Can I retire at age 52 with 416,000?

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 $416,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$34,353$34,047$33,748$33,457$33,172$32,799
2 years$17,006$16,690$16,383$16,085$15,796$15,420
3 years$11,225$10,907$10,601$10,306$10,022$9,655
4 years$8,335$8,018$7,715$7,425$7,148$6,793
5 years$6,601$6,286$5,987$5,703$5,434$5,092
6 years$5,446$5,133$4,838$4,561$4,299$3,971
7 years$4,621$4,311$4,021$3,750$3,497$3,182
8 years$4,002$3,695$3,410$3,145$2,901$2,599
9 years$3,522$3,217$2,937$2,679$2,443$2,155
10 years$3,137$2,836$2,560$2,310$2,081$1,807
11 years$2,823$2,525$2,254$2,010$1,790$1,528
12 years$2,561$2,266$2,001$1,763$1,551$1,302
13 years$2,340$2,048$1,787$1,556$1,353$1,116
14 years$2,151$1,861$1,606$1,382$1,186$961
15 years$1,986$1,700$1,450$1,232$1,044$831
16 years$1,843$1,560$1,315$1,103$923$722
17 years$1,717$1,437$1,196$991$818$628
18 years$1,604$1,328$1,092$893$727$548
19 years$1,504$1,230$1,000$807$648$479
20 years$1,414$1,143$917$731$579$420
21 years$1,332$1,065$844$664$518$368
22 years$1,258$994$778$603$465$323
23 years$1,191$930$718$549$417$285
24 years$1,129$871$664$501$375$251
25 years$1,073$818$615$458$337$221
26 years$1,020$768$570$418$304$195
27 years$972$723$530$383$274$172
28 years$927$681$492$351$247$152
29 years$886$643$458$322$223$134
30 years$847$607$427$295$202$119
31 years$811$574$398$271$182$105
32 years$777$543$371$249$165$93
33 years$745$514$347$229$149$82
34 years$715$487$324$211$135$73
35 years$687$462$303$194$122$64
36 years$661$439$283$179$111$57
37 years$636$417$265$165$101$51
38 years$612$396$248$152$91$45
39 years$590$377$233$140$83$40
40 years$569$358$218$129$75$35
41 years$549$341$204$119$68$31
42 years$530$325$192$110$62$28
43 years$512$309$180$102$56$25
44 years$494$295$169$94$51$22
45 years$478$281$159$87$46$19
46 years$462$268$149$80$42$17
47 years$447$256$140$74$38$15
48 years$433$244$132$68$35$13
49 years$419$233$124$63$31$12
50 years$406$223$116$58$29$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $416,000, adding $5,231 every year, while hoping to spend $34,348 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: 53/28/19 Blend
51$416,000$416,000$416,000$416,000
52$463,828$441,780$435,332$485,747
53$474,592$426,881$413,369$486,455
54$485,303$410,101$389,520$483,184
55$495,920$391,311$363,684$478,881
56$506,394$370,376$335,758$473,456
57$516,673$347,151$305,633$466,817
58$526,698$321,486$273,196$458,860
59$536,400$293,218$238,327$449,477
60$545,706$262,178$200,904$438,549
61$554,530$228,188$160,797$425,950
62$562,780$191,056$117,870$411,542
63$570,348$150,583$71,984$395,177
64$577,119$106,557$22,991$376,696
65$582,962$58,754$0$355,927
66$587,730$6,939$0$338,623
67$591,261$0$0$324,004
68$593,376$0$0$322,362
69$593,873$0$0$321,890
70$592,530$0$0$320,319
71$589,100$0$0$317,504
72$583,308$0$0$313,284
73$574,850$0$0$307,481
74$563,388$0$0$299,897
75$548,550$0$0$290,312
76$529,920$0$0$278,484
77$507,041$0$0$264,144
78$479,405$0$0$246,994
79$446,450$0$0$226,707
80$407,556$0$0$202,918
81$362,034$0$0$175,225
82$309,126$0$0$143,182
83$247,992$0$0$106,299
84$177,703$0$0$64,032
85$97,233$0$0$15,780
86$5,450$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