,499$8,152$3,976
15 years$13,657$11,690$9,968$8,471$7,178$3,288
16 years$12,671$10,725$9,038$7,585$6,344$2,727
17 years$11,802$9,878$8,224$6,815$5,625$2,266
18 years$11,030$9,127$7,507$6,142$5,001$1,886
19 years$10,340$8,459$6,873$5,550$4,458$1,572
20 years$9,720$7,861$6,307$5,026$3,982$1,312
21 years$9,160$7,322$5,802$4,562$3,563$1,096
22 years$8,651$6,835$5,347$4,148$3,194$917
23 years$8,188$6,392$4,937$3,777$2,867$767
24 years$7,763$5,989$4,566$3,445$2,577$642
25 years$7,374$5,621$4,229$3,146$2,319$538
26 years$7,014$5,282$3,922$2,877$2,089$451
27 years$6,682$4,971$3,642$2,633$1,883$378
28 years$6,374$4,684$3,386$2,413$1,699$317
29 years$6,088$4,419$3,151$2,212$1,534$266
30 years$5,822$4,174$2,935$2,030$1,386$223
31 years$5,573$3,945$2,736$1,865$1,253$187
32 years$5,340$3,733$2,553$1,714$1,134$157
33 years$5,122$3,535$2,384$1,576$1,026$132
34 years$4,917$3,351$2,227$1,450$929$110
35 years$4,724$3,178$2,082$1,335$841$93
36 years$4,542$3,016$1,948$1,229$762$78
37 years$4,371$2,865$1,823$1,133$691$65
38 years$4,209$2,723$1,707$1,044$626$55
39 years$4,055$2,589$1,599$963$568$46
40 years$3,910$2,463$1,499$888$515$39
41 years$3,772$2,345$1,406$819$467$32
42 years$3,641$2,233$1,319$756$424$27
43 years$3,517$2,128$1,237$698$385$23
44 years$3,398$2,028$1,162$644$349$19
45 years$3,285$1,934$1,091$595$317$16
46 years$3,177$1,845$1,024$550$288$14
47 years$3,075$1,761$962$508$262$11
48 years$2,976$1,681$904$469$238$10
49 years$2,882$1,605$850$434$216$8
50 years$2,792$1,533$799$401$196$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 75 starting with $2,860,000, adding $6,444 every year, while hoping to spend $23,755 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: 29/47/24 Blend
74$2,860,000$2,860,000$2,860,000$2,860,000
75$3,158,367$3,006,787$2,962,457$3,226,192
76$3,455,245$3,128,844$3,036,424$3,401,529
77$3,781,609$3,256,086$3,112,073$3,587,375
78$4,140,441$3,388,742$3,189,435$3,786,692
79$4,535,026$3,527,051$3,268,541$4,000,657
80$4,968,985$3,671,263$3,349,424$4,230,558
81$5,446,307$3,821,640$3,432,115$4,477,806
82$5,971,385$3,978,456$3,516,646$4,743,949
83$6,549,063$4,141,997$3,603,050$5,030,684
84$7,184,675$4,312,562$3,691,360$5,339,870
85$7,884,099$4,490,464$3,781,607$5,673,550
86$8,653,811$4,676,031$3,873,826$6,033,963
87$9,500,949$4,869,606$3,968,048$6,423,566
88$10,433,374$5,071,545$4,064,306$6,845,056
89$11,459,752$5,282,225$4,162,634$7,301,397
90$12,589,629$5,502,036$4,263,064$7,795,839
91$13,833,525$5,731,389$4,365,630$8,331,956
92$15,203,029$5,970,712$4,470,364$8,913,671
93$16,710,916$6,220,455$4,577,299$9,545,296
94$18,371,258$6,481,086$4,686,467$10,231,567
95$20,199,564$6,753,096$4,797,901$10,977,691
96$22,212,922$7,037,000$4,911,633$11,789,390
97$24,430,161$7,333,335$5,027,695$12,672,955
98$26,872,033$7,642,663$5,146,117$13,635,302
99$29,561,399$7,965,573$5,266,931$14,684,036
100$32,523,457$8,302,681$5,390,168$15,827,521