Can I retire at age 59 with 4,700,000?

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 $4,700,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.6%
1 years$388,122$384,664$381,291$377,999$374,785$360,342
2 years$192,139$188,561$185,093$181,730$178,469$164,090
3 years$126,821$123,227$119,767$116,436$113,228$99,366
4 years$94,168$90,585$87,160$83,886$80,755$67,515
5 years$74,581$71,019$67,640$64,432$61,389$48,805
6 years$61,527$57,993$54,663$51,527$48,575$36,656
7 years$52,207$48,702$45,425$42,363$39,504$28,246
8 years$45,220$41,747$38,524$35,538$32,773$22,165
9 years$39,788$36,348$33,181$30,270$27,599$17,626
10 years$35,446$32,039$28,928$26,093$23,516$14,158
11 years$31,895$28,522$25,468$22,709$20,225$11,461
12 years$28,938$25,600$22,602$19,919$17,526$9,335
13 years$26,438$23,135$20,193$17,585$15,283$7,640
14 years$24,297$21,029$18,144$15,610$13,397$6,276
15 years$22,443$19,211$16,381$13,922$11,796$5,172
16 years$20,823$17,625$14,852$12,465$10,425$4,274
17 years$19,394$16,232$13,515$11,200$9,244$3,538
18 years$18,126$14,999$12,337$10,093$8,219$2,934
19 years$16,993$13,901$11,294$9,120$7,326$2,437
20 years$15,974$12,918$10,365$8,260$6,544$2,026
21 years$15,053$12,032$9,534$7,497$5,856$1,686
22 years$14,217$11,232$8,787$6,816$5,249$1,404
23 years$13,455$10,505$8,113$6,208$4,712$1,170
24 years$12,758$9,842$7,503$5,662$4,235$976
25 years$12,117$9,237$6,950$5,171$3,811$814
26 years$11,527$8,681$6,445$4,728$3,433$679
27 years$10,981$8,170$5,985$4,327$3,095$567
28 years$10,475$7,698$5,564$3,965$2,793$474
29 years$10,005$7,262$5,178$3,636$2,522$396
30 years$9,567$6,859$4,823$3,337$2,278$330
31 years$9,158$6,484$4,496$3,065$2,060$276
32 years$8,776$6,135$4,195$2,816$1,863$231
33 years$8,417$5,810$3,917$2,590$1,686$193
34 years$8,080$5,506$3,660$2,383$1,527$161
35 years$7,763$5,223$3,422$2,194$1,383$135
36 years$7,465$4,957$3,201$2,020$1,253$113
37 years$7,183$4,708$2,996$1,861$1,136$94
38 years$6,917$4,474$2,806$1,716$1,030$79
39 years$6,664$4,255$2,629$1,582$934$66
40 years$6,426$4,048$2,464$1,459$847$55
41 years$6,199$3,853$2,310$1,346$768$46
42 years$5,984$3,670$2,167$1,242$697$38
43 years$5,779$3,497$2,033$1,147$633$32
44 years$5,584$3,333$1,909$1,059$574$27
45 years$5,399$3,178$1,792$978$521$22
46 years$5,222$3,032$1,683$903$473$19
47 years$5,053$2,893$1,581$835$430$16
48 years$4,891$2,762$1,486$771$390$13
49 years$4,737$2,638$1,397$713$355$11
50 years$4,589$2,520$1,313$659$322$9

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 59 starting with $4,700,000, adding $2,237 every year, while hoping to spend $20,734 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: 66/15/19 Blend
58$4,700,000$4,700,000$4,700,000$4,700,000
59$5,181,707$4,932,607$4,859,757$5,499,005
60$5,688,181$5,152,244$5,000,499$5,931,544
61$6,245,620$5,381,949$5,145,259$6,401,607
62$6,859,200$5,622,192$5,294,153$6,914,974
63$7,534,627$5,873,467$5,447,295$7,475,895
64$8,278,184$6,136,292$5,604,805$8,089,046
65$9,096,797$6,411,209$5,766,805$8,759,573
66$9,998,098$6,698,786$5,933,420$9,493,140
67$10,990,494$6,999,617$6,104,780$10,295,982
68$12,083,251$7,314,325$6,281,017$11,174,962
69$13,286,579$7,643,563$6,462,267$12,137,636
70$14,611,728$7,988,015$6,648,670$13,192,320
71$16,071,094$8,348,397$6,840,371$14,348,172
72$17,678,338$8,725,461$7,037,516$15,615,276
73$19,448,513$9,119,993$7,240,257$17,004,732
74$21,398,205$9,532,817$7,448,749$18,528,765
75$23,545,694$9,964,796$7,663,154$20,200,836
76$25,911,119$10,416,836$7,883,635$22,035,771
77$28,516,677$10,889,885$8,110,360$24,049,892
78$31,386,824$11,384,935$8,343,503$26,261,181
79$34,548,512$11,903,029$8,583,242$28,689,436
80$38,031,439$12,445,256$8,829,760$31,356,467
81$41,868,333$13,012,761$9,083,243$34,286,294
82$46,095,257$13,606,740$9,343,886$37,505,372
83$50,751,952$14,228,449$9,611,885$41,042,842
84$55,882,212$14,879,204$9,887,445$44,930,804
85$61,534,296$15,560,384$10,170,772$49,204,616
86$67,761,383$16,273,432$10,462,082$53,903,224
87$74,622,077$17,019,862$10,761,595$59,069,535
88$82,180,956$17,801,263$11,069,535$64,750,811
89$90,509,185$18,619,296$11,386,136$70,999,120
90$99,685,185$19,475,705$11,711,635$77,871,819
91$109,795,375$20,372,315$12,046,276$85,432,098
92$120,934,987$21,311,042$12,390,309$93,749,573
93$133,208,964$22,293,892$12,743,994$102,900,937
94$146,732,953$23,322,968$13,107,592$112,970,685
95$161,634,395$24,400,474$13,481,377$124,051,906
96$178,053,726$25,528,720$13,865,626$136,247,163
97$196,145,706$26,710,127$14,260,624$149,669,453
98$216,080,879$27,947,234$14,666,666$164,443,271
99$238,047,181$29,242,702$15,084,052$180,705,787
100$262,251,717$30,599,317$15,513,092$198,608,131