Can I retire at age 51 with 806,000?

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 $806,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.6%
1 years$66,559$65,966$65,387$64,823$64,272$63,840
2 years$32,950$32,336$31,741$31,165$30,606$30,170
3 years$21,748$21,132$20,539$19,968$19,417$18,992
4 years$16,149$15,534$14,947$14,386$13,849$13,436
5 years$12,790$12,179$11,599$11,049$10,528$10,129
6 years$10,551$9,945$9,374$8,836$8,330$7,947
7 years$8,953$8,352$7,790$7,265$6,775$6,406
8 years$7,755$7,159$6,606$6,094$5,620$5,267
9 years$6,823$6,233$5,690$5,191$4,733$4,394
10 years$6,079$5,494$4,961$4,475$4,033$3,709
11 years$5,470$4,891$4,367$3,894$3,468$3,159
12 years$4,963$4,390$3,876$3,416$3,006$2,710
13 years$4,534$3,967$3,463$3,016$2,621$2,340
14 years$4,167$3,606$3,111$2,677$2,297$2,030
15 years$3,849$3,294$2,809$2,387$2,023$1,768
16 years$3,571$3,023$2,547$2,138$1,788$1,546
17 years$3,326$2,784$2,318$1,921$1,585$1,356
18 years$3,108$2,572$2,116$1,731$1,409$1,192
19 years$2,914$2,384$1,937$1,564$1,256$1,051
20 years$2,739$2,215$1,778$1,417$1,122$928
21 years$2,581$2,063$1,635$1,286$1,004$821
22 years$2,438$1,926$1,507$1,169$900$727
23 years$2,307$1,801$1,391$1,065$808$645
24 years$2,188$1,688$1,287$971$726$573
25 years$2,078$1,584$1,192$887$654$509
26 years$1,977$1,489$1,105$811$589$453
27 years$1,883$1,401$1,026$742$531$403
28 years$1,796$1,320$954$680$479$359
29 years$1,716$1,245$888$624$432$320
30 years$1,641$1,176$827$572$391$286
31 years$1,571$1,112$771$526$353$255
32 years$1,505$1,052$719$483$320$228
33 years$1,443$996$672$444$289$203
34 years$1,386$944$628$409$262$182
35 years$1,331$896$587$376$237$162
36 years$1,280$850$549$346$215$145
37 years$1,232$807$514$319$195$130
38 years$1,186$767$481$294$177$116
39 years$1,143$730$451$271$160$104
40 years$1,102$694$423$250$145$93
41 years$1,063$661$396$231$132$83
42 years$1,026$629$372$213$120$74
43 years$991$600$349$197$108$67
44 years$958$572$327$182$98$60
45 years$926$545$307$168$89$53
46 years$895$520$289$155$81$48
47 years$866$496$271$143$74$43
48 years$839$474$255$132$67$38
49 years$812$452$240$122$61$34
50 years$787$432$225$113$55$31

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 51 starting with $806,000, adding $2,323 every year, while hoping to spend $43,417 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: 77/11/12 Blend
50$806,000$806,000$806,000$806,000
51$890,608$847,890$835,397$956,950
52$935,255$843,241$817,188$996,313
53$983,000$836,910$796,913$1,033,710
54$1,034,115$828,767$774,458$1,073,490
55$1,088,895$818,677$749,703$1,115,875
56$1,147,665$806,495$722,521$1,161,108
57$1,210,783$792,069$692,781$1,209,458
58$1,278,639$775,237$660,346$1,261,221
59$1,351,665$755,828$625,071$1,316,726
60$1,430,330$733,659$586,807$1,376,332
61$1,515,155$708,539$545,396$1,440,439
62$1,606,708$680,265$500,674$1,509,485
63$1,705,615$648,621$452,470$1,583,957
64$1,812,564$613,379$400,603$1,664,388
65$1,928,310$574,300$344,889$1,751,370
66$2,053,685$531,128$285,130$1,845,555
67$2,189,602$483,594$221,122$1,947,660
68$2,337,065$431,414$152,654$2,058,479
69$2,497,179$374,287$79,501$2,178,889
70$2,671,160$311,895$1,433$2,309,854
71$2,860,343$243,903$0$2,452,440
72$3,066,200$169,956$0$2,618,307
73$3,290,349$89,680$0$2,799,145
74$3,534,570$2,680$0$2,996,236
75$3,800,822$0$0$3,211,195
76$4,091,263$0$0$3,456,872
77$4,408,265$0$0$3,725,397
78$4,754,442$0$0$4,018,663
79$5,132,670$0$0$4,339,111
80$5,546,115$0$0$4,689,426
81$5,998,264$0$0$5,072,568
82$6,492,955$0$0$5,491,791
83$7,034,414$0$0$5,950,682
84$7,627,297$0$0$6,453,191
85$8,276,728$0$0$7,003,664
86$8,988,352$0$0$7,606,892
87$9,768,384$0$0$8,268,148
88$10,623,671$0$0$8,993,241
89$11,561,753$0$0$9,788,568
90$12,590,935$0$0$10,661,176
91$13,720,365$0$0$11,618,826
92$14,960,119$0$0$12,670,068
93$16,321,297$0$0$13,824,320
94$17,816,126$0$0$15,091,955
95$19,458,073$0$0$16,484,403
96$21,261,977$0$0$18,014,251
97$23,244,184$0$0$19,695,370
98$25,422,701$0$0$21,543,039
99$27,817,366$0$0$23,574,090
100$30,450,035$0$0$25,807,069