Can I retire at age 57 with 10,300,000?

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 $10,300,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.9%
1 years$850,564$842,988$835,596$828,381$821,336$795,045
2 years$421,071$413,229$405,629$398,260$391,113$364,867
3 years$277,926$270,050$262,469$255,169$248,138$222,762
4 years$206,367$198,515$191,010$183,835$176,974$152,661
5 years$163,443$155,638$148,232$141,203$134,533$111,349
6 years$134,836$127,090$119,793$112,921$106,451$84,416
7 years$114,411$106,730$99,549$92,839$86,573$65,684
8 years$99,099$91,488$84,425$77,880$71,821$52,064
9 years$87,196$79,656$72,715$66,337$60,484$41,835
10 years$77,679$70,213$63,395$57,183$51,535$33,968
11 years$69,898$62,507$55,812$49,766$44,322$27,803
12 years$63,418$56,103$49,532$43,652$38,408$22,903
13 years$57,939$50,700$44,253$38,538$33,493$18,962
14 years$53,247$46,085$39,762$34,210$29,360$15,764
15 years$49,184$42,100$35,900$30,509$25,851$13,150
16 years$45,633$38,626$32,548$27,317$22,847$10,999
17 years$42,503$35,573$29,618$24,544$20,258$9,221
18 years$39,723$32,871$27,037$22,120$18,012$7,745
19 years$37,239$30,464$24,751$19,987$16,055$6,515
20 years$35,006$28,309$22,715$18,102$14,340$5,488
21 years$32,989$26,369$20,894$16,429$12,833$4,628
22 years$31,157$24,614$19,257$14,937$11,503$3,906
23 years$29,487$23,021$17,780$13,604$10,326$3,299
24 years$27,959$21,569$16,444$12,407$9,281$2,788
25 years$26,555$20,242$15,230$11,331$8,351$2,358
26 years$25,261$19,024$14,125$10,361$7,523$1,995
27 years$24,065$17,904$13,116$9,483$6,782$1,688
28 years$22,956$16,871$12,193$8,689$6,120$1,430
29 years$21,926$15,916$11,347$7,968$5,526$1,211
30 years$20,966$15,031$10,569$7,312$4,993$1,026
31 years$20,070$14,209$9,854$6,716$4,514$869
32 years$19,232$13,444$9,194$6,172$4,083$736
33 years$18,446$12,732$8,584$5,676$3,696$624
34 years$17,708$12,067$8,020$5,222$3,346$529
35 years$17,013$11,446$7,499$4,807$3,030$448
36 years$16,359$10,863$7,015$4,427$2,746$380
37 years$15,741$10,318$6,566$4,079$2,489$322
38 years$15,158$9,806$6,148$3,760$2,256$273
39 years$14,605$9,324$5,760$3,467$2,046$232
40 years$14,082$8,871$5,399$3,198$1,856$196
41 years$13,585$8,445$5,063$2,950$1,684$167
42 years$13,113$8,042$4,749$2,723$1,528$141
43 years$12,665$7,663$4,456$2,513$1,386$120
44 years$12,238$7,304$4,183$2,321$1,258$102
45 years$11,831$6,965$3,928$2,143$1,142$86
46 years$11,443$6,644$3,689$1,980$1,037$73
47 years$11,073$6,341$3,466$1,829$942$62
48 years$10,719$6,053$3,257$1,690$855$53
49 years$10,380$5,780$3,061$1,562$777$45
50 years$10,056$5,522$2,878$1,444$706$38

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $10,300,000, adding $6,046 every year, while hoping to spend $36,880 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: 57/24/19 Blend
56$10,300,000$10,300,000$10,300,000$10,300,000
57$11,356,836$10,810,936$10,651,286$11,946,509
58$12,475,994$11,301,432$10,968,865$12,838,813
59$13,708,069$11,814,726$11,295,845$13,806,258
60$15,064,541$12,351,897$11,632,505$14,859,755
61$16,558,058$12,914,074$11,979,128$16,007,592
62$18,202,557$13,502,440$12,336,006$17,258,876
63$20,013,396$14,118,238$12,703,440$18,623,627
64$22,007,496$14,762,766$13,081,739$20,112,863
65$24,203,507$15,437,387$13,471,223$21,738,702
66$26,621,974$16,143,529$13,872,219$23,514,475
67$29,285,541$16,882,687$14,285,064$25,454,848
68$32,219,158$17,656,431$14,710,105$27,575,955
69$35,450,318$18,466,402$15,147,700$29,895,552
70$39,009,318$19,314,323$15,598,215$32,433,173
71$42,929,543$20,201,999$16,062,030$35,210,317
72$47,247,780$21,131,321$16,539,532$38,250,647
73$52,004,570$22,104,272$17,031,123$41,580,204
74$57,244,584$23,122,929$17,537,213$45,227,652
75$63,017,049$24,189,471$18,058,227$49,224,545
76$69,376,212$25,306,178$18,594,601$53,605,616
77$76,381,849$26,475,444$19,146,784$58,409,105
78$84,099,832$27,699,776$19,715,236$63,677,111
79$92,602,752$28,981,802$20,300,433$69,455,986
80$101,970,599$30,324,276$20,902,864$75,796,763
81$112,291,520$31,730,086$21,523,030$82,755,639
82$123,662,653$33,202,258$22,161,450$90,394,492
83$136,191,040$34,743,965$22,818,654$98,781,463
84$149,994,638$36,358,531$23,495,191$107,991,591
85$165,203,434$38,049,442$24,191,624$118,107,515
86$181,960,673$39,820,353$24,908,531$129,220,244
87$200,424,203$41,675,093$25,646,509$141,430,013
88$220,767,976$43,617,676$26,406,171$154,847,218
89$243,183,679$45,652,312$27,188,147$169,593,450
90$267,882,551$47,783,412$27,993,087$185,802,634
91$295,097,374$50,015,601$28,821,657$203,622,285
92$325,084,668$52,353,728$29,674,545$223,214,891
93$358,127,119$54,802,875$30,552,457$244,759,434
94$394,536,239$57,368,371$31,456,119$268,453,075
95$434,655,315$60,055,800$32,386,278$294,512,997
96$478,862,643$62,871,020$33,343,704$323,178,450
97$527,575,101$65,820,168$34,329,187$354,712,991
98$581,252,087$68,909,682$35,343,540$389,406,968
99$640,399,851$72,146,308$36,387,600$427,580,241
100$705,576,279$75,537,120$37,462,228$469,585,189