Can I retire at age 80 with 1,170,000?

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 $1,170,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.1%
1 years$96,618$95,757$94,917$94,098$93,297$90,968
2 years$47,830$46,940$46,076$45,239$44,427$42,095
3 years$31,570$30,676$29,814$28,985$28,187$25,925
4 years$23,442$22,550$21,697$20,882$20,103$17,929
5 years$18,566$17,679$16,838$16,040$15,282$13,201
6 years$15,316$14,436$13,608$12,827$12,092$10,107
7 years$12,996$12,124$11,308$10,546$9,834$7,945
8 years$11,257$10,392$9,590$8,847$8,158$6,365
9 years$9,905$9,048$8,260$7,535$6,870$5,171
10 years$8,824$7,976$7,201$6,496$5,854$4,246
11 years$7,940$7,100$6,340$5,653$5,035$3,516
12 years$7,204$6,373$5,626$4,958$4,363$2,931
13 years$6,581$5,759$5,027$4,378$3,805$2,456
14 years$6,048$5,235$4,517$3,886$3,335$2,067
15 years$5,587$4,782$4,078$3,466$2,936$1,746
16 years$5,184$4,388$3,697$3,103$2,595$1,480
17 years$4,828$4,041$3,364$2,788$2,301$1,257
18 years$4,512$3,734$3,071$2,513$2,046$1,070
19 years$4,230$3,461$2,812$2,270$1,824$912
20 years$3,976$3,216$2,580$2,056$1,629$779
21 years$3,747$2,995$2,373$1,866$1,458$666
22 years$3,539$2,796$2,187$1,697$1,307$570
23 years$3,350$2,615$2,020$1,545$1,173$488
24 years$3,176$2,450$1,868$1,409$1,054$419
25 years$3,016$2,299$1,730$1,287$949$359
26 years$2,869$2,161$1,605$1,177$855$308
27 years$2,734$2,034$1,490$1,077$770$265
28 years$2,608$1,916$1,385$987$695$228
29 years$2,491$1,808$1,289$905$628$196
30 years$2,382$1,707$1,201$831$567$168
31 years$2,280$1,614$1,119$763$513$145
32 years$2,185$1,527$1,044$701$464$124
33 years$2,095$1,446$975$645$420$107
34 years$2,011$1,371$911$593$380$92
35 years$1,933$1,300$852$546$344$79
36 years$1,858$1,234$797$503$312$68
37 years$1,788$1,172$746$463$283$59
38 years$1,722$1,114$698$427$256$51
39 years$1,659$1,059$654$394$232$44
40 years$1,600$1,008$613$363$211$37
41 years$1,543$959$575$335$191$32
42 years$1,490$914$539$309$174$28
43 years$1,439$870$506$286$157$24
44 years$1,390$830$475$264$143$21
45 years$1,344$791$446$243$130$18
46 years$1,300$755$419$225$118$15
47 years$1,258$720$394$208$107$13
48 years$1,218$688$370$192$97$11
49 years$1,179$657$348$177$88$10
50 years$1,142$627$327$164$80$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $1,170,000, adding $2,028 every year, while hoping to spend $31,412 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: 65/10/25 Blend
79$1,170,000$1,170,000$1,170,000$1,170,000
80$1,291,432$1,229,422$1,211,287$1,366,819
81$1,389,736$1,256,241$1,218,443$1,444,722
82$1,497,014$1,283,322$1,224,786$1,526,129
83$1,614,148$1,310,644$1,230,255$1,614,398
84$1,742,111$1,338,185$1,234,788$1,710,207
85$1,881,969$1,365,919$1,238,317$1,814,300
86$2,034,902$1,393,821$1,240,772$1,927,502
87$2,202,204$1,421,861$1,242,080$2,050,718
88$2,385,303$1,450,006$1,242,164$2,184,947
89$2,585,770$1,478,222$1,240,942$2,331,290
90$2,805,335$1,506,472$1,238,331$2,490,960
91$3,045,905$1,534,714$1,234,240$2,665,296
92$3,309,576$1,562,904$1,228,576$2,855,772
93$3,598,662$1,590,995$1,221,242$3,064,014
94$3,915,706$1,618,935$1,212,135$3,291,812
95$4,263,514$1,646,669$1,201,147$3,541,142
96$4,645,173$1,674,136$1,188,166$3,814,181
97$5,064,084$1,701,272$1,173,073$4,113,328
98$5,523,995$1,728,009$1,155,746$4,441,228
99$6,029,034$1,754,272$1,136,054$4,800,796
100$6,583,746$1,779,983$1,113,863$5,195,246