Can I retire at age 72 with 486,000?

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 $486,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.5%
1 years$40,133$39,776$39,427$39,087$38,754$38,350
2 years$19,868$19,498$19,139$18,792$18,454$18,047
3 years$13,114$12,742$12,384$12,040$11,708$11,310
4 years$9,737$9,367$9,013$8,674$8,350$7,966
5 years$7,712$7,344$6,994$6,663$6,348$5,977
6 years$6,362$5,997$5,652$5,328$5,023$4,666
7 years$5,398$5,036$4,697$4,381$4,085$3,743
8 years$4,676$4,317$3,984$3,675$3,389$3,062
9 years$4,114$3,759$3,431$3,130$2,854$2,541
10 years$3,665$3,313$2,991$2,698$2,432$2,133
11 years$3,298$2,949$2,633$2,348$2,091$1,807
12 years$2,992$2,647$2,337$2,060$1,812$1,541
13 years$2,734$2,392$2,088$1,818$1,580$1,323
14 years$2,512$2,175$1,876$1,614$1,385$1,141
15 years$2,321$1,986$1,694$1,440$1,220$988
16 years$2,153$1,823$1,536$1,289$1,078$859
17 years$2,005$1,678$1,397$1,158$956$748
18 years$1,874$1,551$1,276$1,044$850$654
19 years$1,757$1,437$1,168$943$758$572
20 years$1,652$1,336$1,072$854$677$502
21 years$1,557$1,244$986$775$606$441
22 years$1,470$1,161$909$705$543$388
23 years$1,391$1,086$839$642$487$342
24 years$1,319$1,018$776$585$438$302
25 years$1,253$955$719$535$394$266
26 years$1,192$898$666$489$355$235
27 years$1,135$845$619$447$320$208
28 years$1,083$796$575$410$289$184
29 years$1,035$751$535$376$261$163
30 years$989$709$499$345$236$144
31 years$947$670$465$317$213$128
32 years$907$634$434$291$193$113
33 years$870$601$405$268$174$100
34 years$836$569$378$246$158$89
35 years$803$540$354$227$143$79
36 years$772$513$331$209$130$70
37 years$743$487$310$192$117$62
38 years$715$463$290$177$106$55
39 years$689$440$272$164$97$49
40 years$664$419$255$151$88$44
41 years$641$398$239$139$79$39
42 years$619$379$224$128$72$34
43 years$598$362$210$119$65$30
44 years$577$345$197$110$59$27
45 years$558$329$185$101$54$24
46 years$540$314$174$93$49$21
47 years$522$299$164$86$44$19
48 years$506$286$154$80$40$17
49 years$490$273$144$74$37$15
50 years$475$261$136$68$33$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 72 starting with $486,000, adding $4,947 every year, while hoping to spend $30,946 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: 74/6/20 Blend
71$486,000$486,000$486,000$486,000
72$540,675$514,917$507,384$577,760
73$562,897$507,221$491,455$595,342
74$586,349$498,112$473,955$610,365
75$611,124$487,486$454,799$626,031
76$637,321$475,236$433,898$642,397
77$665,053$461,247$411,159$659,528
78$694,439$445,399$386,483$677,493
79$725,611$427,563$359,770$696,373
80$758,714$407,604$330,912$716,252
81$793,904$385,378$299,799$737,229
82$831,355$360,734$266,315$759,410
83$871,254$333,511$230,337$782,914
84$913,809$303,540$191,741$807,873
85$959,245$270,641$150,392$834,432
86$1,007,811$234,626$106,153$862,754
87$1,059,779$195,293$58,880$893,018
88$1,115,446$152,432$8,422$925,422
89$1,175,140$105,820$0$960,188
90$1,239,219$55,220$0$1,007,252
91$1,308,077$383$0$1,059,739
92$1,382,146$0$0$1,116,185
93$1,461,900$0$0$1,180,853
94$1,547,860$0$0$1,250,596
95$1,640,599$0$0$1,325,855
96$1,740,745$0$0$1,407,144
97$1,848,990$0$0$1,495,025
98$1,966,092$0$0$1,590,117
99$2,092,887$0$0$1,693,100
100$2,230,291$0$0$1,804,722