Can I retire at age 65 with 11,600,000?

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 $11,600,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.6%
1 years$957,917$949,385$941,060$932,934$925,000$892,891
2 years$474,216$465,385$456,825$448,526$440,476$408,459
3 years$313,004$304,134$295,596$287,375$279,456$248,536
4 years$232,413$223,571$215,118$207,038$199,311$169,725
5 years$184,072$175,282$166,941$159,025$151,513$123,339
6 years$151,855$143,131$134,913$127,173$119,887$93,147
7 years$128,851$120,201$112,113$104,556$97,500$72,189
8 years$111,607$103,035$95,081$87,710$80,886$56,983
9 years$98,201$89,710$81,893$74,709$68,118$45,593
10 years$87,483$79,075$71,396$64,400$58,040$36,856
11 years$78,720$70,396$62,856$56,047$49,916$30,031
12 years$71,422$63,184$55,783$49,161$43,256$24,623
13 years$65,252$57,100$49,839$43,402$37,720$20,289
14 years$59,968$51,902$44,780$38,527$33,065$16,786
15 years$55,392$47,413$40,431$34,360$29,113$13,932
16 years$51,392$43,501$36,656$30,765$25,730$11,595
17 years$47,867$40,063$33,356$27,642$22,814$9,671
18 years$44,737$37,020$30,449$24,911$20,285$8,080
19 years$41,939$34,309$27,875$22,509$18,081$6,761
20 years$39,425$31,882$25,582$20,387$16,150$5,665
21 years$37,153$29,697$23,531$18,502$14,453$4,751
22 years$35,090$27,721$21,687$16,823$12,955$3,988
23 years$33,209$25,927$20,024$15,321$11,629$3,350
24 years$31,488$24,292$18,519$13,973$10,452$2,816
25 years$29,907$22,797$17,152$12,761$9,405$2,368
26 years$28,449$21,425$15,908$11,668$8,472$1,992
27 years$27,102$20,164$14,772$10,680$7,638$1,676
28 years$25,854$19,000$13,732$9,785$6,892$1,411
29 years$24,694$17,924$12,779$8,973$6,223$1,188
30 years$23,613$16,928$11,903$8,235$5,623$1,001
31 years$22,603$16,002$11,097$7,564$5,084$843
32 years$21,659$15,141$10,354$6,951$4,599$710
33 years$20,774$14,339$9,667$6,392$4,162$599
34 years$19,943$13,590$9,033$5,881$3,768$504
35 years$19,160$12,890$8,445$5,414$3,413$425
36 years$18,423$12,235$7,900$4,986$3,092$358
37 years$17,728$11,620$7,394$4,594$2,803$302
38 years$17,071$11,043$6,924$4,235$2,541$255
39 years$16,449$10,501$6,487$3,904$2,304$215
40 years$15,859$9,991$6,081$3,601$2,090$181
41 years$15,300$9,510$5,702$3,323$1,896$152
42 years$14,768$9,057$5,348$3,066$1,720$129
43 years$14,263$8,630$5,019$2,831$1,561$108
44 years$13,782$8,226$4,711$2,614$1,417$91
45 years$13,324$7,844$4,423$2,414$1,287$77
46 years$12,887$7,483$4,155$2,230$1,168$65
47 years$12,470$7,141$3,903$2,060$1,061$55
48 years$12,072$6,817$3,668$1,903$963$46
49 years$11,690$6,510$3,448$1,759$875$39
50 years$11,326$6,219$3,241$1,626$795$33

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $11,600,000, adding $4,194 every year, while hoping to spend $54,219 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: 46/32/22 Blend
64$11,600,000$11,600,000$11,600,000$11,600,000
65$12,787,526$12,172,726$11,992,926$13,294,922
66$14,034,165$12,711,501$12,337,001$14,190,296
67$15,406,144$13,274,859$12,690,784$15,155,455
68$16,916,191$13,863,947$13,054,545$16,201,512
69$18,578,328$14,479,966$13,428,559$17,336,043
70$20,408,010$15,124,177$13,813,108$18,567,368
71$22,422,262$15,797,896$14,208,481$19,904,627
72$24,639,845$16,502,506$14,614,978$21,357,861
73$27,081,433$17,239,452$15,032,904$22,938,106
74$29,769,805$18,010,252$15,462,572$24,657,489
75$32,730,063$18,816,491$15,904,305$26,529,341
76$35,989,864$19,659,834$16,358,435$28,568,316
77$39,579,687$20,542,023$16,825,299$30,790,527
78$43,533,116$21,464,883$17,305,247$33,213,690
79$47,887,158$22,430,326$17,798,638$35,857,287
80$52,682,593$23,440,357$18,305,837$38,742,748
81$57,964,357$24,497,074$18,827,222$41,893,643
82$63,781,968$25,602,677$19,363,180$45,335,898
83$70,189,989$26,759,469$19,914,108$49,098,038
84$77,248,551$27,969,866$20,480,413$53,211,446
85$85,023,910$29,236,396$21,062,513$57,710,654
86$93,589,079$30,561,710$21,660,838$62,633,661
87$103,024,517$31,948,586$22,275,828$68,022,287
88$113,418,885$33,399,933$22,907,935$73,922,554
89$124,869,882$34,918,801$23,557,622$80,385,118
90$137,485,173$36,508,385$24,225,365$87,465,737
91$151,383,398$38,172,034$24,911,653$95,225,788
92$166,695,297$39,913,255$25,616,985$103,732,836
93$183,564,939$41,735,726$26,341,876$113,061,265
94$202,151,086$43,643,301$27,086,852$123,292,968
95$222,628,690$45,640,015$27,852,455$134,518,111
96$245,190,542$47,730,102$28,639,238$146,835,969
97$270,049,096$49,917,995$29,447,771$160,355,857
98$297,438,469$52,208,343$30,278,637$175,198,149
99$327,616,656$54,606,015$31,132,434$191,495,397
100$360,867,962$57,116,116$32,009,777$209,393,575