Can I retire at age 80 with 2,120,000?

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 $2,120,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.3%
1 years$175,068$173,508$171,987$170,502$169,052$164,698
2 years$86,667$85,053$83,489$81,972$80,501$76,143
3 years$57,204$55,583$54,023$52,520$51,073$46,848
4 years$42,476$40,859$39,315$37,838$36,426$32,366
5 years$33,641$32,034$30,510$29,063$27,690$23,807
6 years$27,753$26,158$24,656$23,242$21,910$18,207
7 years$23,549$21,968$20,490$19,109$17,819$14,297
8 years$20,397$18,830$17,377$16,030$14,783$11,439
9 years$17,947$16,395$14,967$13,654$12,449$9,281
10 years$15,988$14,452$13,048$11,770$10,607$7,612
11 years$14,387$12,865$11,488$10,243$9,123$6,295
12 years$13,053$11,547$10,195$8,985$7,905$5,240
13 years$11,925$10,435$9,108$7,932$6,894$4,386
14 years$10,960$9,486$8,184$7,041$6,043$3,687
15 years$10,123$8,665$7,389$6,280$5,321$3,110
16 years$9,392$7,950$6,699$5,623$4,702$2,632
17 years$8,748$7,322$6,096$5,052$4,170$2,232
18 years$8,176$6,766$5,565$4,553$3,707$1,897
19 years$7,665$6,270$5,094$4,114$3,304$1,615
20 years$7,205$5,827$4,675$3,726$2,952$1,377
21 years$6,790$5,427$4,300$3,381$2,641$1,176
22 years$6,413$5,066$3,964$3,075$2,368$1,005
23 years$6,069$4,738$3,660$2,800$2,125$859
24 years$5,755$4,440$3,385$2,554$1,910$736
25 years$5,466$4,166$3,135$2,332$1,719$630
26 years$5,199$3,916$2,907$2,132$1,548$540
27 years$4,953$3,685$2,700$1,952$1,396$463
28 years$4,725$3,472$2,510$1,788$1,260$397
29 years$4,513$3,276$2,336$1,640$1,137$341
30 years$4,315$3,094$2,175$1,505$1,028$293
31 years$4,131$2,925$2,028$1,382$929$251
32 years$3,958$2,767$1,892$1,270$840$216
33 years$3,797$2,621$1,767$1,168$761$185
34 years$3,645$2,484$1,651$1,075$689$159
35 years$3,502$2,356$1,543$989$624$137
36 years$3,367$2,236$1,444$911$565$117
37 years$3,240$2,124$1,351$840$512$101
38 years$3,120$2,018$1,266$774$464$87
39 years$3,006$1,919$1,186$714$421$75
40 years$2,898$1,826$1,111$658$382$64
41 years$2,796$1,738$1,042$607$347$55
42 years$2,699$1,655$977$560$314$47
43 years$2,607$1,577$917$517$285$41
44 years$2,519$1,503$861$478$259$35
45 years$2,435$1,434$808$441$235$30
46 years$2,355$1,368$759$407$214$26
47 years$2,279$1,305$713$376$194$22
48 years$2,206$1,246$670$348$176$19
49 years$2,137$1,190$630$321$160$16
50 years$2,070$1,137$592$297$145$14

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $2,120,000, adding $6,650 every year, while hoping to spend $37,546 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: 83/7/10 Blend
79$2,120,000$2,120,000$2,120,000$2,120,000
80$2,343,099$2,230,739$2,197,879$2,533,466
81$2,542,147$2,300,097$2,231,560$2,728,381
82$2,760,239$2,371,595$2,265,110$2,936,693
83$2,999,278$2,445,298$2,298,486$3,164,313
84$3,261,361$2,521,273$2,331,641$3,413,157
85$3,548,794$2,599,591$2,364,526$3,685,337
86$3,864,122$2,680,321$2,397,088$3,983,178
87$4,210,143$2,763,538$2,429,272$4,309,241
88$4,589,943$2,849,316$2,461,017$4,666,347
89$5,006,919$2,937,734$2,492,263$5,057,603
90$5,464,813$3,028,872$2,522,943$5,486,431
91$5,967,750$3,122,812$2,552,987$5,956,602
92$6,520,269$3,219,640$2,582,321$6,472,269
93$7,127,376$3,319,441$2,610,868$7,038,006
94$7,794,582$3,422,308$2,638,546$7,658,853
95$8,527,960$3,528,331$2,665,268$8,340,364
96$9,334,200$3,637,607$2,690,942$9,088,654
97$10,220,672$3,750,234$2,715,473$9,910,464
98$11,195,498$3,866,312$2,738,758$10,813,217
99$12,267,624$3,985,947$2,760,692$11,805,094
100$13,446,907$4,109,244$2,781,161$12,895,108