Can I retire at age 51 with 19,700,000?

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 $19,700,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.5%
1 years$1,626,808$1,612,317$1,598,179$1,584,380$1,570,906$1,529,208
2 years$805,350$790,351$775,815$761,721$748,050$706,332
3 years$531,567$516,503$502,004$488,042$474,594$434,160
4 years$394,702$379,685$365,330$351,607$338,484$299,645
5 years$312,605$297,677$283,511$270,068$257,310$220,174
6 years$257,891$243,076$229,119$215,975$203,601$168,203
7 years$218,825$204,135$190,399$177,565$165,582$131,924
8 years$189,539$174,981$161,474$148,955$137,366$105,432
9 years$166,773$152,353$139,077$126,877$115,682$85,443
10 years$148,571$134,291$121,251$109,369$98,567$69,985
11 years$133,688$119,552$106,747$95,184$84,771$57,803
12 years$121,294$107,303$94,735$83,489$73,461$48,057
13 years$110,815$96,971$84,640$73,708$64,059$40,167
14 years$101,841$88,144$76,049$65,430$56,154$33,718
15 years$94,071$80,521$68,662$58,352$49,442$28,405
16 years$87,278$73,876$62,253$52,248$43,697$23,999
17 years$81,291$68,037$56,647$46,944$38,745$20,326
18 years$75,975$62,870$51,712$42,306$34,450$17,251
19 years$71,225$58,267$47,339$38,227$30,706$14,665
20 years$66,954$54,144$43,446$34,622$27,427$12,486
21 years$63,095$50,433$39,962$31,422$24,544$10,643
22 years$59,592$47,078$36,831$28,570$22,001$9,081
23 years$56,398$44,031$34,007$26,019$19,749$7,755
24 years$53,475$41,254$31,451$23,731$17,751$6,628
25 years$50,790$38,715$29,130$21,672$15,973$5,668
26 years$48,315$36,386$27,016$19,816$14,388$4,850
27 years$46,027$34,243$25,087$18,138$12,972$4,152
28 years$43,907$32,267$23,322$16,618$11,705$3,556
29 years$41,936$30,440$21,703$15,239$10,569$3,046
30 years$40,101$28,748$20,215$13,986$9,550$2,610
31 years$38,387$27,176$18,846$12,845$8,634$2,237
32 years$36,783$25,714$17,584$11,805$7,810$1,918
33 years$35,280$24,352$16,418$10,856$7,068$1,644
34 years$33,868$23,080$15,340$9,988$6,399$1,410
35 years$32,540$21,891$14,342$9,195$5,796$1,210
36 years$31,288$20,778$13,416$8,468$5,252$1,038
37 years$30,107$19,734$12,558$7,802$4,760$890
38 years$28,991$18,754$11,760$7,191$4,315$764
39 years$27,934$17,834$11,017$6,631$3,913$655
40 years$26,933$16,967$10,327$6,116$3,549$562
41 years$25,983$16,151$9,683$5,643$3,220$482
42 years$25,081$15,382$9,083$5,208$2,922$414
43 years$24,223$14,656$8,523$4,807$2,652$355
44 years$23,406$13,970$8,001$4,439$2,407$305
45 years$22,628$13,322$7,512$4,099$2,185$262
46 years$21,886$12,708$7,056$3,787$1,984$225
47 years$21,178$12,128$6,629$3,498$1,802$193
48 years$20,501$11,577$6,229$3,233$1,636$165
49 years$19,854$11,056$5,855$2,987$1,486$142
50 years$19,234$10,561$5,505$2,761$1,350$122

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $19,700,000, adding $6,735 every year, while hoping to spend $29,497 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: 56/36/8 Blend
50$19,700,000$19,700,000$19,700,000$19,700,000
51$21,716,347$20,672,247$20,366,897$22,891,657
52$23,900,030$21,653,803$21,017,804$24,666,711
53$26,305,460$22,682,466$21,689,527$26,595,229
54$28,955,224$23,760,514$22,382,733$28,694,958
55$31,874,212$24,890,334$23,098,110$30,982,218
56$35,089,852$26,074,431$23,836,367$33,474,939
57$38,632,367$27,315,429$24,598,236$36,192,825
58$42,535,065$28,616,081$25,384,473$39,157,532
59$46,834,648$29,979,275$26,195,859$42,392,865
60$51,571,559$31,408,037$27,033,198$45,924,991
61$56,790,369$32,905,541$27,897,320$49,782,684
62$62,540,190$34,475,116$28,789,084$53,997,580
63$68,875,144$36,120,252$29,709,373$58,604,471
64$75,854,874$37,844,609$30,659,102$63,641,619
65$83,545,102$39,652,025$31,639,213$69,151,111
66$92,018,253$41,546,526$32,650,677$75,179,244
67$101,354,139$43,532,330$33,694,500$81,776,947
68$111,640,712$45,613,865$34,771,716$89,000,254
69$122,974,892$47,795,771$35,883,395$96,910,817
70$135,463,482$50,082,915$37,030,641$105,576,477
71$149,224,182$52,480,402$38,214,591$115,071,890
72$164,386,690$54,993,584$39,436,422$125,479,214
73$181,093,936$57,628,073$40,697,346$136,888,874
74$199,503,425$60,389,756$41,998,614$149,400,395
75$219,788,726$63,284,806$43,341,519$163,123,329
76$242,141,110$66,319,695$44,727,394$178,178,269
77$266,771,356$69,501,214$46,157,615$194,697,967
78$293,911,741$72,836,479$47,633,601$212,828,571
79$323,818,231$76,332,959$49,156,819$232,730,986
80$356,772,898$79,998,482$50,728,781$254,582,365
81$393,086,586$83,841,260$52,351,047$278,577,766
82$433,101,840$87,869,903$54,025,229$304,931,966
83$477,196,142$92,093,444$55,752,989$333,881,465
84$525,785,479$96,521,352$57,536,044$365,686,695
85$579,328,260$101,163,561$59,376,164$400,634,447
86$638,329,654$106,030,487$61,275,177$439,040,557
87$703,346,352$111,133,054$63,234,969$481,252,851
88$774,991,826$116,482,720$65,257,486$527,654,402
89$853,942,119$122,091,500$67,344,739$578,667,115
90$940,942,228$127,971,996$69,498,800$634,755,671
91$1,036,813,135$134,137,424$71,721,810$696,431,885
92$1,142,459,561$140,601,644$74,015,977$764,259,493
93$1,258,878,504$147,379,192$76,383,580$838,859,443
94$1,387,168,653$154,485,314$78,826,972$920,915,709
95$1,528,540,761$161,936,000$81,348,580$1,011,181,709
96$1,684,329,072$169,748,017$83,950,911$1,110,487,373
97$1,856,003,921$177,938,954$86,636,551$1,219,746,930
98$2,045,185,614$186,527,255$89,408,168$1,339,967,488
99$2,253,659,721$195,532,266$92,268,516$1,472,258,494
100$2,483,393,941$204,974,275$95,220,440$1,617,842,150