Can I retire at age 52 with 976,000?

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 $976,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.2%
1 years$80,597$79,879$79,179$78,495$77,828$76,163
2 years$39,900$39,156$38,436$37,738$37,061$35,392
3 years$26,336$25,589$24,871$24,179$23,513$21,892
4 years$19,555$18,811$18,100$17,420$16,770$15,208
5 years$15,487$14,748$14,046$13,380$12,748$11,251
6 years$12,777$12,043$11,351$10,700$10,087$8,657
7 years$10,841$10,113$9,433$8,797$8,203$6,840
8 years$9,390$8,669$8,000$7,380$6,806$5,508
9 years$8,262$7,548$6,890$6,286$5,731$4,499
10 years$7,361$6,653$6,007$5,418$4,883$3,715
11 years$6,623$5,923$5,289$4,716$4,200$3,094
12 years$6,009$5,316$4,693$4,136$3,639$2,594
13 years$5,490$4,804$4,193$3,652$3,174$2,187
14 years$5,046$4,367$3,768$3,242$2,782$1,852
15 years$4,661$3,989$3,402$2,891$2,450$1,575
16 years$4,324$3,660$3,084$2,589$2,165$1,343
17 years$4,027$3,371$2,806$2,326$1,920$1,148
18 years$3,764$3,115$2,562$2,096$1,707$984
19 years$3,529$2,887$2,345$1,894$1,521$844
20 years$3,317$2,682$2,152$1,715$1,359$726
21 years$3,126$2,499$1,980$1,557$1,216$625
22 years$2,952$2,332$1,825$1,415$1,090$539
23 years$2,794$2,181$1,685$1,289$978$465
24 years$2,649$2,044$1,558$1,176$879$401
25 years$2,516$1,918$1,443$1,074$791$347
26 years$2,394$1,803$1,338$982$713$300
27 years$2,280$1,697$1,243$899$643$259
28 years$2,175$1,599$1,155$823$580$225
29 years$2,078$1,508$1,075$755$524$194
30 years$1,987$1,424$1,002$693$473$168
31 years$1,902$1,346$934$636$428$146
32 years$1,822$1,274$871$585$387$126
33 years$1,748$1,206$813$538$350$110
34 years$1,678$1,143$760$495$317$95
35 years$1,612$1,085$711$456$287$82
36 years$1,550$1,029$665$420$260$71
37 years$1,492$978$622$387$236$62
38 years$1,436$929$583$356$214$54
39 years$1,384$884$546$329$194$47
40 years$1,334$841$512$303$176$40
41 years$1,287$800$480$280$160$35
42 years$1,243$762$450$258$145$30
43 years$1,200$726$422$238$131$26
44 years$1,160$692$396$220$119$23
45 years$1,121$660$372$203$108$20
46 years$1,084$630$350$188$98$17
47 years$1,049$601$328$173$89$15
48 years$1,016$574$309$160$81$13
49 years$984$548$290$148$74$11
50 years$953$523$273$137$67$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 52 starting with $976,000, adding $2,043 every year, while hoping to spend $34,815 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: 65/16/19 Blend
51$976,000$976,000$976,000$976,000
52$1,077,659$1,025,931$1,010,803$1,142,436
53$1,150,538$1,039,159$1,007,622$1,199,387
54$1,229,683$1,051,868$1,003,168$1,257,431
55$1,315,697$1,063,996$997,361$1,320,035
56$1,409,243$1,075,477$990,117$1,387,646
57$1,511,051$1,086,240$981,351$1,460,759
58$1,621,921$1,096,209$970,970$1,539,917
59$1,742,738$1,105,305$958,878$1,625,720
60$1,874,473$1,113,440$944,976$1,718,830
61$2,018,195$1,120,524$929,158$1,819,978
62$2,175,081$1,126,460$911,315$1,929,969
63$2,346,427$1,131,145$891,332$2,049,690
64$2,533,659$1,134,467$869,088$2,180,122
65$2,738,348$1,136,311$844,458$2,322,346
66$2,962,222$1,136,553$817,310$2,477,552
67$3,207,184$1,135,060$787,506$2,647,057
68$3,475,332$1,131,693$754,902$2,832,308
69$3,768,972$1,126,302$719,348$3,034,907
70$4,090,648$1,118,731$680,686$3,256,614
71$4,443,157$1,108,813$638,752$3,499,377
72$4,829,583$1,096,368$593,375$3,765,339
73$5,253,321$1,081,211$544,373$4,056,865
74$5,718,111$1,063,141$491,561$4,376,566
75$6,228,071$1,041,948$434,741$4,727,316
76$6,787,738$1,017,408$373,709$5,112,288
77$7,402,111$989,284$308,251$5,534,981
78$8,076,693$957,325$238,144$5,999,251
79$8,817,549$921,267$163,155$6,509,353
80$9,631,358$880,829$83,041$7,069,976
81$10,525,481$835,714$0$7,686,293
82$11,508,023$785,607$0$8,364,503
83$12,587,916$730,176$0$9,128,395
84$13,775,000$669,071$0$9,968,104
85$15,080,114$601,920$0$10,891,333
86$16,515,202$528,331$0$11,906,571
87$18,093,422$447,888$0$13,023,172
88$19,829,271$360,154$0$14,251,447
89$21,738,721$264,667$0$15,602,760
90$23,839,372$160,937$0$17,089,633
91$26,150,613$48,448$0$18,725,869
92$28,693,809$0$0$20,526,679
93$31,492,500$0$0$22,521,742
94$34,572,622$0$0$24,726,889
95$37,962,756$0$0$27,154,061
96$41,694,391$0$0$29,825,813
97$45,802,224$0$0$32,766,998
98$50,324,489$0$0$36,005,001
99$55,303,314$0$0$39,569,997
100$60,785,120$0$0$43,495,235