Can I retire at age 65 with 418,000?

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 $418,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.7%
1 years$34,518$34,211$33,911$33,618$33,332$32,291
2 years$17,088$16,770$16,461$16,162$15,872$14,833
3 years$11,279$10,959$10,652$10,355$10,070$9,065
4 years$8,375$8,056$7,752$7,460$7,182$6,218
5 years$6,633$6,316$6,016$5,730$5,460$4,540
6 years$5,472$5,158$4,862$4,583$4,320$3,446
7 years$4,643$4,331$4,040$3,768$3,513$2,684
8 years$4,022$3,713$3,426$3,161$2,915$2,130
9 years$3,539$3,233$2,951$2,692$2,455$1,714
10 years$3,152$2,849$2,573$2,321$2,091$1,393
11 years$2,837$2,537$2,265$2,020$1,799$1,142
12 years$2,574$2,277$2,010$1,771$1,559$942
13 years$2,351$2,058$1,796$1,564$1,359$781
14 years$2,161$1,870$1,614$1,388$1,191$650
15 years$1,996$1,709$1,457$1,238$1,049$543
16 years$1,852$1,568$1,321$1,109$927$455
17 years$1,725$1,444$1,202$996$822$382
18 years$1,612$1,334$1,097$898$731$321
19 years$1,511$1,236$1,004$811$652$271
20 years$1,421$1,149$922$735$582$228
21 years$1,339$1,070$848$667$521$193
22 years$1,264$999$781$606$467$163
23 years$1,197$934$722$552$419$138
24 years$1,135$875$667$504$377$117
25 years$1,078$821$618$460$339$99
26 years$1,025$772$573$420$305$84
27 years$977$727$532$385$275$71
28 years$932$685$495$353$248$60
29 years$890$646$460$323$224$51
30 years$851$610$429$297$203$43
31 years$814$577$400$273$183$37
32 years$780$546$373$250$166$31
33 years$749$517$348$230$150$27
34 years$719$490$325$212$136$23
35 years$690$464$304$195$123$19
36 years$664$441$285$180$111$16
37 years$639$419$266$166$101$14
38 years$615$398$250$153$92$12
39 years$593$378$234$141$83$10
40 years$571$360$219$130$75$8
41 years$551$343$205$120$68$7
42 years$532$326$193$110$62$6
43 years$514$311$181$102$56$5
44 years$497$296$170$94$51$4
45 years$480$283$159$87$46$4
46 years$464$270$150$80$42$3
47 years$449$257$141$74$38$3
48 years$435$246$132$69$35$2
49 years$421$235$124$63$32$2
50 years$408$224$117$59$29$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $418,000, adding $6,287 every year, while hoping to spend $32,854 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: 56/37/7 Blend
64$418,000$418,000$418,000$418,000
65$467,121$444,967$438,488$492,194
66$479,811$431,814$418,221$496,670
67$492,694$416,915$396,174$497,328
68$505,756$400,151$372,252$497,239
69$518,978$381,393$346,358$496,336
70$532,340$360,508$318,387$494,546
71$545,819$337,353$288,233$491,792
72$559,386$311,778$255,783$487,991
73$573,012$283,623$220,920$483,052
74$586,659$252,720$183,521$476,880
75$600,286$218,892$143,457$469,371
76$613,849$181,950$100,596$460,415
77$627,292$141,697$54,797$449,891
78$640,559$97,923$5,915$437,672
79$653,581$50,406$0$423,619
80$666,283$0$0$411,038
81$678,581$0$0$397,454
82$690,380$0$0$404,064
83$701,574$0$0$410,279
84$712,044$0$0$416,026
85$721,658$0$0$421,222
86$730,267$0$0$425,775
87$737,707$0$0$429,583
88$743,794$0$0$432,531
89$748,324$0$0$434,492
90$751,068$0$0$435,325
91$751,774$0$0$434,873
92$750,161$0$0$432,962
93$745,918$0$0$429,399
94$738,698$0$0$423,970
95$728,117$0$0$416,435
96$713,750$0$0$406,533
97$695,126$0$0$393,971
98$671,722$0$0$378,425
99$642,960$0$0$359,538
100$608,201$0$0$336,914