Can I retire at age 80 with 2,860,000?

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 $2,860,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.6%
1 years$236,176$234,072$232,020$230,017$228,060$225,585
2 years$116,919$114,741$112,631$110,585$108,600$106,108
3 years$77,172$74,985$72,880$70,853$68,900$66,468
4 years$57,302$55,122$53,038$51,045$49,140$46,787
5 years$45,383$43,216$41,159$39,208$37,356$35,089
6 years$37,440$35,289$33,263$31,355$29,558$27,380
7 years$31,769$29,636$27,642$25,779$24,039$21,950
8 years$27,517$25,403$23,442$21,625$19,943$17,943
9 years$24,212$22,118$20,191$18,420$16,794$14,884
10 years$21,569$19,496$17,603$15,878$14,310$12,487
11 years$19,408$17,356$15,497$13,819$12,307$10,570
12 years$17,609$15,578$13,753$12,121$10,665$9,012
13 years$16,088$14,078$12,288$10,701$9,300$7,729
14 years$14,785$12,796$11,041$9,499$8,152$6,662
15 years$13,657$11,690$9,968$8,471$7,178$5,765
16 years$12,671$10,725$9,038$7,585$6,344$5,006
17 years$11,802$9,878$8,224$6,815$5,625$4,360
18 years$11,030$9,127$7,507$6,142$5,001$3,807
19 years$10,340$8,459$6,873$5,550$4,458$3,331
20 years$9,720$7,861$6,307$5,026$3,982$2,920
21 years$9,160$7,322$5,802$4,562$3,563$2,564
22 years$8,651$6,835$5,347$4,148$3,194$2,254
23 years$8,188$6,392$4,937$3,777$2,867$1,984
24 years$7,763$5,989$4,566$3,445$2,577$1,749
25 years$7,374$5,621$4,229$3,146$2,319$1,542
26 years$7,014$5,282$3,922$2,877$2,089$1,361
27 years$6,682$4,971$3,642$2,633$1,883$1,203
28 years$6,374$4,684$3,386$2,413$1,699$1,063
29 years$6,088$4,419$3,151$2,212$1,534$940
30 years$5,822$4,174$2,935$2,030$1,386$832
31 years$5,573$3,945$2,736$1,865$1,253$736
32 years$5,340$3,733$2,553$1,714$1,134$652
33 years$5,122$3,535$2,384$1,576$1,026$578
34 years$4,917$3,351$2,227$1,450$929$512
35 years$4,724$3,178$2,082$1,335$841$454
36 years$4,542$3,016$1,948$1,229$762$402
37 years$4,371$2,865$1,823$1,133$691$357
38 years$4,209$2,723$1,707$1,044$626$316
39 years$4,055$2,589$1,599$963$568$281
40 years$3,910$2,463$1,499$888$515$249
41 years$3,772$2,345$1,406$819$467$221
42 years$3,641$2,233$1,319$756$424$196
43 years$3,517$2,128$1,237$698$385$174
44 years$3,398$2,028$1,162$644$349$154
45 years$3,285$1,934$1,091$595$317$137
46 years$3,177$1,845$1,024$550$288$122
47 years$3,075$1,761$962$508$262$108
48 years$2,976$1,681$904$469$238$96
49 years$2,882$1,605$850$434$216$85
50 years$2,792$1,533$799$401$196$75

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $2,860,000, adding $2,772 every year, while hoping to spend $53,072 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: 65/18/17 Blend
79$2,860,000$2,860,000$2,860,000$2,860,000
80$3,154,579$3,002,999$2,958,669$3,346,244
81$3,419,878$3,093,678$3,001,317$3,565,687
82$3,710,459$3,187,021$3,043,614$3,799,030
83$4,028,844$3,283,104$3,085,493$4,052,738
84$4,377,812$3,382,001$3,126,883$4,328,802
85$4,760,422$3,483,793$3,167,707$4,629,417
86$5,180,045$3,588,559$3,207,885$4,956,996
87$5,640,392$3,696,381$3,247,332$5,314,200
88$6,145,552$3,807,344$3,285,957$5,703,958
89$6,700,029$3,921,534$3,323,667$6,129,495
90$7,308,782$4,039,039$3,360,361$6,594,363
91$7,977,277$4,159,951$3,395,932$7,102,477
92$8,711,533$4,284,362$3,430,269$7,658,144
93$9,518,181$4,412,368$3,463,254$8,266,114
94$10,404,526$4,544,064$3,494,764$8,931,614
95$11,378,616$4,679,552$3,524,668$9,660,407
96$12,449,318$4,818,933$3,552,827$10,458,838
97$13,626,399$4,962,312$3,579,097$11,333,898
98$14,920,621$5,109,794$3,603,326$12,293,290
99$16,343,839$5,261,489$3,625,352$13,345,498
100$17,909,117$5,417,508$3,645,008$14,499,871