Can I retire at age 62 with 1,420,000?

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 $1,420,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.2%
1 years$117,262$116,218$115,199$114,204$113,233$110,361
2 years$58,051$56,969$55,922$54,906$53,920$51,046
3 years$38,316$37,230$36,185$35,179$34,209$31,422
4 years$28,451$27,368$26,333$25,344$24,398$21,719
5 years$22,533$21,457$20,436$19,467$18,547$15,984
6 years$18,589$17,521$16,515$15,568$14,676$12,231
7 years$15,773$14,714$13,724$12,799$11,935$9,609
8 years$13,662$12,613$11,639$10,737$9,902$7,693
9 years$12,021$10,982$10,025$9,145$8,339$6,246
10 years$10,709$9,680$8,740$7,883$7,105$5,126
11 years$9,636$8,617$7,694$6,861$6,110$4,241
12 years$8,743$7,735$6,829$6,018$5,295$3,533
13 years$7,988$6,990$6,101$5,313$4,617$2,959
14 years$7,341$6,354$5,482$4,716$4,048$2,489
15 years$6,781$5,804$4,949$4,206$3,564$2,101
16 years$6,291$5,325$4,487$3,766$3,150$1,779
17 years$5,860$4,904$4,083$3,384$2,793$1,510
18 years$5,476$4,532$3,727$3,049$2,483$1,285
19 years$5,134$4,200$3,412$2,755$2,213$1,095
20 years$4,826$3,903$3,132$2,496$1,977$934
21 years$4,548$3,635$2,880$2,265$1,769$798
22 years$4,295$3,393$2,655$2,059$1,586$682
23 years$4,065$3,174$2,451$1,875$1,424$584
24 years$3,855$2,974$2,267$1,711$1,280$500
25 years$3,661$2,791$2,100$1,562$1,151$429
26 years$3,483$2,623$1,947$1,428$1,037$368
27 years$3,318$2,468$1,808$1,307$935$316
28 years$3,165$2,326$1,681$1,198$844$271
29 years$3,023$2,194$1,564$1,098$762$233
30 years$2,891$2,072$1,457$1,008$688$200
31 years$2,767$1,959$1,358$926$622$172
32 years$2,651$1,854$1,267$851$563$148
33 years$2,543$1,755$1,183$782$509$127
34 years$2,441$1,664$1,106$720$461$109
35 years$2,346$1,578$1,034$663$418$94
36 years$2,255$1,498$967$610$379$81
37 years$2,170$1,422$905$562$343$69
38 years$2,090$1,352$848$518$311$60
39 years$2,014$1,285$794$478$282$51
40 years$1,941$1,223$744$441$256$44
41 years$1,873$1,164$698$407$232$38
42 years$1,808$1,109$655$375$211$33
43 years$1,746$1,056$614$347$191$28
44 years$1,687$1,007$577$320$173$24
45 years$1,631$960$541$295$158$21
46 years$1,578$916$509$273$143$18
47 years$1,527$874$478$252$130$15
48 years$1,478$835$449$233$118$13
49 years$1,431$797$422$215$107$11
50 years$1,386$761$397$199$97$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $1,420,000, adding $4,457 every year, while hoping to spend $25,662 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: 79/6/15 Blend
61$1,420,000$1,420,000$1,420,000$1,420,000
62$1,569,437$1,494,177$1,472,167$1,688,180
63$1,702,216$1,540,088$1,494,181$1,812,901
64$1,847,678$1,587,388$1,516,072$1,945,984
65$2,007,089$1,636,119$1,537,809$2,091,280
66$2,181,846$1,686,322$1,559,359$2,250,001
67$2,373,484$1,738,041$1,580,687$2,423,483
68$2,583,695$1,791,321$1,601,756$2,613,194
69$2,814,343$1,846,207$1,622,526$2,820,755
70$3,067,482$1,902,747$1,642,956$3,047,950
71$3,345,372$1,960,988$1,663,002$3,296,744
72$3,650,504$2,020,981$1,682,617$3,569,300
73$3,985,623$2,082,777$1,701,752$3,868,005
74$4,353,751$2,146,428$1,720,356$4,195,484
75$4,758,219$2,211,988$1,738,373$4,554,632
76$5,202,695$2,279,512$1,755,745$4,948,637
77$5,691,219$2,349,058$1,772,413$5,381,012
78$6,228,246$2,420,684$1,788,311$5,855,627
79$6,818,680$2,494,451$1,803,372$6,376,746
80$7,467,925$2,570,419$1,817,525$6,949,066
81$8,181,936$2,648,652$1,830,694$7,577,765
82$8,967,273$2,729,215$1,842,802$8,268,544
83$9,831,164$2,812,176$1,853,765$9,027,689
84$10,781,573$2,897,603$1,863,497$9,862,123
85$11,827,274$2,985,566$1,871,904$10,779,475
86$12,977,935$3,076,137$1,878,892$11,788,151
87$14,244,207$3,169,391$1,884,358$12,897,415
88$15,637,829$3,265,404$1,888,197$14,117,473
89$17,171,733$3,364,255$1,890,297$15,459,572
90$18,860,169$3,466,022$1,890,541$16,936,104
91$20,718,839$3,570,789$1,888,806$18,560,726
92$22,765,042$3,678,640$1,884,963$20,348,484
93$25,017,845$3,789,662$1,878,878$22,315,960
94$27,498,252$3,903,943$1,870,407$24,481,426
95$30,229,412$4,021,574$1,859,404$26,865,016
96$33,236,830$4,142,648$1,845,711$29,488,917
97$36,548,610$4,267,262$1,829,167$32,377,577
98$40,195,724$4,395,513$1,809,599$35,557,938
99$44,212,296$4,527,502$1,786,829$39,059,689
100$48,635,932$4,663,331$1,760,670$42,915,544