Can I retire at age 78 with 1,410,000?

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 $1,410,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13%
1 years$116,436$115,399$114,387$113,400$112,435$111,030
2 years$57,642$56,568$55,528$54,519$53,541$52,127
3 years$38,046$36,968$35,930$34,931$33,968$32,590
4 years$28,250$27,175$26,148$25,166$24,227$22,894
5 years$22,374$21,306$20,292$19,330$18,417$17,134
6 years$18,458$17,398$16,399$15,458$14,572$13,341
7 years$15,662$14,611$13,628$12,709$11,851$10,671
8 years$13,566$12,524$11,557$10,661$9,832$8,703
9 years$11,937$10,904$9,954$9,081$8,280$7,202
10 years$10,634$9,612$8,678$7,828$7,055$6,028
11 years$9,569$8,557$7,640$6,813$6,067$5,090
12 years$8,681$7,680$6,781$5,976$5,258$4,329
13 years$7,931$6,941$6,058$5,276$4,585$3,703
14 years$7,289$6,309$5,443$4,683$4,019$3,183
15 years$6,733$5,763$4,914$4,176$3,539$2,747
16 years$6,247$5,288$4,456$3,740$3,128$2,379
17 years$5,818$4,870$4,054$3,360$2,773$2,066
18 years$5,438$4,500$3,701$3,028$2,466$1,799
19 years$5,098$4,170$3,388$2,736$2,198$1,569
20 years$4,792$3,875$3,110$2,478$1,963$1,372
21 years$4,516$3,610$2,860$2,249$1,757$1,201
22 years$4,265$3,370$2,636$2,045$1,575$1,053
23 years$4,037$3,151$2,434$1,862$1,414$924
24 years$3,827$2,953$2,251$1,698$1,270$811
25 years$3,635$2,771$2,085$1,551$1,143$713
26 years$3,458$2,604$1,934$1,418$1,030$628
27 years$3,294$2,451$1,796$1,298$928$553
28 years$3,143$2,309$1,669$1,189$838$487
29 years$3,002$2,179$1,553$1,091$756$429
30 years$2,870$2,058$1,447$1,001$684$379
31 years$2,747$1,945$1,349$919$618$334
32 years$2,633$1,840$1,259$845$559$295
33 years$2,525$1,743$1,175$777$506$260
34 years$2,424$1,652$1,098$715$458$230
35 years$2,329$1,567$1,026$658$415$203
36 years$2,239$1,487$960$606$376$179
37 years$2,155$1,412$899$558$341$159
38 years$2,075$1,342$842$515$309$140
39 years$1,999$1,276$789$475$280$124
40 years$1,928$1,214$739$438$254$110
41 years$1,860$1,156$693$404$230$97
42 years$1,795$1,101$650$373$209$86
43 years$1,734$1,049$610$344$190$76
44 years$1,675$1,000$573$318$172$67
45 years$1,620$953$538$293$156$59
46 years$1,566$910$505$271$142$52
47 years$1,516$868$474$250$129$46
48 years$1,467$829$446$231$117$41
49 years$1,421$791$419$214$106$36
50 years$1,377$756$394$198$97$32

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $1,410,000, adding $5,783 every year, while hoping to spend $41,836 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: 38/33/29 Blend
77$1,410,000$1,410,000$1,410,000$1,410,000
78$1,559,785$1,485,055$1,463,200$1,605,415
79$1,674,370$1,513,310$1,467,704$1,667,792
80$1,799,240$1,541,547$1,470,957$1,730,923
81$1,935,401$1,569,721$1,472,872$1,798,362
82$2,083,959$1,597,783$1,473,360$1,870,529
83$2,246,130$1,625,682$1,472,325$1,947,887
84$2,423,255$1,653,361$1,469,668$2,030,948
85$2,616,810$1,680,758$1,465,285$2,120,278
86$2,828,419$1,707,809$1,459,066$2,216,500
87$3,059,869$1,734,444$1,450,896$2,320,307
88$3,313,131$1,760,586$1,440,656$2,432,459
89$3,590,371$1,786,156$1,428,219$2,553,800
90$3,893,978$1,811,067$1,413,453$2,685,260
91$4,226,581$1,835,226$1,396,221$2,827,866
92$4,591,074$1,858,534$1,376,377$2,982,754
93$4,990,648$1,880,887$1,353,769$3,151,177
94$5,428,813$1,902,169$1,328,240$3,334,519
95$5,909,439$1,922,263$1,299,623$3,534,309
96$6,436,785$1,941,037$1,267,744$3,752,234
97$7,015,546$1,958,356$1,232,421$3,990,158
98$7,650,889$1,974,073$1,193,465$4,250,138
99$8,348,509$1,988,032$1,150,676$4,534,445
100$9,114,680$2,000,069$1,103,846$4,845,586