Can I retire at age 58 with 10,500,000?

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 $10,500,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.8%
1 years$867,080$859,357$851,821$844,466$837,285$804,382
2 years$429,248$421,253$413,506$405,993$398,707$365,961
3 years$283,323$275,294$267,565$260,124$252,956$221,397
4 years$210,374$202,370$194,719$187,405$180,410$150,279
5 years$166,617$158,661$151,110$143,945$137,145$108,519
6 years$137,455$129,558$122,119$115,114$108,518$81,415
7 years$116,633$108,803$101,482$94,641$88,254$62,665
8 years$101,023$93,264$86,065$79,392$73,216$49,114
9 years$88,889$81,203$74,127$67,625$61,658$39,008
10 years$79,187$71,577$64,626$58,293$52,536$31,295
11 years$71,255$63,720$56,896$50,732$45,183$25,301
12 years$64,649$57,192$50,493$44,499$39,154$20,579
13 years$59,064$51,685$45,113$39,286$34,143$16,818
14 years$54,281$46,980$40,534$34,874$29,930$13,798
15 years$50,139$42,917$36,597$31,101$26,353$11,355
16 years$46,519$39,376$33,180$27,848$23,290$9,368
17 years$43,328$36,264$30,193$25,021$20,651$7,744
18 years$40,494$33,509$27,562$22,549$18,362$6,413
19 years$37,962$31,056$25,232$20,375$16,366$5,318
20 years$35,686$28,859$23,156$18,453$14,619$4,414
21 years$33,630$26,881$21,299$16,748$13,082$3,668
22 years$31,762$25,092$19,631$15,227$11,726$3,050
23 years$30,060$23,468$18,125$13,868$10,526$2,538
24 years$28,502$21,988$16,763$12,648$9,461$2,113
25 years$27,071$20,635$15,526$11,551$8,514$1,760
26 years$25,752$19,393$14,399$10,562$7,669$1,466
27 years$24,532$18,251$13,371$9,668$6,914$1,222
28 years$23,402$17,198$12,430$8,858$6,239$1,019
29 years$22,352$16,225$11,567$8,123$5,633$850
30 years$21,373$15,322$10,775$7,454$5,090$709
31 years$20,460$14,485$10,045$6,846$4,602$591
32 years$19,605$13,706$9,372$6,292$4,163$493
33 years$18,804$12,979$8,751$5,786$3,767$411
34 years$18,051$12,301$8,176$5,324$3,411$343
35 years$17,344$11,668$7,644$4,901$3,089$286
36 years$16,676$11,074$7,151$4,513$2,799$239
37 years$16,047$10,518$6,693$4,158$2,537$199
38 years$15,452$9,996$6,268$3,833$2,300$166
39 years$14,889$9,505$5,872$3,534$2,086$139
40 years$14,355$9,043$5,504$3,260$1,892$116
41 years$13,849$8,608$5,161$3,008$1,716$97
42 years$13,368$8,198$4,841$2,776$1,557$81
43 years$12,911$7,811$4,543$2,562$1,413$67
44 years$12,475$7,446$4,264$2,366$1,283$56
45 years$12,061$7,100$4,004$2,185$1,165$47
46 years$11,665$6,773$3,761$2,018$1,057$39
47 years$11,288$6,464$3,533$1,865$960$33
48 years$10,927$6,171$3,320$1,723$872$27
49 years$10,582$5,893$3,121$1,592$792$23
50 years$10,252$5,629$2,934$1,472$719$19

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $10,500,000, adding $3,383 every year, while hoping to spend $38,678 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: 54/21/25 Blend
57$10,500,000$10,500,000$10,500,000$10,500,000
58$11,574,490$11,017,990$10,855,240$12,119,365
59$12,713,934$11,516,718$11,177,737$12,993,909
60$13,968,306$12,038,588$11,509,742$13,941,200
61$15,349,287$12,584,692$11,851,532$14,971,704
62$16,869,748$13,156,176$12,203,392$16,093,406
63$18,543,874$13,754,240$12,565,617$17,315,087
64$20,387,293$14,380,142$12,938,509$18,646,403
65$22,417,227$15,035,199$13,322,379$20,097,973
66$24,652,653$15,720,792$13,717,548$21,681,476
67$27,114,482$16,438,369$14,124,344$23,409,761
68$29,825,756$17,189,446$14,543,106$25,296,961
69$32,811,866$17,975,612$14,974,183$27,358,625
70$36,100,791$18,798,532$15,417,933$29,611,865
71$39,723,364$19,659,952$15,874,726$32,075,505
72$43,713,558$20,561,700$16,344,940$34,770,267
73$48,108,812$21,505,695$16,828,967$37,718,950
74$52,950,381$22,493,944$17,327,207$40,946,653
75$58,283,725$23,528,553$17,840,074$44,480,998
76$64,158,941$24,611,728$18,367,993$48,352,392
77$70,631,234$25,745,783$18,911,401$52,594,310
78$77,761,434$26,933,141$19,470,748$57,243,601
79$85,616,578$28,176,343$20,046,496$62,340,836
80$94,270,537$29,478,051$20,639,121$67,930,685
81$103,804,712$30,841,057$21,249,112$74,062,328
82$114,308,809$32,268,285$21,876,974$80,789,923
83$125,881,679$33,762,802$22,523,223$88,173,103
84$138,632,252$35,327,821$23,188,393$96,277,537
85$152,680,569$36,966,711$23,873,032$105,175,542
86$168,158,911$38,683,004$24,577,702$114,946,759
87$185,213,049$40,480,400$25,302,984$125,678,899
88$204,003,620$42,362,780$26,049,474$137,468,563
89$224,707,642$44,334,209$26,817,784$150,422,146
90$247,520,187$46,398,951$27,608,546$164,656,834
91$272,656,222$48,561,476$28,422,408$180,301,699
92$300,352,636$50,826,466$29,260,037$197,498,916
93$330,870,475$53,198,834$30,122,119$216,405,088
94$364,497,414$55,683,727$31,009,360$237,192,719
95$401,550,462$58,286,541$31,922,486$260,051,832
96$442,378,961$61,012,935$32,862,241$285,191,754
97$487,367,884$63,868,837$33,829,395$312,843,079
98$536,941,464$66,860,466$34,824,736$343,259,833
99$591,567,205$69,994,340$35,849,076$376,721,863
100$651,760,288$73,277,291$36,903,248$413,537,467