Can I retire at age 57 with 1,450,000?

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 $1,450,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.5%
1 years$119,740$118,673$117,632$116,617$115,625$112,103
2 years$59,277$58,173$57,103$56,066$55,060$51,542
3 years$39,125$38,017$36,950$35,922$34,932$31,528
4 years$29,052$27,946$26,890$25,880$24,914$21,651
5 years$23,009$21,910$20,868$19,878$18,939$15,825
6 years$18,982$17,891$16,864$15,897$14,986$12,024
7 years$16,106$15,025$14,014$13,070$12,188$9,377
8 years$13,951$12,879$11,885$10,964$10,111$7,450
9 years$12,275$11,214$10,237$9,339$8,515$6,001
10 years$10,935$9,884$8,925$8,050$7,255$4,885
11 years$9,840$8,799$7,857$7,006$6,239$4,009
12 years$8,928$7,898$6,973$6,145$5,407$3,311
13 years$8,156$7,137$6,230$5,425$4,715$2,749
14 years$7,496$6,488$5,598$4,816$4,133$2,291
15 years$6,924$5,927$5,054$4,295$3,639$1,917
16 years$6,424$5,438$4,582$3,846$3,216$1,608
17 years$5,983$5,008$4,169$3,455$2,852$1,352
18 years$5,592$4,627$3,806$3,114$2,536$1,139
19 years$5,242$4,289$3,484$2,814$2,260$961
20 years$4,928$3,985$3,198$2,548$2,019$812
21 years$4,644$3,712$2,941$2,313$1,807$687
22 years$4,386$3,465$2,711$2,103$1,619$581
23 years$4,151$3,241$2,503$1,915$1,454$493
24 years$3,936$3,036$2,315$1,747$1,307$418
25 years$3,738$2,850$2,144$1,595$1,176$354
26 years$3,556$2,678$1,989$1,459$1,059$301
27 years$3,388$2,520$1,846$1,335$955$255
28 years$3,232$2,375$1,717$1,223$862$217
29 years$3,087$2,241$1,597$1,122$778$184
30 years$2,952$2,116$1,488$1,029$703$157
31 years$2,825$2,000$1,387$945$635$133
32 years$2,707$1,893$1,294$869$575$113
33 years$2,597$1,792$1,208$799$520$96
34 years$2,493$1,699$1,129$735$471$82
35 years$2,395$1,611$1,056$677$427$70
36 years$2,303$1,529$988$623$387$59
37 years$2,216$1,453$924$574$350$50
38 years$2,134$1,380$866$529$318$43
39 years$2,056$1,313$811$488$288$36
40 years$1,982$1,249$760$450$261$31
41 years$1,912$1,189$713$415$237$26
42 years$1,846$1,132$669$383$215$22
43 years$1,783$1,079$627$354$195$19
44 years$1,723$1,028$589$327$177$16
45 years$1,666$981$553$302$161$14
46 years$1,611$935$519$279$146$12
47 years$1,559$893$488$257$133$10
48 years$1,509$852$458$238$120$9
49 years$1,461$814$431$220$109$7
50 years$1,416$777$405$203$99$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 57 starting with $1,450,000, adding $4,325 every year, while hoping to spend $26,618 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: 38/46/16 Blend
56$1,450,000$1,450,000$1,450,000$1,450,000
57$1,602,361$1,525,511$1,503,036$1,655,370
58$1,737,481$1,571,940$1,525,067$1,740,184
59$1,885,490$1,619,752$1,546,943$1,828,913
60$2,047,677$1,668,986$1,568,632$1,924,235
61$2,225,457$1,719,683$1,590,098$2,026,759
62$2,420,391$1,771,886$1,611,304$2,137,151
63$2,634,199$1,825,636$1,632,211$2,256,147
64$2,868,774$1,880,978$1,652,776$2,384,552
65$3,126,200$1,937,958$1,672,956$2,523,256
66$3,408,776$1,996,621$1,692,703$2,673,234
67$3,719,031$2,057,016$1,711,969$2,835,561
68$4,059,753$2,119,190$1,730,700$3,011,419
69$4,434,012$2,183,194$1,748,843$3,202,109
70$4,845,190$2,249,080$1,766,338$3,409,064
71$5,297,014$2,316,900$1,783,125$3,633,857
72$5,793,590$2,386,707$1,799,140$3,878,225
73$6,339,438$2,458,559$1,814,313$4,144,077
74$6,939,543$2,532,510$1,828,575$4,433,514
75$7,599,393$2,608,619$1,841,849$4,748,852
76$8,325,036$2,686,947$1,854,056$5,092,637
77$9,123,136$2,767,553$1,865,113$5,467,678
78$10,001,033$2,850,501$1,874,932$5,877,063
79$10,966,818$2,935,855$1,883,421$6,324,196
80$12,029,401$3,023,680$1,890,484$6,812,824
81$13,198,603$3,114,043$1,896,018$7,347,075
82$14,485,243$3,207,013$1,899,917$7,931,497
83$15,901,242$3,302,661$1,902,068$8,571,095
84$17,459,736$3,401,059$1,902,355$9,271,388
85$19,175,198$3,502,280$1,900,652$10,038,449
86$21,063,576$3,606,399$1,896,832$10,878,974
87$23,142,443$3,713,495$1,890,758$11,800,336
88$25,431,161$3,823,645$1,882,288$12,810,657
89$27,951,066$3,936,931$1,871,271$13,918,886
90$30,725,669$4,053,434$1,857,552$15,134,883
91$33,780,874$4,173,239$1,840,967$16,469,510
92$37,145,227$4,296,432$1,821,344$17,934,732
93$40,850,184$4,423,101$1,798,502$19,543,736
94$44,930,405$4,553,335$1,772,254$21,311,048
95$49,424,083$4,687,226$1,742,402$23,252,674
96$54,373,306$4,824,866$1,708,739$25,386,249
97$59,824,451$4,966,353$1,671,050$27,731,204
98$65,828,623$5,111,781$1,629,107$30,308,950
99$72,442,135$5,261,251$1,582,675$33,143,077
100$79,727,044$5,414,864$1,531,506$36,259,580