Can I retire at age 52 with 1,180,000?

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 $1,180,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.2%
1 years$97,443$96,575$95,728$94,902$94,095$90,612
2 years$48,239$47,341$46,470$45,626$44,807$41,338
3 years$31,840$30,938$30,069$29,233$28,427$25,080
4 years$23,642$22,743$21,883$21,061$20,275$17,076
5 years$18,725$17,830$16,982$16,177$15,413$12,370
6 years$15,447$14,560$13,724$12,937$12,195$9,311
7 years$13,107$12,227$11,405$10,636$9,918$7,191
8 years$11,353$10,481$9,672$8,922$8,228$5,656
9 years$9,989$9,126$8,331$7,600$6,929$4,509
10 years$8,899$8,044$7,263$6,551$5,904$3,631
11 years$8,008$7,161$6,394$5,701$5,078$2,947
12 years$7,265$6,427$5,675$5,001$4,400$2,407
13 years$6,638$5,808$5,070$4,415$3,837$1,975
14 years$6,100$5,280$4,555$3,919$3,364$1,627
15 years$5,635$4,823$4,113$3,495$2,962$1,345
16 years$5,228$4,425$3,729$3,130$2,617$1,114
17 years$4,869$4,075$3,393$2,812$2,321$925
18 years$4,551$3,766$3,097$2,534$2,064$770
19 years$4,266$3,490$2,836$2,290$1,839$641
20 years$4,010$3,243$2,602$2,074$1,643$535
21 years$3,779$3,021$2,394$1,882$1,470$446
22 years$3,569$2,820$2,206$1,711$1,318$373
23 years$3,378$2,637$2,037$1,558$1,183$312
24 years$3,203$2,471$1,884$1,421$1,063$261
25 years$3,042$2,319$1,745$1,298$957$218
26 years$2,894$2,179$1,618$1,187$862$183
27 years$2,757$2,051$1,503$1,086$777$153
28 years$2,630$1,933$1,397$995$701$128
29 years$2,512$1,823$1,300$913$633$107
30 years$2,402$1,722$1,211$838$572$90
31 years$2,299$1,628$1,129$769$517$75
32 years$2,203$1,540$1,053$707$468$63
33 years$2,113$1,459$983$650$423$53
34 years$2,029$1,382$919$598$383$44
35 years$1,949$1,311$859$551$347$37
36 years$1,874$1,245$804$507$315$31
37 years$1,803$1,182$752$467$285$26
38 years$1,736$1,123$704$431$258$22
39 years$1,673$1,068$660$397$234$18
40 years$1,613$1,016$619$366$213$15
41 years$1,556$967$580$338$193$13
42 years$1,502$921$544$312$175$11
43 years$1,451$878$511$288$159$9
44 years$1,402$837$479$266$144$8
45 years$1,355$798$450$246$131$6
46 years$1,311$761$423$227$119$5
47 years$1,269$726$397$210$108$5
48 years$1,228$693$373$194$98$4
49 years$1,189$662$351$179$89$3
50 years$1,152$633$330$165$81$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $1,180,000, adding $4,858 every year, while hoping to spend $47,052 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: 37/43/20 Blend
51$1,180,000$1,180,000$1,180,000$1,180,000
52$1,305,371$1,242,831$1,224,541$1,345,640
53$1,388,456$1,253,667$1,215,500$1,386,144
54$1,478,438$1,263,457$1,204,579$1,425,095
55$1,575,973$1,272,099$1,191,666$1,466,200
56$1,681,777$1,279,488$1,176,643$1,509,678
57$1,796,643$1,285,507$1,159,385$1,555,775
58$1,921,440$1,290,037$1,139,764$1,604,764
59$2,057,125$1,292,946$1,117,644$1,656,949
60$2,204,751$1,294,099$1,092,883$1,712,668
61$2,365,474$1,293,349$1,065,334$1,772,297
62$2,540,571$1,290,541$1,034,841$1,836,254
63$2,731,442$1,285,511$1,001,241$1,905,002
64$2,939,632$1,278,084$964,366$1,979,058
65$3,166,839$1,268,075$924,037$2,058,994
66$3,414,934$1,255,287$880,069$2,145,446
67$3,685,974$1,239,513$832,268$2,239,119
68$3,982,225$1,220,532$780,431$2,340,795
69$4,306,183$1,198,109$724,346$2,451,343
70$4,660,595$1,171,997$663,793$2,571,726
71$5,048,485$1,141,934$598,539$2,703,011
72$5,473,183$1,107,642$528,343$2,846,380
73$5,938,358$1,068,827$452,953$3,003,146
74$6,448,049$1,025,177$372,105$3,174,759
75$7,006,703$976,364$285,524$3,362,828
76$7,619,221$922,040$192,923$3,569,135
77$8,290,996$861,835$94,001$3,795,652
78$9,027,973$795,360$0$4,044,562
79$9,836,698$722,204$0$4,320,748
80$10,724,381$641,932$0$4,645,985
81$11,698,963$554,082$0$5,003,221
82$12,769,195$458,170$0$5,395,803
83$13,944,715$353,682$0$5,827,431
84$15,236,139$240,075$0$6,302,187
85$16,655,163$116,777$0$6,824,582
86$18,214,674$0$0$7,399,596
87$19,928,866$0$0$8,040,685
88$21,813,379$0$0$8,806,396
89$23,885,443$0$0$9,648,494
90$26,164,042$0$0$10,574,717
91$28,670,089$0$0$11,593,590
92$31,426,628$0$0$12,714,507
93$34,459,049$0$0$13,947,815
94$37,795,324$0$0$15,304,919
95$41,466,275$0$0$16,798,381
96$45,505,861$0$0$18,442,046
97$49,951,501$0$0$20,251,167
98$54,844,423$0$0$22,242,551
99$60,230,057$0$0$24,434,719
100$66,158,457$0$0$26,848,075