Can I retire at age 65 with 471,000?

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 $471,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.3%
1 years$38,895$38,548$38,210$37,880$37,558$36,154
2 years$19,255$18,896$18,549$18,212$17,885$16,486
3 years$12,709$12,349$12,002$11,668$11,347$9,998
4 years$9,437$9,078$8,735$8,406$8,093$6,803
5 years$7,474$7,117$6,778$6,457$6,152$4,926
6 years$6,166$5,812$5,478$5,164$4,868$3,706
7 years$5,232$4,881$4,552$4,245$3,959$2,860
8 years$4,532$4,184$3,861$3,561$3,284$2,249
9 years$3,987$3,643$3,325$3,033$2,766$1,791
10 years$3,552$3,211$2,899$2,615$2,357$1,442
11 years$3,196$2,858$2,552$2,276$2,027$1,169
12 years$2,900$2,565$2,265$1,996$1,756$954
13 years$2,649$2,318$2,024$1,762$1,532$783
14 years$2,435$2,107$1,818$1,564$1,343$644
15 years$2,249$1,925$1,642$1,395$1,182$532
16 years$2,087$1,766$1,488$1,249$1,045$441
17 years$1,944$1,627$1,354$1,122$926$366
18 years$1,816$1,503$1,236$1,011$824$304
19 years$1,703$1,393$1,132$914$734$253
20 years$1,601$1,295$1,039$828$656$211
21 years$1,509$1,206$955$751$587$176
22 years$1,425$1,126$881$683$526$147
23 years$1,348$1,053$813$622$472$123
24 years$1,279$986$752$567$424$102
25 years$1,214$926$696$518$382$86
26 years$1,155$870$646$474$344$72
27 years$1,100$819$600$434$310$60
28 years$1,050$771$558$397$280$50
29 years$1,003$728$519$364$253$42
30 years$959$687$483$334$228$35
31 years$918$650$451$307$206$29
32 years$879$615$420$282$187$25
33 years$843$582$393$260$169$21
34 years$810$552$367$239$153$17
35 years$778$523$343$220$139$15
36 years$748$497$321$202$126$12
37 years$720$472$300$187$114$10
38 years$693$448$281$172$103$9
39 years$668$426$263$159$94$7
40 years$644$406$247$146$85$6
41 years$621$386$232$135$77$5
42 years$600$368$217$125$70$4
43 years$579$350$204$115$63$4
44 years$560$334$191$106$58$3
45 years$541$319$180$98$52$2
46 years$523$304$169$91$47$2
47 years$506$290$158$84$43$2
48 years$490$277$149$77$39$1
49 years$475$264$140$71$36$1
50 years$460$252$132$66$32$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $471,000, adding $5,278 every year, while hoping to spend $21,169 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: 69/16/15 Blend
64$471,000$471,000$471,000$471,000
65$524,486$499,523$492,223$558,502
66$555,460$501,476$486,189$583,775
67$588,884$502,815$479,243$608,397
68$624,985$503,488$471,332$634,795
69$664,014$503,439$462,402$663,142
70$706,245$502,609$452,394$693,627
71$751,980$500,936$441,247$726,461
72$801,551$498,351$428,899$761,875
73$855,325$494,785$415,282$800,125
74$913,702$490,163$400,328$841,493
75$977,123$484,406$383,963$886,290
76$1,046,076$477,428$366,112$934,860
77$1,121,095$469,141$346,696$987,583
78$1,202,768$459,450$325,631$1,044,876
79$1,291,742$448,254$302,831$1,107,202
80$1,388,729$435,449$278,206$1,175,071
81$1,494,514$420,920$251,660$1,249,045
82$1,609,959$404,550$223,096$1,329,745
83$1,736,014$386,212$192,409$1,417,857
84$1,873,725$365,774$159,492$1,514,136
85$2,024,242$343,094$124,232$1,619,417
86$2,188,833$318,024$86,512$1,734,620
87$2,368,893$290,406$46,209$1,860,761
88$2,565,959$260,074$3,196$1,998,959
89$2,781,721$226,853$0$2,150,452
90$3,018,043$190,555$0$2,323,439
91$3,276,977$150,986$0$2,513,578
92$3,560,781$107,936$0$2,722,041
93$3,871,944$61,189$0$2,950,684
94$4,213,207$10,511$0$3,201,549
95$4,587,587$0$0$3,476,893
96$4,998,411$0$0$3,787,007
97$5,449,339$0$0$4,129,453
98$5,944,407$0$0$4,505,447
99$6,488,057$0$0$4,918,370
100$7,085,185$0$0$5,371,941