Can I retire at age 70 with 862,000?

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 $862,000?

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$71,183$70,549$69,930$69,327$68,737$66,778
2 years$35,239$34,583$33,947$33,330$32,732$30,773
3 years$23,259$22,600$21,966$21,355$20,766$18,870
4 years$17,271$16,614$15,986$15,385$14,811$12,990
5 years$13,678$13,025$12,405$11,817$11,259$9,520
6 years$11,284$10,636$10,025$9,450$8,909$7,253
7 years$9,575$8,932$8,331$7,770$7,245$5,673
8 years$8,294$7,657$7,065$6,518$6,011$4,520
9 years$7,297$6,666$6,086$5,552$5,062$3,652
10 years$6,501$5,876$5,305$4,786$4,313$2,982
11 years$5,850$5,231$4,671$4,165$3,709$2,455
12 years$5,307$4,695$4,145$3,653$3,214$2,034
13 years$4,849$4,243$3,704$3,225$2,803$1,695
14 years$4,456$3,857$3,328$2,863$2,457$1,418
15 years$4,116$3,523$3,004$2,553$2,163$1,190
16 years$3,819$3,233$2,724$2,286$1,912$1,002
17 years$3,557$2,977$2,479$2,054$1,695$846
18 years$3,324$2,751$2,263$1,851$1,507$715
19 years$3,117$2,550$2,071$1,673$1,344$606
20 years$2,930$2,369$1,901$1,515$1,200$514
21 years$2,761$2,207$1,749$1,375$1,074$436
22 years$2,608$2,060$1,612$1,250$963$371
23 years$2,468$1,927$1,488$1,138$864$315
24 years$2,340$1,805$1,376$1,038$777$268
25 years$2,222$1,694$1,275$948$699$229
26 years$2,114$1,592$1,182$867$630$195
27 years$2,014$1,498$1,098$794$568$166
28 years$1,921$1,412$1,020$727$512$142
29 years$1,835$1,332$950$667$462$121
30 years$1,755$1,258$885$612$418$103
31 years$1,680$1,189$825$562$378$88
32 years$1,609$1,125$769$517$342$75
33 years$1,544$1,066$718$475$309$64
34 years$1,482$1,010$671$437$280$55
35 years$1,424$958$628$402$254$47
36 years$1,369$909$587$371$230$40
37 years$1,317$863$549$341$208$34
38 years$1,269$821$515$315$189$29
39 years$1,222$780$482$290$171$25
40 years$1,178$742$452$268$155$21
41 years$1,137$707$424$247$141$18
42 years$1,097$673$397$228$128$16
43 years$1,060$641$373$210$116$13
44 years$1,024$611$350$194$105$11
45 years$990$583$329$179$96$10
46 years$958$556$309$166$87$8
47 years$927$531$290$153$79$7
48 years$897$507$273$141$72$6
49 years$869$484$256$131$65$5
50 years$842$462$241$121$59$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 70 starting with $862,000, adding $2,110 every year, while hoping to spend $49,442 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: 59/36/5 Blend
69$862,000$862,000$862,000$862,000
70$952,100$906,414$893,053$1,007,311
71$996,609$898,223$870,365$1,036,338
72$1,044,000$887,973$845,259$1,062,114
73$1,094,516$875,511$817,603$1,088,959
74$1,148,421$860,676$787,257$1,116,977
75$1,206,006$843,295$754,076$1,146,284
76$1,267,588$823,186$717,908$1,177,010
77$1,333,517$800,157$678,593$1,209,301
78$1,404,175$774,004$635,965$1,243,321
79$1,479,981$744,510$589,849$1,279,251
80$1,561,395$711,448$540,066$1,317,295
81$1,648,923$674,574$486,424$1,357,682
82$1,743,119$633,634$428,725$1,400,664
83$1,844,593$588,358$366,762$1,446,525
84$1,954,012$538,458$300,320$1,495,581
85$2,072,113$483,634$229,172$1,548,184
86$2,199,701$423,565$153,082$1,604,726
87$2,337,665$357,914$71,805$1,665,645
88$2,486,979$286,324$0$1,731,426
89$2,648,716$208,419$0$1,803,407
90$2,824,055$123,801$0$1,885,534
91$3,014,290$32,049$0$1,974,655
92$3,220,848$0$0$2,071,531
93$3,445,297$0$0$2,203,655
94$3,689,361$0$0$2,361,194
95$3,954,938$0$0$2,532,683
96$4,244,116$0$0$2,719,481
97$4,559,191$0$0$2,923,078
98$4,902,693$0$0$3,145,118
99$5,277,404$0$0$3,387,408
100$5,686,386$0$0$3,651,938