Can I retire at age 30 with 1,950,000?

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 $1,950,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.5%
1 years$161,029$159,595$158,195$156,829$155,496$151,984
2 years$79,717$78,233$76,794$75,399$74,046$70,526
3 years$52,617$51,126$49,691$48,309$46,978$43,560
4 years$39,070$37,583$36,162$34,804$33,505$30,216
5 years$30,943$29,466$28,063$26,733$25,470$22,320
6 years$25,527$24,061$22,679$21,378$20,153$17,144
7 years$21,660$20,206$18,847$17,576$16,390$13,523
8 years$18,761$17,320$15,983$14,744$13,597$10,871
9 years$16,508$15,081$13,767$12,559$11,451$8,863
10 years$14,706$13,293$12,002$10,826$9,757$7,305
11 years$13,233$11,834$10,566$9,422$8,391$6,072
12 years$12,006$10,621$9,377$8,264$7,271$5,081
13 years$10,969$9,599$8,378$7,296$6,341$4,276
14 years$10,081$8,725$7,528$6,477$5,558$3,614
15 years$9,312$7,970$6,797$5,776$4,894$3,066
16 years$8,639$7,313$6,162$5,172$4,325$2,609
17 years$8,047$6,735$5,607$4,647$3,835$2,226
18 years$7,520$6,223$5,119$4,188$3,410$1,903
19 years$7,050$5,768$4,686$3,784$3,039$1,630
20 years$6,627$5,359$4,300$3,427$2,715$1,398
21 years$6,245$4,992$3,956$3,110$2,430$1,201
22 years$5,899$4,660$3,646$2,828$2,178$1,033
23 years$5,583$4,358$3,366$2,575$1,955$889
24 years$5,293$4,084$3,113$2,349$1,757$766
25 years$5,027$3,832$2,883$2,145$1,581$660
26 years$4,782$3,602$2,674$1,961$1,424$569
27 years$4,556$3,390$2,483$1,795$1,284$491
28 years$4,346$3,194$2,308$1,645$1,159$424
29 years$4,151$3,013$2,148$1,508$1,046$366
30 years$3,969$2,846$2,001$1,384$945$317
31 years$3,800$2,690$1,865$1,271$855$274
32 years$3,641$2,545$1,741$1,169$773$237
33 years$3,492$2,410$1,625$1,075$700$204
34 years$3,352$2,285$1,518$989$633$177
35 years$3,221$2,167$1,420$910$574$153
36 years$3,097$2,057$1,328$838$520$132
37 years$2,980$1,953$1,243$772$471$114
38 years$2,870$1,856$1,164$712$427$99
39 years$2,765$1,765$1,091$656$387$86
40 years$2,666$1,679$1,022$605$351$74
41 years$2,572$1,599$958$559$319$64
42 years$2,483$1,523$899$515$289$56
43 years$2,398$1,451$844$476$262$48
44 years$2,317$1,383$792$439$238$42
45 years$2,240$1,319$744$406$216$36
46 years$2,166$1,258$698$375$196$31
47 years$2,096$1,200$656$346$178$27
48 years$2,029$1,146$617$320$162$23
49 years$1,965$1,094$580$296$147$20
50 years$1,904$1,045$545$273$134$18

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $1,950,000, adding $6,421 every year, while hoping to spend $57,028 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: 63/14/23 Blend
29$1,950,000$1,950,000$1,950,000$1,950,000
30$2,155,523$2,052,173$2,021,948$2,277,981
31$2,314,709$2,092,052$2,029,006$2,401,337
32$2,488,221$2,131,974$2,034,389$2,529,092
33$2,677,459$2,171,881$2,037,981$2,667,343
34$2,883,966$2,211,709$2,039,659$2,817,121
35$3,109,439$2,251,391$2,039,297$2,979,564
36$3,355,747$2,290,854$2,036,758$3,155,928
37$3,624,945$2,330,019$2,031,902$3,347,595
38$3,919,300$2,368,800$2,024,581$3,556,091
39$4,241,305$2,407,107$2,014,640$3,783,096
40$4,593,704$2,444,841$2,001,916$4,030,463
41$4,979,521$2,481,898$1,986,240$4,300,235
42$5,402,085$2,518,164$1,967,432$4,594,665
43$5,865,062$2,553,518$1,945,306$4,916,236
44$6,372,490$2,587,832$1,919,665$5,267,686
45$6,928,815$2,620,967$1,890,305$5,652,033
46$7,538,935$2,652,775$1,857,010$6,072,604
47$8,208,243$2,683,098$1,819,557$6,533,068
48$8,942,681$2,711,767$1,777,710$7,037,470
49$9,748,794$2,738,603$1,731,222$7,590,268
50$10,633,790$2,763,413$1,679,837$8,196,378
51$11,605,610$2,785,994$1,623,285$8,861,218
52$12,673,002$2,806,127$1,561,285$9,590,765
53$13,845,601$2,823,581$1,493,541$10,391,603
54$15,134,025$2,838,108$1,419,747$11,270,994
55$16,549,967$2,849,447$1,339,580$12,236,943
56$18,106,311$2,857,318$1,252,703$13,298,272
57$19,817,253$2,861,424$1,158,767$14,464,712
58$21,698,429$2,861,451$1,057,402$15,746,984
59$23,767,070$2,857,063$948,226$17,156,910
60$26,042,157$2,847,905$830,838$18,707,523
61$28,544,605$2,833,600$704,819$20,413,187
62$31,297,457$2,813,748$569,732$22,289,737
63$34,326,100$2,787,924$425,120$24,354,629
64$37,658,508$2,755,679$270,508$26,627,106
65$41,325,503$2,716,534$105,397$29,128,376
66$45,361,045$2,669,985$0$31,881,821
67$49,802,553$2,615,496$0$34,930,588
68$54,691,257$2,552,499$0$38,314,441
69$60,072,588$2,480,394$0$42,038,938
70$65,996,603$2,398,544$0$46,138,737
71$72,518,461$2,306,278$0$50,652,034
72$79,698,940$2,202,881$0$55,620,919
73$87,605,011$2,087,602$0$61,091,775
74$96,310,470$1,959,642$0$67,115,718
75$105,896,633$1,818,160$0$73,749,077
76$116,453,104$1,662,263$0$81,053,928
77$128,078,617$1,491,010$0$89,098,681
78$140,881,972$1,303,406$0$97,958,722
79$154,983,058$1,098,399$0$107,717,130
80$170,513,986$874,876$0$118,465,460
81$187,620,332$631,664$0$130,304,606
82$206,462,514$367,524$0$143,345,755
83$227,217,303$81,145$0$157,711,441
84$250,079,493$0$0$173,536,695
85$275,263,735$0$0$191,005,582
86$303,006,568$0$0$210,263,202
87$333,568,647$0$0$231,478,014
88$367,237,204$0$0$254,849,428
89$404,328,757$0$0$280,597,186
90$445,192,099$0$0$308,963,439
91$490,211,589$0$0$340,215,028
92$539,810,779$0$0$374,646,004
93$594,456,411$0$0$412,580,405
94$654,662,822$0$0$454,375,311
95$720,996,801$0$0$500,424,215
96$794,082,935$0$0$551,160,741
97$874,609,504$0$0$607,062,730
98$963,334,982$0$0$668,656,755
99$1,061,095,192$0$0$736,523,090
100$1,168,811,193$0$0$811,301,187