Can I retire at age 76 with 1,120,000?

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 $1,120,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.7%
1 years$92,489$91,665$90,861$90,076$89,310$85,835
2 years$45,786$44,934$44,107$43,306$42,529$39,069
3 years$30,221$29,365$28,540$27,747$26,982$23,647
4 years$22,440$21,586$20,770$19,990$19,244$16,059
5 years$17,772$16,924$16,118$15,354$14,629$11,603
6 years$14,662$13,820$13,026$12,279$11,575$8,710
7 years$12,441$11,606$10,825$10,095$9,414$6,708
8 years$10,776$9,948$9,180$8,469$7,810$5,260
9 years$9,482$8,662$7,907$7,213$6,577$4,180
10 years$8,447$7,635$6,893$6,218$5,604$3,356
11 years$7,601$6,797$6,069$5,411$4,819$2,715
12 years$6,896$6,100$5,386$4,747$4,176$2,210
13 years$6,300$5,513$4,812$4,191$3,642$1,807
14 years$5,790$5,011$4,324$3,720$3,193$1,484
15 years$5,348$4,578$3,904$3,317$2,811$1,222
16 years$4,962$4,200$3,539$2,970$2,484$1,009
17 years$4,622$3,868$3,221$2,669$2,203$835
18 years$4,319$3,574$2,940$2,405$1,959$692
19 years$4,049$3,313$2,691$2,173$1,746$574
20 years$3,807$3,078$2,470$1,968$1,559$477
21 years$3,587$2,867$2,272$1,786$1,395$396
22 years$3,388$2,677$2,094$1,624$1,251$330
23 years$3,206$2,503$1,933$1,479$1,123$275
24 years$3,040$2,345$1,788$1,349$1,009$229
25 years$2,888$2,201$1,656$1,232$908$191
26 years$2,747$2,069$1,536$1,127$818$159
27 years$2,617$1,947$1,426$1,031$737$133
28 years$2,496$1,834$1,326$945$665$111
29 years$2,384$1,731$1,234$866$601$92
30 years$2,280$1,634$1,149$795$543$77
31 years$2,182$1,545$1,071$730$491$64
32 years$2,091$1,462$1,000$671$444$54
33 years$2,006$1,384$933$617$402$45
34 years$1,925$1,312$872$568$364$37
35 years$1,850$1,245$815$523$330$31
36 years$1,779$1,181$763$481$299$26
37 years$1,712$1,122$714$444$271$22
38 years$1,648$1,066$669$409$245$18
39 years$1,588$1,014$626$377$222$15
40 years$1,531$965$587$348$202$13
41 years$1,477$918$551$321$183$11
42 years$1,426$874$516$296$166$9
43 years$1,377$833$485$273$151$7
44 years$1,331$794$455$252$137$6
45 years$1,286$757$427$233$124$5
46 years$1,244$723$401$215$113$4
47 years$1,204$689$377$199$102$4
48 years$1,166$658$354$184$93$3
49 years$1,129$629$333$170$84$3
50 years$1,094$600$313$157$77$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 76 starting with $1,120,000, adding $2,109 every year, while hoping to spend $20,049 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: 28/46/26 Blend
75$1,120,000$1,120,000$1,120,000$1,120,000
76$1,236,415$1,177,055$1,159,695$1,260,976
77$1,341,198$1,213,399$1,177,213$1,316,958
78$1,455,996$1,250,852$1,194,646$1,375,178
79$1,581,811$1,289,446$1,211,970$1,437,319
80$1,719,743$1,329,217$1,229,158$1,503,732
81$1,871,008$1,370,199$1,246,186$1,574,801
82$2,036,940$1,412,429$1,263,023$1,650,949
83$2,219,013$1,455,943$1,279,639$1,732,638
84$2,418,848$1,500,780$1,296,003$1,820,380
85$2,638,232$1,546,979$1,312,080$1,914,736
86$2,879,131$1,594,581$1,327,834$2,016,323
87$3,143,714$1,643,627$1,343,228$2,125,818
88$3,434,367$1,694,159$1,358,221$2,243,970
89$3,753,723$1,746,223$1,372,771$2,371,600
90$4,104,678$1,799,863$1,386,834$2,509,611
91$4,490,424$1,855,126$1,400,363$2,658,999
92$4,914,479$1,912,059$1,413,307$2,820,858
93$5,380,718$1,970,712$1,425,615$2,996,394
94$5,893,410$2,031,135$1,437,231$3,186,934
95$6,457,257$2,093,381$1,448,098$3,393,939
96$7,077,443$2,157,502$1,458,155$3,619,018
97$7,759,677$2,223,554$1,467,337$3,863,940
98$8,510,248$2,291,592$1,475,578$4,130,657
99$9,336,090$2,361,676$1,482,806$4,421,316
100$10,244,837$2,433,865$1,488,946$4,738,283