Can I retire at age 30 with 2,530,000?

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 $2,530,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.9%
1 years$208,925$207,064$205,248$203,476$201,746$198,485
2 years$103,428$101,502$99,635$97,825$96,069$92,793
3 years$68,267$66,333$64,471$62,677$60,950$57,761
4 years$50,690$48,762$46,918$45,156$43,470$40,392
5 years$40,147$38,230$36,410$34,684$33,045$30,087
6 years$33,120$31,217$29,425$27,737$26,148$23,313
7 years$28,103$26,216$24,452$22,804$21,265$18,554
8 years$24,342$22,472$20,737$19,130$17,641$15,055
9 years$21,418$19,566$17,861$16,294$14,857$12,392
10 years$19,080$17,247$15,572$14,046$12,659$10,314
11 years$17,169$15,354$13,709$12,224$10,887$8,661
12 years$15,577$13,781$12,167$10,722$9,434$7,323
13 years$14,232$12,454$10,870$9,466$8,227$6,228
14 years$13,079$11,320$9,767$8,403$7,212$5,321
15 years$12,081$10,341$8,818$7,494$6,350$4,564
16 years$11,209$9,488$7,995$6,710$5,612$3,928
17 years$10,440$8,738$7,275$6,029$4,976$3,390
18 years$9,757$8,074$6,641$5,433$4,424$2,932
19 years$9,147$7,483$6,080$4,909$3,943$2,541
20 years$8,599$6,954$5,580$4,446$3,522$2,206
21 years$8,103$6,477$5,132$4,035$3,152$1,918
22 years$7,653$6,046$4,730$3,669$2,825$1,670
23 years$7,243$5,655$4,367$3,342$2,536$1,456
24 years$6,868$5,298$4,039$3,048$2,280$1,270
25 years$6,523$4,972$3,741$2,783$2,051$1,109
26 years$6,205$4,673$3,470$2,545$1,848$969
27 years$5,911$4,398$3,222$2,329$1,666$847
28 years$5,639$4,144$2,995$2,134$1,503$741
29 years$5,386$3,909$2,787$1,957$1,357$648
30 years$5,150$3,692$2,596$1,796$1,226$567
31 years$4,930$3,490$2,420$1,650$1,109$497
32 years$4,724$3,302$2,258$1,516$1,003$435
33 years$4,531$3,127$2,109$1,394$908$381
34 years$4,350$2,964$1,970$1,283$822$334
35 years$4,179$2,811$1,842$1,181$744$293
36 years$4,018$2,668$1,723$1,088$674$257
37 years$3,867$2,534$1,613$1,002$611$225
38 years$3,723$2,409$1,510$924$554$198
39 years$3,587$2,290$1,415$852$503$173
40 years$3,459$2,179$1,326$785$456$152
41 years$3,337$2,074$1,244$725$414$133
42 years$3,221$1,975$1,167$669$375$117
43 years$3,111$1,882$1,095$617$341$103
44 years$3,006$1,794$1,027$570$309$90
45 years$2,906$1,711$965$526$281$79
46 years$2,811$1,632$906$486$255$69
47 years$2,720$1,558$851$449$231$61
48 years$2,633$1,487$800$415$210$54
49 years$2,550$1,420$752$384$191$47
50 years$2,470$1,356$707$355$173$41

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $2,530,000, adding $6,366 every year, while hoping to spend $50,433 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: 55/21/24 Blend
29$2,530,000$2,530,000$2,530,000$2,530,000
30$2,794,627$2,660,537$2,621,322$2,929,617
31$3,026,018$2,737,242$2,655,475$3,099,715
32$3,279,321$2,816,017$2,689,083$3,279,057
33$3,556,718$2,896,907$2,722,073$3,473,319
34$3,860,611$2,979,963$2,754,370$3,683,950
35$4,193,645$3,065,234$2,785,894$3,912,543
