Can I retire at age 78 with 1,650,000?

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 $1,650,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.1%
1 years$136,255$135,042$133,858$132,702$131,573$130,416
2 years$67,453$66,197$64,979$63,799$62,654$61,488
3 years$44,522$43,260$42,046$40,877$39,750$38,612
4 years$33,059$31,801$30,599$29,449$28,350$27,248
5 years$26,183$24,932$23,746$22,620$21,551$20,488
6 years$21,600$20,359$19,190$18,089$17,053$16,030
7 years$18,328$17,098$15,947$14,872$13,869$12,887
8 years$15,875$14,656$13,524$12,476$11,505$10,565
9 years$13,968$12,761$11,649$10,627$9,689$8,789
10 years$12,444$11,248$10,156$9,160$8,256$7,396
11 years$11,197$10,013$8,941$7,972$7,100$6,280
12 years$10,159$8,987$7,935$6,993$6,153$5,371
13 years$9,281$8,122$7,089$6,174$5,365$4,622
14 years$8,530$7,383$6,370$5,480$4,703$3,996
15 years$7,879$6,744$5,751$4,887$4,141$3,470
16 years$7,310$6,188$5,214$4,376$3,660$3,024
17 years$6,809$5,699$4,745$3,932$3,245$2,643
18 years$6,363$5,266$4,331$3,543$2,885$2,316
19 years$5,966$4,880$3,965$3,202$2,572$2,034
20 years$5,608$4,535$3,639$2,900$2,297$1,789
21 years$5,285$4,224$3,347$2,632$2,056$1,577
22 years$4,991$3,943$3,085$2,393$1,843$1,392
23 years$4,724$3,688$2,848$2,179$1,654$1,230
24 years$4,479$3,455$2,634$1,988$1,487$1,088
25 years$4,254$3,243$2,440$1,815$1,338$963
26 years$4,047$3,048$2,263$1,660$1,205$854
27 years$3,855$2,868$2,101$1,519$1,086$757
28 years$3,677$2,703$1,953$1,392$980$672
29 years$3,512$2,550$1,818$1,276$885$597
30 years$3,359$2,408$1,693$1,171$800$530
31 years$3,215$2,276$1,578$1,076$723$471
32 years$3,081$2,154$1,473$989$654$419
33 years$2,955$2,040$1,375$909$592$373
34 years$2,837$1,933$1,285$837$536$332
35 years$2,725$1,834$1,201$770$485$295
36 years$2,621$1,740$1,124$709$440$263
37 years$2,522$1,653$1,052$653$399$234
38 years$2,428$1,571$985$602$361$208
39 years$2,340$1,494$923$555$328$186
40 years$2,256$1,421$865$512$297$165
41 years$2,176$1,353$811$473$270$147
42 years$2,101$1,288$761$436$245$131
43 years$2,029$1,228$714$403$222$117
44 years$1,960$1,170$670$372$202$104
45 years$1,895$1,116$629$343$183$93
46 years$1,833$1,064$591$317$166$83
47 years$1,774$1,016$555$293$151$74
48 years$1,717$970$522$271$137$66
49 years$1,663$926$490$250$124$59
50 years$1,611$885$461$231$113$52

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $1,650,000, adding $3,220 every year, while hoping to spend $42,426 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: 46/40/14 Blend
77$1,650,000$1,650,000$1,650,000$1,650,000
78$1,821,621$1,734,171$1,708,596$1,898,055
79$1,962,286$1,774,005$1,720,693$1,991,276
80$2,115,876$1,814,368$1,731,774$2,087,775
81$2,283,666$1,855,243$1,741,759$2,191,531
82$2,467,057$1,896,607$1,750,565$2,303,234
83$2,667,594$1,938,438$1,758,106$2,423,645
84$2,886,976$1,980,708$1,764,289$2,553,600
85$3,127,074$2,023,390$1,769,020$2,694,022
86$3,389,949$2,066,450$1,772,196$2,845,928
87$3,677,871$2,109,853$1,773,712$3,010,439
88$3,993,339$2,153,560$1,773,456$3,188,788
89$4,339,105$2,197,530$1,771,312$3,382,337
90$4,718,200$2,241,715$1,767,157$3,592,585
91$5,133,962$2,286,065$1,760,863$3,821,184
92$5,590,069$2,330,525$1,752,294$4,069,956
93$6,090,571$2,375,036$1,741,311$4,340,910
94$6,639,929$2,419,533$1,727,765$4,636,258
95$7,243,057$2,463,945$1,711,501$4,958,439
96$7,905,369$2,508,199$1,692,356$5,310,143
97$8,632,828$2,552,211$1,670,161$5,694,334
98$9,432,002$2,595,896$1,644,737$6,114,280
99$10,310,129$2,639,157$1,615,899$6,573,583
100$11,275,181$2,681,894$1,583,450$7,076,213