Can I retire at age 62 with 866,000?

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 $866,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.7%
1 years$71,513$70,876$70,255$69,648$69,056$67,169
2 years$35,403$34,743$34,104$33,485$32,884$30,996
3 years$23,367$22,705$22,068$21,454$20,863$19,034
4 years$17,351$16,691$16,060$15,456$14,880$13,123
5 years$13,742$13,086$12,463$11,872$11,311$9,633
6 years$11,337$10,685$10,072$9,494$8,950$7,351
7 years$9,619$8,974$8,370$7,806$7,279$5,759
8 years$8,332$7,692$7,098$6,548$6,039$4,597
9 years$7,331$6,697$6,114$5,577$5,085$3,721
10 years$6,531$5,903$5,330$4,808$4,333$3,044
11 years$5,877$5,255$4,693$4,184$3,726$2,511
12 years$5,332$4,717$4,165$3,670$3,229$2,085
13 years$4,871$4,263$3,721$3,240$2,816$1,740
14 years$4,477$3,875$3,343$2,876$2,468$1,459
15 years$4,135$3,540$3,018$2,565$2,173$1,227
16 years$3,837$3,248$2,737$2,297$1,921$1,035
17 years$3,574$2,991$2,490$2,064$1,703$876
18 years$3,340$2,764$2,273$1,860$1,514$742
19 years$3,131$2,561$2,081$1,680$1,350$630
20 years$2,943$2,380$1,910$1,522$1,206$535
21 years$2,774$2,217$1,757$1,381$1,079$456
22 years$2,620$2,070$1,619$1,256$967$388
23 years$2,479$1,936$1,495$1,144$868$331
24 years$2,351$1,814$1,383$1,043$780$282
25 years$2,233$1,702$1,281$953$702$241
26 years$2,124$1,599$1,188$871$632$206
27 years$2,023$1,505$1,103$797$570$176
28 years$1,930$1,418$1,025$731$515$151
29 years$1,843$1,338$954$670$465$129
30 years$1,763$1,264$889$615$420$110
31 years$1,687$1,195$828$565$380$94
32 years$1,617$1,130$773$519$343$81
33 years$1,551$1,070$722$477$311$69
34 years$1,489$1,015$674$439$281$59
35 years$1,430$962$630$404$255$51
36 years$1,375$913$590$372$231$43
37 years$1,323$867$552$343$209$37
38 years$1,274$824$517$316$190$32
39 years$1,228$784$484$291$172$27
40 years$1,184$746$454$269$156$23
41 years$1,142$710$426$248$142$20
42 years$1,103$676$399$229$128$17
43 years$1,065$644$375$211$117$15
44 years$1,029$614$352$195$106$13
45 years$995$586$330$180$96$11
46 years$962$559$310$166$87$9
47 years$931$533$291$154$79$8
48 years$901$509$274$142$72$7
49 years$873$486$257$131$65$6
50 years$846$464$242$121$59$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $866,000, adding $5,030 every year, while hoping to spend $57,096 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: 43/46/11 Blend
61$866,000$866,000$866,000$866,000
62$959,520$913,622$900,199$997,513
63$996,642$897,640$869,606$1,008,535
64$1,035,636$878,961$836,075$1,014,321
65$1,076,634$857,393$799,446$1,019,315
66$1,119,777$832,732$759,554$1,023,467
67$1,165,221$804,763$716,226$1,026,726
68$1,213,133$773,256$669,280$1,029,041
69$1,263,699$737,971$618,526$1,030,362
70$1,317,116$698,652$563,767$1,030,638
71$1,373,605$655,029$504,796$1,029,819
72$1,433,403$606,816$441,398$1,027,854
73$1,496,771$553,711$373,345$1,024,697
74$1,563,993$495,394$300,403$1,020,301
75$1,635,380$431,528$222,326$1,014,623
76$1,711,272$361,756$138,858$1,007,623
77$1,792,041$285,701$49,729$999,265
78$1,878,094$202,966$0$989,518
79$1,969,878$113,129$0$983,685
80$2,067,881$15,747$0$982,997
81$2,172,637$0$0$981,638
82$2,284,735$0$0$1,025,026
83$2,404,817$0$0$1,080,113
84$2,533,589$0$0$1,139,261
85$2,671,825$0$0$1,202,834
86$2,820,375$0$0$1,271,234
87$2,980,173$0$0$1,344,901
88$3,152,241$0$0$1,424,318
89$3,337,705$0$0$1,510,016
90$3,537,801$0$0$1,602,579
91$3,753,885$0$0$1,702,646
92$3,987,450$0$0$1,810,924
93$4,240,134$0$0$1,928,186
94$4,513,740$0$0$2,055,284
95$4,810,249$0$0$2,193,154
96$5,131,839$0$0$2,342,827
97$5,480,906$0$0$2,505,434
98$5,860,085$0$0$2,682,221
99$6,272,274$0$0$2,874,560
100$6,720,662$0$0$3,083,958