36$4,558,736$3,152,769$2,816,560$4,160,857
37$4,959,091$3,242,619$2,846,280$4,430,824
38$5,398,248$3,334,837$2,874,959$4,724,576
39$5,880,098$3,429,472$2,902,499$5,044,460
40$6,408,930$3,526,579$2,928,795$5,393,061
41$6,989,469$3,626,209$2,953,737$5,773,226
42$7,626,918$3,728,416$2,977,211$6,188,093
43$8,327,009$3,833,254$2,999,093$6,641,117
44$9,096,056$3,940,777$3,019,255$7,136,107
45$9,941,018$4,051,038$3,037,564$7,677,257
46$10,869,555$4,164,093$3,053,876$8,269,189
47$11,890,112$4,279,996$3,068,043$8,916,995
48$13,011,990$4,398,802$3,079,909$9,626,287
49$14,245,435$4,520,565$3,089,308$10,403,246
50$15,601,738$4,645,341$3,096,068$11,254,684
51$17,093,337$4,773,184$3,100,008$12,188,109
52$18,733,935$4,904,149$3,100,936$13,211,790
53$20,538,633$5,038,288$3,098,654$14,334,842
54$22,524,065$5,175,656$3,092,951$15,567,308
55$24,708,563$5,316,306$3,083,607$16,920,254
56$27,112,321$5,460,290$3,070,392$18,405,877
57$29,757,591$5,607,658$3,053,065$20,037,615
58$32,668,894$5,758,462$3,031,371$21,830,277
59$35,873,244$5,912,749$3,005,045$23,800,182
60$39,400,410$6,070,569$2,973,809$25,965,316
61$43,283,192$6,231,967$2,937,372$28,345,495
62$47,557,732$6,396,988$2,895,428$30,962,562
63$52,263,854$6,565,673$2,847,658$33,840,582
64$57,445,440$6,738,064$2,793,728$37,006,080
65$63,150,845$6,914,199$2,733,287$40,488,285
66$69,433,348$7,094,112$2,665,969$44,319,407
67$76,351,662$7,277,836$2,591,392$48,534,944
68$83,970,482$7,465,400$2,509,154$53,174,015
69$92,361,096$7,656,830$2,418,835$58,279,730
70$101,602,060$7,852,147$2,319,998$63,899,598
71$111,779,937$8,051,368$2,212,185$70,085,975
72$122,990,112$8,254,508$2,094,915$76,896,559
73$135,337,697$8,461,572$1,967,688$84,394,936
74$148,938,518$8,672,565$1,829,981$92,651,179
75$163,920,208$8,887,481$1,681,247$101,742,511
76$180,423,414$9,106,313$1,520,914$111,754,034
77$198,603,123$9,329,043$1,348,385$122,779,534
78$218,630,122$9,555,647$1,163,036$134,922,367
79$240,692,614$9,786,093$964,218$148,296,434
80$264,997,990$10,020,341$751,248$163,027,258
81$291,774,788$10,258,341$523,418$179,253,168
82$321,274,850$10,500,033$279,987$197,126,611
83$353,775,698$10,745,348$20,180$216,815,585
84$389,583,154$10,994,204$0$238,505,230
85$429,034,223$11,246,508$0$262,465,412
86$472,500,279$11,502,152$0$288,864,938
87$520,390,567$11,761,017$0$317,946,651
88$573,156,065$12,022,967$0$349,983,858
89$631,293,742$12,287,851$0$385,277,736
90$695,351,249$12,555,501$0$424,160,178
91$765,932,086$12,825,729$0$466,996,923
92$843,701,301$13,098,332$0$514,191,010
93$929,391,766$13,373,083$0$566,186,579
94$1,023,811,096$13,649,735$0$623,473,072
95$1,127,849,272$13,928,015$0$686,589,841
96$1,242,487,038$14,207,628$0$756,131,252
97$1,368,805,166$14,488,253$0$832,752,285
98$1,507,994,654$14,769,538$0$917,174,725
99$1,661,367,968$15,051,104$0$1,010,193,973
100$1,830,371,432$15,332,540$0$1,112,686,552