Can I retire at age 35 with 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 $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%18%
1 years$43,767$43,377$42,997$42,625$42,263$40,894
2 years$21,667$21,263$20,872$20,493$20,125$18,759
3 years$14,301$13,896$13,506$13,130$12,768$11,447
4 years$10,619$10,215$9,829$9,459$9,106$7,841
5 years$8,410$8,009$7,627$7,266$6,923$5,716
6 years$6,938$6,540$6,164$5,811$5,478$4,331
7 years$5,887$5,492$5,122$4,777$4,455$3,368
8 years$5,099$4,708$4,344$4,007$3,696$2,668
9 years$4,487$4,099$3,742$3,413$3,112$2,143
10 years$3,997$3,613$3,262$2,942$2,652$1,739
11 years$3,597$3,216$2,872$2,561$2,281$1,422
12 years$3,263$2,887$2,549$2,246$1,976$1,171
13 years$2,981$2,609$2,277$1,983$1,723$969
14 years$2,740$2,371$2,046$1,760$1,511$805
15 years$2,531$2,166$1,847$1,570$1,330$671
16 years$2,348$1,988$1,675$1,406$1,176$561
17 years$2,187$1,830$1,524$1,263$1,042$470
18 years$2,044$1,691$1,391$1,138$927$394
19 years$1,916$1,568$1,274$1,028$826$331
20 years$1,801$1,457$1,169$931$738$279
21 years$1,697$1,357$1,075$845$660$235
22 years$1,603$1,267$991$769$592$198
23 years$1,517$1,185$915$700$531$167
24 years$1,439$1,110$846$638$478$141
25 years$1,366$1,042$784$583$430$119
26 years$1,300$979$727$533$387$101
27 years$1,238$921$675$488$349$85
28 years$1,181$868$627$447$315$72
29 years$1,128$819$584$410$284$61
30 years$1,079$773$544$376$257$52
31 years$1,033$731$507$346$232$44
32 years$990$692$473$318$210$37
33 years$949$655$442$292$190$31
34 years$911$621$413$269$172$27
35 years$875$589$386$247$156$23
36 years$842$559$361$228$141$19
37 years$810$531$338$210$128$16
38 years$780$505$316$193$116$14
39 years$752$480$296$178$105$12
40 years$725$456$278$165$95$10
41 years$699$435$261$152$87$8
42 years$675$414$244$140$79$7
43 years$652$394$229$129$71$6
44 years$630$376$215$119$65$5
45 years$609$358$202$110$59$4
46 years$589$342$190$102$53$4
47 years$570$326$178$94$48$3
48 years$552$311$168$87$44$3
49 years$534$297$158$80$40$2
50 years$517$284$148$74$36$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 35 starting with $530,000, adding $5,686 every year, while hoping to spend $43,230 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: 55/27/18 Blend
34$530,000$530,000$530,000$530,000
35$589,925$561,835$553,620$619,230
36$604,101$543,369$526,170$621,394
37$618,274$522,548$496,351$618,649
38$632,398$499,214$464,039$614,702
39$646,422$473,194$429,103$609,449
40$660,285$444,308$391,407$602,778
41$673,922$412,368$350,807$594,568
42$687,259$377,170$307,155$584,689
43$700,210$338,502$260,296$573,001
44$712,682$296,140$210,067$559,354
45$724,570$249,845$156,298$543,584
46$735,754$199,366$98,813$525,516
47$746,104$144,437$37,426$504,961
48$755,472$84,780$0$481,713
49$763,692$20,097$0$460,948
50$770,583$0$0$445,052
51$775,941$0$0$441,447
52$779,537$0$0$442,719
53$781,121$0$0$442,741
54$780,411$0$0$441,344
55$777,097$0$0$438,338
56$770,832$0$0$433,512
57$761,235$0$0$426,634
58$747,880$0$0$417,445
59$730,296$0$0$405,658
60$707,962$0$0$390,957
61$680,300$0$0$372,989
62$646,670$0$0$351,367
63$606,364$0$0$325,659
64$558,600$0$0$295,391
65$502,512$0$0$260,036
66$437,141$0$0$219,011
67$361,428$0$0$171,675
68$274,203$0$0$117,315
69$174,172$0$0$55,147
70$59,906$0$0$0
71$0$0$0$0
72$0$0$0$0
73$0$0$0$0
74$0$0$0$0
75$0$0$0$0
76$0$0$0$0
77$0$0$0$0
78$0$0$0$0
79$0$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0