Can I retire at age 65 with 970,000?

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 $970,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17%
1 years$80,102$79,388$78,692$78,013$77,349$75,144
2 years$39,654$38,916$38,200$37,506$36,833$34,629
3 years$26,174$25,432$24,718$24,030$23,368$21,234
4 years$19,435$18,695$17,988$17,313$16,666$14,618
5 years$15,392$14,657$13,960$13,298$12,670$10,713
6 years$12,698$11,969$11,282$10,634$10,025$8,162
7 years$10,775$10,051$9,375$8,743$8,153$6,383
8 years$9,333$8,616$7,951$7,334$6,764$5,087
9 years$8,212$7,502$6,848$6,247$5,696$4,110
10 years$7,315$6,612$5,970$5,385$4,853$3,356
11 years$6,583$5,887$5,256$4,687$4,174$2,763
12 years$5,972$5,283$4,665$4,111$3,617$2,289
13 years$5,456$4,775$4,168$3,629$3,154$1,907
14 years$5,015$4,340$3,745$3,222$2,765$1,595
15 years$4,632$3,965$3,381$2,873$2,434$1,339
16 years$4,297$3,638$3,065$2,573$2,152$1,127
17 years$4,003$3,350$2,789$2,311$1,908$951
18 years$3,741$3,096$2,546$2,083$1,696$804
19 years$3,507$2,869$2,331$1,882$1,512$681
20 years$3,297$2,666$2,139$1,705$1,350$578
21 years$3,107$2,483$1,968$1,547$1,209$491
22 years$2,934$2,318$1,814$1,407$1,083$417
23 years$2,777$2,168$1,674$1,281$972$355
24 years$2,633$2,031$1,549$1,168$874$302
25 years$2,501$1,906$1,434$1,067$786$257
26 years$2,379$1,792$1,330$976$708$219
27 years$2,266$1,686$1,235$893$639$187
28 years$2,162$1,589$1,148$818$576$159
29 years$2,065$1,499$1,069$750$520$136
30 years$1,975$1,415$995$689$470$116
31 years$1,890$1,338$928$632$425$99
32 years$1,811$1,266$866$581$385$85
33 years$1,737$1,199$808$535$348$72
34 years$1,668$1,136$755$492$315$62
35 years$1,602$1,078$706$453$285$53
36 years$1,541$1,023$661$417$259$45
37 years$1,482$972$618$384$234$38
38 years$1,427$923$579$354$212$33
39 years$1,375$878$542$326$193$28
40 years$1,326$835$508$301$175$24
41 years$1,279$795$477$278$159$20
42 years$1,235$757$447$256$144$18
43 years$1,193$722$420$237$131$15
44 years$1,152$688$394$219$119$13
45 years$1,114$656$370$202$108$11
46 years$1,078$626$347$186$98$9
47 years$1,043$597$326$172$89$8
48 years$1,009$570$307$159$81$7
49 years$978$544$288$147$73$6
50 years$947$520$271$136$66$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $970,000, adding $6,705 every year, while hoping to spend $21,001 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: 41/48/11 Blend
64$970,000$970,000$970,000$970,000
65$1,075,856$1,024,446$1,009,411$1,116,200
66$1,163,249$1,052,299$1,020,882$1,173,034
67$1,258,851$1,080,813$1,032,032$1,231,903
68$1,363,479$1,109,998$1,042,831$1,295,149
69$1,478,030$1,139,864$1,053,242$1,363,179
70$1,603,493$1,170,421$1,063,229$1,436,440
71$1,740,957$1,201,679$1,072,754$1,515,426
72$1,891,619$1,233,646$1,081,777$1,600,677
73$2,056,802$1,266,332$1,090,253$1,692,789
74$2,237,958$1,299,745$1,098,139$1,792,421
75$2,436,690$1,333,893$1,105,388$1,900,292
76$2,654,763$1,368,784$1,111,948$2,017,200
77$2,894,119$1,404,425$1,117,769$2,144,020
78$3,156,899$1,440,822$1,122,795$2,281,716
79$3,445,462$1,477,981$1,126,967$2,431,350
80$3,762,405$1,515,908$1,130,226$2,594,091
81$4,110,590$1,554,607$1,132,508$2,771,227
82$4,493,168$1,594,081$1,133,745$2,964,178
83$4,913,613$1,634,333$1,133,868$3,174,505
84$5,375,752$1,675,365$1,132,802$3,403,930
85$5,883,798$1,717,177$1,130,471$3,654,349
86$6,442,396$1,759,770$1,126,792$3,927,850
87$7,056,662$1,803,141$1,121,682$4,226,735
88$7,732,234$1,847,286$1,115,050$4,553,539
89$8,475,321$1,892,203$1,106,803$4,911,056
90$9,292,767$1,937,884$1,096,844$5,302,363
91$10,192,110$1,984,321$1,085,070$5,730,850
92$11,181,658$2,031,506$1,071,373$6,200,254
93$12,270,564$2,079,426$1,055,640$6,714,693
94$13,468,912$2,128,069$1,037,754$7,278,701
95$14,787,814$2,177,417$1,017,592$7,897,279
96$16,239,514$2,227,453$995,024$8,575,934
97$17,837,502$2,278,156$969,916$9,320,736
98$19,596,644$2,329,503$942,125$10,138,374
99$21,533,320$2,381,467$911,504$11,036,217
100$23,665,578$2,434,018$877,899$12,022,390