Can I retire at age 78 with 1,460,000?

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 $1,460,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.1%
1 years$120,565$119,492$118,444$117,421$116,422$115,883
2 years$59,686$58,574$57,497$56,452$55,439$54,895
3 years$39,395$38,279$37,204$36,170$35,173$34,640
4 years$29,252$28,139$27,075$26,058$25,086$24,569
5 years$23,168$22,061$21,011$20,015$19,070$18,570
6 years$19,113$18,015$16,980$16,006$15,089$14,608
7 years$16,217$15,129$14,111$13,160$12,272$11,809
8 years$14,047$12,968$11,967$11,039$10,180$9,736
9 years$12,360$11,291$10,307$9,403$8,573$8,147
10 years$11,011$9,953$8,986$8,106$7,305$6,897
11 years$9,908$8,860$7,911$7,054$6,283$5,892
12 years$8,989$7,952$7,021$6,188$5,444$5,071
13 years$8,213$7,187$6,273$5,463$4,748$4,392
14 years$7,548$6,532$5,636$4,849$4,162$3,822
15 years$6,972$5,968$5,089$4,325$3,664$3,341
16 years$6,468$5,475$4,614$3,872$3,238$2,931
17 years$6,025$5,042$4,198$3,479$2,871$2,580
18 years$5,631$4,659$3,832$3,135$2,553$2,276
19 years$5,279$4,318$3,508$2,833$2,276$2,013
20 years$4,962$4,013$3,220$2,566$2,033$1,784
21 years$4,676$3,738$2,962$2,329$1,819$1,584
22 years$4,416$3,489$2,730$2,117$1,631$1,409
23 years$4,180$3,263$2,520$1,928$1,464$1,254
24 years$3,963$3,057$2,331$1,759$1,316$1,118
25 years$3,764$2,869$2,159$1,606$1,184$998
26 years$3,581$2,697$2,002$1,469$1,066$891
27 years$3,411$2,538$1,859$1,344$961$796
28 years$3,254$2,391$1,728$1,232$867$712
29 years$3,108$2,256$1,608$1,129$783$638
30 years$2,972$2,131$1,498$1,037$708$571
31 years$2,845$2,014$1,397$952$640$512
32 years$2,726$1,906$1,303$875$579$459
33 years$2,615$1,805$1,217$805$524$412
34 years$2,510$1,710$1,137$740$474$369
35 years$2,412$1,622$1,063$681$430$331
36 years$2,319$1,540$994$628$389$298
37 years$2,231$1,463$931$578$353$267
38 years$2,149$1,390$872$533$320$240
39 years$2,070$1,322$817$491$290$216
40 years$1,996$1,257$765$453$263$194
41 years$1,926$1,197$718$418$239$174
42 years$1,859$1,140$673$386$217$157
43 years$1,795$1,086$632$356$197$141
44 years$1,735$1,035$593$329$178$127
45 years$1,677$987$557$304$162$114
46 years$1,622$942$523$281$147$102
47 years$1,570$899$491$259$134$92
48 years$1,519$858$462$240$121$83
49 years$1,471$819$434$221$110$74
50 years$1,425$783$408$205$100$67

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 78 starting with $1,460,000, adding $4,920 every year, while hoping to spend $42,614 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: 36/42/22 Blend
77$1,460,000$1,460,000$1,460,000$1,460,000
78$1,613,995$1,536,615$1,513,985$1,661,212
79$1,733,282$1,566,568$1,519,363$1,726,216
80$1,863,307$1,596,561$1,523,492$1,792,045
81$2,005,122$1,626,550$1,526,286$1,862,249
82$2,159,882$1,656,489$1,527,655$1,937,245
83$2,328,861$1,686,327$1,527,502$2,017,495
84$2,513,458$1,716,011$1,525,727$2,103,508
85$2,715,216$1,745,481$1,522,224$2,195,845
86$2,935,834$1,774,675$1,516,884$2,295,127
87$3,177,180$1,803,525$1,509,591$2,402,041
88$3,441,313$1,831,958$1,500,222$2,517,343
89$3,730,499$1,859,896$1,488,652$2,641,870
90$4,047,234$1,887,256$1,474,747$2,776,543
91$4,394,268$1,913,947$1,458,366$2,922,384
92$4,774,627$1,939,874$1,439,365$3,080,516
93$5,191,645$1,964,934$1,417,590$3,252,184
94$5,648,994$1,989,017$1,392,881$3,438,758
95$6,150,719$2,012,006$1,365,069$3,641,755
96$6,701,273$2,033,775$1,333,980$3,862,845
97$7,305,564$2,054,192$1,299,430$4,103,875
98$7,968,997$2,073,113$1,261,226$4,366,883
99$8,697,526$2,090,386$1,219,168$4,654,119
100$9,497,708$2,105,850$1,173,045$4,968,065