Can I retire at age 80 with 1,520,000?

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 $1,520,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.8%
1 years$125,520$124,402$123,311$122,247$121,207$118,325
2 years$62,139$60,981$59,860$58,772$57,718$54,831
3 years$41,014$39,852$38,733$37,656$36,618$33,817
4 years$30,454$29,295$28,188$27,129$26,117$23,422
5 years$24,120$22,968$21,875$20,838$19,853$17,274
6 years$19,898$18,755$17,678$16,664$15,709$13,247
7 years$16,884$15,751$14,691$13,700$12,776$10,431
8 years$14,624$13,501$12,459$11,493$10,599$8,371
9 years$12,868$11,755$10,731$9,789$8,926$6,812
10 years$11,463$10,362$9,355$8,439$7,605$5,604
11 years$10,315$9,224$8,236$7,344$6,541$4,649
12 years$9,359$8,279$7,310$6,442$5,668$3,883
13 years$8,550$7,482$6,531$5,687$4,943$3,261
14 years$7,858$6,801$5,868$5,048$4,333$2,751
15 years$7,258$6,213$5,298$4,502$3,815$2,329
16 years$6,734$5,700$4,803$4,031$3,372$1,977
17 years$6,272$5,250$4,371$3,622$2,989$1,683
18 years$5,862$4,851$3,990$3,264$2,658$1,436
19 years$5,495$4,496$3,653$2,950$2,369$1,227
20 years$5,166$4,178$3,352$2,671$2,116$1,050
21 years$4,868$3,891$3,083$2,424$1,894$900
22 years$4,598$3,632$2,842$2,204$1,698$772
23 years$4,352$3,397$2,624$2,008$1,524$663
24 years$4,126$3,183$2,427$1,831$1,370$570
25 years$3,919$2,987$2,248$1,672$1,232$490
26 years$3,728$2,807$2,084$1,529$1,110$422
27 years$3,551$2,642$1,936$1,399$1,001$363
28 years$3,388$2,490$1,799$1,282$903$313
29 years$3,236$2,349$1,675$1,176$815$269
30 years$3,094$2,218$1,560$1,079$737$232
31 years$2,962$2,097$1,454$991$666$200
32 years$2,838$1,984$1,357$911$603$173
33 years$2,722$1,879$1,267$838$545$149
34 years$2,613$1,781$1,184$771$494$128
35 years$2,511$1,689$1,107$709$447$111
36 years$2,414$1,603$1,035$653$405$96
37 years$2,323$1,523$969$602$367$82
38 years$2,237$1,447$907$555$333$71
39 years$2,155$1,376$850$512$302$61
40 years$2,078$1,309$797$472$274$53
41 years$2,005$1,246$747$435$248$46
42 years$1,935$1,187$701$402$225$40
43 years$1,869$1,131$658$371$205$34
44 years$1,806$1,078$617$342$186$29
45 years$1,746$1,028$580$316$169$25
46 years$1,689$981$544$292$153$22
47 years$1,634$936$511$270$139$19
48 years$1,582$893$481$249$126$16
49 years$1,532$853$452$231$115$14
50 years$1,484$815$425$213$104$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $1,520,000, adding $3,583 every year, while hoping to spend $46,277 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: 29/48/23 Blend
79$1,520,000$1,520,000$1,520,000$1,520,000
80$1,678,736$1,598,176$1,574,616$1,715,273
81$1,800,729$1,627,248$1,578,127$1,772,951
82$1,933,613$1,656,194$1,580,205$1,830,582
83$2,078,453$1,684,958$1,580,753$1,891,580
84$2,236,416$1,713,482$1,579,668$1,956,267
85$2,408,788$1,741,700$1,576,845$2,024,995
86$2,596,987$1,769,546$1,572,172$2,098,156
87$2,802,571$1,796,945$1,565,531$2,176,184
88$3,027,256$1,823,818$1,556,799$2,259,558
89$3,272,932$1,850,081$1,545,848$2,348,809
90$3,541,679$1,875,644$1,532,542$2,444,525
91$3,835,788$1,900,408$1,516,740$2,547,354
92$4,157,781$1,924,271$1,498,294$2,658,016
93$4,510,436$1,947,121$1,477,048$2,777,305
94$4,896,812$1,968,841$1,452,840$2,906,102
95$5,320,276$1,989,304$1,425,499$3,045,378
96$5,784,539$2,008,375$1,394,849$3,196,210
97$6,293,688$2,025,911$1,360,702$3,359,786
98$6,852,222$2,041,758$1,322,863$3,537,423
99$7,465,099$2,055,755$1,281,129$3,730,573
100$8,137,779$2,067,726$1,235,287$3,940,844