Can I retire at age 52 with 925,000?

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 $925,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.6%
1 years$76,386$75,705$75,041$74,393$73,761$72,360
2 years$37,815$37,110$36,428$35,766$35,124$33,719
3 years$24,959$24,252$23,571$22,916$22,284$20,918
4 years$18,533$17,828$17,154$16,509$15,893$14,576
5 years$14,678$13,977$13,312$12,681$12,082$10,818
6 years$12,109$11,413$10,758$10,141$9,560$8,350
7 years$10,275$9,585$8,940$8,337$7,775$6,620
8 years$8,900$8,216$7,582$6,994$6,450$5,349
9 years$7,831$7,154$6,530$5,957$5,432$4,385
10 years$6,976$6,306$5,693$5,135$4,628$3,634
11 years$6,277$5,613$5,012$4,469$3,980$3,038
12 years$5,695$5,038$4,448$3,920$3,449$2,557
13 years$5,203$4,553$3,974$3,461$3,008$2,165
14 years$4,782$4,139$3,571$3,072$2,637$1,841
15 years$4,417$3,781$3,224$2,740$2,322$1,571
16 years$4,098$3,469$2,923$2,453$2,052$1,346
17 years$3,817$3,195$2,660$2,204$1,819$1,156
18 years$3,567$2,952$2,428$1,986$1,618$994
19 years$3,344$2,736$2,223$1,795$1,442$858
20 years$3,144$2,542$2,040$1,626$1,288$741
21 years$2,963$2,368$1,876$1,475$1,152$641
22 years$2,798$2,211$1,729$1,341$1,033$555
23 years$2,648$2,067$1,597$1,222$927$481
24 years$2,511$1,937$1,477$1,114$833$417
25 years$2,385$1,818$1,368$1,018$750$362
26 years$2,269$1,708$1,269$930$676$315
27 years$2,161$1,608$1,178$852$609$274
28 years$2,062$1,515$1,095$780$550$238
29 years$1,969$1,429$1,019$716$496$207
30 years$1,883$1,350$949$657$448$180
31 years$1,802$1,276$885$603$405$157
32 years$1,727$1,207$826$554$367$137
33 years$1,657$1,143$771$510$332$119
34 years$1,590$1,084$720$469$300$104
35 years$1,528$1,028$673$432$272$90
36 years$1,469$976$630$398$247$79
37 years$1,414$927$590$366$223$69
38 years$1,361$881$552$338$203$60
39 years$1,312$837$517$311$184$52
40 years$1,265$797$485$287$167$46
41 years$1,220$758$455$265$151$40
42 years$1,178$722$426$245$137$35
43 years$1,137$688$400$226$125$30
44 years$1,099$656$376$208$113$26
45 years$1,062$626$353$192$103$23
46 years$1,028$597$331$178$93$20
47 years$994$569$311$164$85$17
48 years$963$544$292$152$77$15
49 years$932$519$275$140$70$13
50 years$903$496$258$130$63$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $925,000, adding $5,647 every year, while hoping to spend $25,107 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: 70/24/6 Blend
51$925,000$925,000$925,000$925,000
52$1,025,175$976,150$961,812$1,095,721
53$1,103,029$997,268$967,319$1,164,207
54$1,187,983$1,018,579$972,170$1,235,478
55$1,280,734$1,040,066$976,314$1,312,767
56$1,382,050$1,061,711$979,702$1,396,658
57$1,492,778$1,083,492$982,280$1,487,796
58$1,613,846$1,105,389$983,992$1,586,888
59$1,746,281$1,127,376$984,778$1,694,716
60$1,891,211$1,149,426$984,578$1,812,141
61$2,049,879$1,171,512$983,325$1,940,108
62$2,223,651$1,193,601$980,951$2,079,662
63$2,414,037$1,215,660$977,386$2,231,953
64$2,622,694$1,237,653$972,554$2,398,246
65$2,851,450$1,259,540$966,376$2,579,937
66$3,102,319$1,281,278$958,771$2,778,562
67$3,377,517$1,302,822$949,651$2,995,815
68$3,679,486$1,324,123$938,927$3,233,563
69$4,010,917$1,345,128$926,503$3,493,860
70$4,374,771$1,365,780$912,282$3,778,972
71$4,774,312$1,386,018$896,158$4,091,395
72$5,213,136$1,405,777$878,023$4,433,879
73$5,695,203$1,424,987$857,765$4,809,455
74$6,224,876$1,443,574$835,262$5,221,462
75$6,806,962$1,461,458$810,392$5,673,581
76$7,446,756$1,478,553$783,024$6,169,867
77$8,150,092$1,494,769$753,022$6,714,788
78$8,923,397$1,510,007$720,243$7,313,270
79$9,773,751$1,524,166$684,539$7,970,740
80$10,708,957$1,537,133$645,755$8,693,178
81$11,737,610$1,548,792$603,727$9,487,175
82$12,869,180$1,559,017$558,286$10,359,996
83$14,114,102$1,567,674$509,254$11,319,643
84$15,483,872$1,574,622$456,446$12,374,940
85$16,991,158$1,579,709$399,667$13,535,608
86$18,649,917$1,582,776$338,717$14,812,361
87$20,475,527$1,583,651$273,383$16,217,005
88$22,484,935$1,582,153$203,445$17,762,554
89$24,696,810$1,578,091$128,673$19,463,348
90$27,131,727$1,571,260$48,825$21,335,190
91$29,812,354$1,561,443$0$23,395,499
92$32,763,671$1,548,410$0$25,665,797
93$36,013,202$1,531,918$0$28,168,399
94$39,591,275$1,511,709$0$30,923,504
95$43,531,310$1,487,508$0$33,956,824
96$47,870,134$1,459,025$0$37,296,693
97$52,648,324$1,425,954$0$40,974,337
98$57,910,596$1,387,969$0$45,024,167
99$63,706,222$1,344,725$0$49,484,104
100$70,089,498$1,295,857$0$54,395,941