Can I retire at age 77 with 1,920,000?

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 $1,920,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.6%
1 years$158,552$157,140$155,762$154,417$153,103$150,816
2 years$78,491$77,029$75,612$74,239$72,906$70,607
3 years$51,808$50,339$48,926$47,566$46,255$44,015
4 years$38,468$37,005$35,606$34,268$32,989$30,826
5 years$30,467$29,012$27,632$26,321$25,078$22,998
6 years$25,135$23,691$22,330$21,049$19,843$17,849
7 years$21,327$19,895$18,557$17,306$16,138$14,229
8 years$18,473$17,054$15,738$14,517$13,388$11,565
9 years$16,254$14,849$13,555$12,366$11,275$9,537
10 years$14,480$13,088$11,817$10,659$9,607$7,952
11 years$13,029$11,652$10,404$9,277$8,262$6,690
12 years$11,822$10,458$9,233$8,137$7,160$5,668
13 years$10,800$9,451$8,249$7,184$6,243$4,829
14 years$9,926$8,591$7,412$6,377$5,473$4,135
15 years$9,168$7,848$6,692$5,687$4,819$3,554
16 years$8,506$7,200$6,067$5,092$4,259$3,065
17 years$7,923$6,631$5,521$4,575$3,776$2,651
18 years$7,405$6,127$5,040$4,123$3,358$2,298
19 years$6,942$5,679$4,614$3,726$2,993$1,996
20 years$6,525$5,277$4,234$3,374$2,673$1,737
21 years$6,149$4,915$3,895$3,062$2,392$1,513
22 years$5,808$4,588$3,590$2,784$2,144$1,321
23 years$5,497$4,291$3,314$2,536$1,925$1,154
24 years$5,212$4,021$3,065$2,313$1,730$1,009
25 years$4,950$3,773$2,839$2,112$1,557$883
26 years$4,709$3,546$2,633$1,931$1,402$773
27 years$4,486$3,337$2,445$1,768$1,264$677
28 years$4,279$3,145$2,273$1,620$1,141$594
29 years$4,087$2,967$2,115$1,485$1,030$521
30 years$3,908$2,802$1,970$1,363$931$457
31 years$3,741$2,649$1,837$1,252$841$401
32 years$3,585$2,506$1,714$1,151$761$353
33 years$3,438$2,373$1,600$1,058$689$310
34 years$3,301$2,249$1,495$973$624$272
35 years$3,171$2,134$1,398$896$565$239
36 years$3,049$2,025$1,308$825$512$210
37 years$2,934$1,923$1,224$760$464$185
38 years$2,825$1,828$1,146$701$421$163
39 years$2,723$1,738$1,074$646$381$143
40 years$2,625$1,654$1,006$596$346$126
41 years$2,532$1,574$944$550$314$111
42 years$2,444$1,499$885$508$285$97
43 years$2,361$1,428$831$469$258$86
44 years$2,281$1,362$780$433$235$75
45 years$2,205$1,298$732$400$213$66
46 years$2,133$1,239$688$369$193$58
47 years$2,064$1,182$646$341$176$51
48 years$1,998$1,128$607$315$159$45
49 years$1,935$1,078$571$291$145$40
50 years$1,875$1,029$536$269$132$35

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 77 starting with $1,920,000, adding $3,557 every year, while hoping to spend $56,299 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: 46/31/23 Blend
76$1,920,000$1,920,000$1,920,000$1,920,000
77$2,119,509$2,017,749$1,987,989$2,202,872
78$2,275,797$2,056,717$1,994,685$2,300,800
79$2,446,140$2,095,708$1,999,718$2,401,157
80$2,631,911$2,134,662$2,002,974$2,508,906
81$2,834,624$2,173,518$2,004,331$2,624,763
82$3,055,942$2,212,207$2,003,663$2,749,521
83$3,297,698$2,250,656$2,000,836$2,884,052
84$3,561,910$2,288,785$1,995,711$3,029,321
85$3,850,799$2,326,509$1,988,141$3,186,392
86$4,166,811$2,363,738$1,977,974$3,356,438
87$4,512,637$2,400,373$1,965,047$3,540,753
88$4,891,243$2,436,308$1,949,193$3,740,768
89$5,305,894$2,471,431$1,930,235$3,958,057
90$5,760,185$2,505,621$1,907,988$4,194,362
91$6,258,076$2,538,749$1,882,258$4,451,601
92$6,803,928$2,570,676$1,852,842$4,731,891
93$7,402,544$2,601,255$1,819,528$5,037,570
94$8,059,215$2,630,327$1,782,093$5,371,215
95$8,779,766$2,657,725$1,740,305$5,735,669
96$9,570,617$2,683,268$1,693,920$6,134,071
97$10,438,838$2,706,765$1,642,683$6,569,881
98$11,392,215$2,728,013$1,586,329$7,046,919
99$12,439,328$2,746,792$1,524,578$7,569,395
100$13,589,627$2,762,873$1,457,139$8,141,956