Can I retire at age 52 with 617,000?

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 $617,000?

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$50,951$50,497$50,055$49,622$49,200$47,836
2 years$25,223$24,754$24,298$23,857$23,429$22,065
3 years$16,649$16,177$15,723$15,285$14,864$13,543
4 years$12,362$11,892$11,442$11,012$10,601$9,333
5 years$9,791$9,323$8,880$8,458$8,059$6,847
6 years$8,077$7,613$7,176$6,764$6,377$5,222
7 years$6,854$6,393$5,963$5,561$5,186$4,089
8 years$5,936$5,480$5,057$4,665$4,302$3,262
9 years$5,223$4,772$4,356$3,974$3,623$2,639
10 years$4,653$4,206$3,798$3,425$3,087$2,157
11 years$4,187$3,744$3,343$2,981$2,655$1,778
12 years$3,799$3,361$2,967$2,615$2,301$1,476
13 years$3,471$3,037$2,651$2,309$2,006$1,231
14 years$3,190$2,761$2,382$2,049$1,759$1,031
15 years$2,946$2,522$2,150$1,828$1,549$867
16 years$2,734$2,314$1,950$1,636$1,369$731
17 years$2,546$2,131$1,774$1,470$1,213$618
18 years$2,380$1,969$1,620$1,325$1,079$523
19 years$2,231$1,825$1,483$1,197$962$444
20 years$2,097$1,696$1,361$1,084$859$377
21 years$1,976$1,580$1,252$984$769$320
22 years$1,866$1,474$1,154$895$689$273
23 years$1,766$1,379$1,065$815$619$232
24 years$1,675$1,292$985$743$556$198
25 years$1,591$1,213$912$679$500$169
26 years$1,513$1,140$846$621$451$144
27 years$1,442$1,072$786$568$406$123
28 years$1,375$1,011$730$520$367$105
29 years$1,313$953$680$477$331$90
30 years$1,256$900$633$438$299$77
31 years$1,202$851$590$402$270$66
32 years$1,152$805$551$370$245$56
33 years$1,105$763$514$340$221$48
34 years$1,061$723$480$313$200$41
35 years$1,019$686$449$288$182$35
36 years$980$651$420$265$164$30
37 years$943$618$393$244$149$26
38 years$908$587$368$225$135$22
39 years$875$559$345$208$123$19
40 years$844$531$323$192$111$16
41 years$814$506$303$177$101$14
42 years$786$482$284$163$92$12
43 years$759$459$267$151$83$10
44 years$733$438$251$139$75$9
45 years$709$417$235$128$68$7
46 years$685$398$221$119$62$6
47 years$663$380$208$110$56$5
48 years$642$363$195$101$51$5
49 years$622$346$183$94$47$4
50 years$602$331$172$86$42$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $617,000, adding $2,082 every year, while hoping to spend $44,943 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: 39/44/17 Blend
51$617,000$617,000$617,000$617,000
52$682,082$649,381$639,817$705,142
53$703,835$633,381$613,432$705,820
54$726,301$615,092$584,657$702,079
55$749,504$594,352$553,364$697,085
56$773,472$570,994$519,420$690,748
57$798,231$544,837$482,685$682,973
58$823,811$515,694$443,015$673,660
59$850,240$483,364$400,257$662,702
60$877,551$447,635$354,252$649,988
61$905,777$408,285$304,834$635,399
62$934,950$365,075$251,831$618,810
63$965,108$317,757$195,060$600,090
64$996,289$266,066$134,334$579,101
65$1,028,531$209,724$69,455$555,696
66$1,061,876$148,435$216$529,720
67$1,096,368$81,889$0$501,012
68$1,132,053$9,757$0$482,763
69$1,168,979$0$0$462,341
70$1,207,198$0$0$472,632
71$1,246,762$0$0$488,181
72$1,287,730$0$0$504,287
73$1,330,162$0$0$520,975
74$1,374,120$0$0$538,270
75$1,419,674$0$0$556,200
76$1,466,893$0$0$574,795
77$1,515,855$0$0$594,085
78$1,566,640$0$0$614,104
79$1,619,335$0$0$634,886
80$1,674,030$0$0$656,469
81$1,730,825$0$0$678,894
82$1,789,823$0$0$702,203
83$1,851,136$0$0$726,443
84$1,914,884$0$0$751,662
85$1,981,194$0$0$777,915
86$2,050,205$0$0$805,257
87$2,122,062$0$0$833,750
88$2,196,925$0$0$863,459
89$2,274,965$0$0$894,455
90$2,356,364$0$0$926,816
91$2,441,320$0$0$960,622
92$2,530,046$0$0$995,964
93$2,622,774$0$0$1,032,938
94$2,719,752$0$0$1,071,647
95$2,821,250$0$0$1,112,205
96$2,927,559$0$0$1,154,735
97$3,038,995$0$0$1,199,369
98$3,155,902$0$0$1,246,251
99$3,278,652$0$0$1,295,538
100$3,407,649$0$0$1,347,402