Can I retire at age 51 with 19,800,000?

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 $19,800,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.8%
1 years$1,635,065$1,620,501$1,606,292$1,592,422$1,578,880$1,535,110
2 years$809,438$794,363$779,753$765,588$751,848$708,076
3 years$534,265$519,125$504,552$490,519$477,003$434,601
4 years$396,706$381,612$367,185$353,392$340,203$299,496
5 years$314,192$299,188$284,950$271,439$258,617$219,717
6 years$259,200$244,310$230,282$217,072$204,634$167,579
7 years$219,936$205,171$191,366$178,467$166,423$131,212
8 years$190,501$175,869$162,293$149,711$138,064$104,678
9 years$167,619$153,126$139,783$127,521$116,270$84,678
10 years$149,325$134,973$121,866$109,924$99,067$69,229
11 years$134,366$120,159$107,289$95,667$85,201$57,068
12 years$121,910$107,848$95,216$83,913$73,834$47,352
13 years$111,378$97,463$85,069$74,082$64,384$39,498
14 years$102,358$88,591$76,435$65,762$56,439$33,088
15 years$94,548$80,930$69,011$58,648$49,693$27,816
16 years$87,721$74,251$62,569$52,513$43,919$23,451
17 years$81,704$68,383$56,935$47,183$38,942$19,819
18 years$76,361$63,189$51,974$42,521$34,625$16,783
19 years$71,586$58,563$47,580$38,421$30,862$14,235
20 years$67,294$54,419$43,666$34,798$27,567$12,092
21 years$63,416$50,689$40,165$31,581$24,669$10,283
22 years$59,895$47,317$37,018$28,715$22,112$8,754
23 years$56,685$44,254$34,179$26,151$19,849$7,458
24 years$53,746$41,463$31,610$23,851$17,841$6,359
25 years$51,047$38,911$29,277$21,782$16,054$5,425
26 years$48,560$36,570$27,153$19,917$14,461$4,631
27 years$46,261$34,417$25,214$18,230$13,038$3,955
28 years$44,130$32,431$23,440$16,703$11,764$3,378
29 years$42,149$30,595$21,813$15,317$10,623$2,887
30 years$40,304$28,894$20,318$14,057$9,598$2,468
31 years$38,582$27,314$18,942$12,910$8,678$2,110
32 years$36,970$25,845$17,673$11,865$7,850$1,804
33 years$35,459$24,475$16,501$10,911$7,104$1,543
34 years$34,040$23,197$15,418$10,039$6,432$1,320
35 years$32,705$22,002$14,415$9,241$5,826$1,129
36 years$31,447$20,883$13,485$8,511$5,278$966
37 years$30,260$19,834$12,621$7,842$4,784$827
38 years$29,138$18,850$11,819$7,228$4,337$708
39 years$28,076$17,924$11,073$6,664$3,933$606
40 years$27,070$17,053$10,379$6,147$3,567$518
41 years$26,115$16,233$9,732$5,671$3,236$444
42 years$25,208$15,460$9,129$5,234$2,937$380
43 years$24,346$14,730$8,567$4,832$2,665$325
44 years$23,525$14,041$8,041$4,461$2,419$278
45 years$22,743$13,389$7,550$4,120$2,196$238
46 years$21,997$12,773$7,092$3,806$1,994$204
47 years$21,285$12,189$6,662$3,516$1,811$175
48 years$20,605$11,636$6,261$3,249$1,644$149
49 years$19,954$11,112$5,885$3,003$1,493$128
50 years$19,332$10,615$5,533$2,775$1,357$110

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $19,800,000, adding $4,749 every year, while hoping to spend $22,945 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: 64/30/6 Blend
50$19,800,000$19,800,000$19,800,000$19,800,000
51$21,824,499$20,775,099$20,468,199$23,199,137
52$24,026,184$21,768,665$21,129,470$25,108,026
53$26,451,673$22,810,147$21,812,125$27,188,824
54$29,123,768$23,901,869$22,516,855$29,460,729
55$32,067,598$25,046,267$23,244,376$31,942,276
56$35,310,855$26,245,896$23,995,425$34,653,846
57$38,884,054$27,503,437$24,770,764$37,617,850
58$42,820,821$28,821,699$25,571,178$40,858,937
59$47,158,212$30,203,629$26,397,479$44,404,221
60$51,937,062$31,652,319$27,250,507$48,283,525
61$57,202,368$33,171,009$28,131,125$52,529,660
62$63,003,720$34,763,098$29,040,227$57,178,724
63$69,395,760$36,432,150$29,978,736$62,270,436
64$76,438,707$38,181,905$30,947,603$67,848,502
65$84,198,918$40,016,282$31,947,811$73,961,017
66$92,749,521$41,939,392$32,980,375$80,660,912
67$102,171,097$43,955,548$34,046,343$88,006,444
68$112,552,450$46,069,271$35,146,797$96,061,732
69$123,991,438$48,285,303$36,282,852$104,897,357
70$136,595,900$50,608,618$37,455,663$114,591,012
71$150,484,672$53,044,431$38,666,419$125,228,225
72$165,788,714$55,598,213$39,916,348$136,903,156
73$182,652,337$58,275,700$41,206,721$149,719,471
74$201,234,575$61,082,909$42,538,845$163,791,307
75$221,710,680$64,026,150$43,914,075$179,244,334
76$244,273,778$67,112,040$45,333,805$196,216,932
77$269,136,694$70,347,520$46,799,478$214,861,474
78$296,533,957$73,739,869$48,312,581$235,345,752
79$326,724,018$77,296,720$49,874,650$257,854,545
80$359,991,689$81,026,081$51,487,272$282,591,342
81$396,650,830$84,936,347$53,152,084$309,780,247
82$437,047,313$89,036,326$54,870,777$339,668,073
83$481,562,287$93,335,254$56,645,096$372,526,652
84$530,615,777$97,842,819$58,476,844$408,655,380
85$584,670,649$102,569,179$60,367,881$448,384,018
86$644,236,977$107,524,991$62,320,127$492,075,787
87$709,876,864$112,721,431$64,335,566$540,130,764
88$782,209,741$118,170,218$66,416,245$592,989,639
89$861,918,224$123,883,648$68,564,278$651,137,846
90$949,754,549$129,874,613$70,781,848$715,110,116
91$1,046,547,681$136,156,637$73,071,207$785,495,497
92$1,153,211,134$142,743,902$75,434,682$862,942,880
93$1,270,751,600$149,651,283$77,874,675$948,167,095
94$1,400,278,451$156,894,384$80,393,664$1,041,955,624
95$1,543,014,212$164,489,568$82,994,211$1,145,175,997
96$1,700,306,103$172,453,998$85,678,958$1,258,783,948
97$1,873,638,756$180,805,674$88,450,634$1,383,832,393
98$2,064,648,235$189,563,478$91,312,056$1,521,481,330
99$2,275,137,477$198,747,211$94,266,132$1,673,008,749
100$2,507,093,319$208,377,644$97,315,867$1,839,822,648