Can I retire at age 80 with 1,250,000?

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 $1,250,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.4%
1 years$103,224$102,304$101,407$100,532$99,677$98,677
2 years$51,101$50,149$49,227$48,333$47,465$46,458
3 years$33,729$32,773$31,853$30,967$30,114$29,131
4 years$25,045$24,092$23,181$22,310$21,477$20,526
5 years$19,835$18,888$17,989$17,136$16,327$15,410
6 years$16,364$15,424$14,538$13,704$12,919$12,037
7 years$13,885$12,953$12,081$11,267$10,506$9,661
8 years$12,027$11,103$10,246$9,451$8,716$7,906
9 years$10,582$9,667$8,825$8,051$7,340$6,566
10 years$9,427$8,521$7,694$6,940$6,254$5,515
11 years$8,483$7,586$6,773$6,040$5,379$4,674
12 years$7,696$6,809$6,011$5,298$4,661$3,990
13 years$7,031$6,153$5,371$4,677$4,065$3,427
14 years$6,462$5,593$4,825$4,152$3,563$2,958
15 years$5,969$5,109$4,357$3,703$3,137$2,563
16 years$5,538$4,688$3,950$3,315$2,773$2,229
17 years$5,158$4,317$3,594$2,979$2,458$1,944
18 years$4,821$3,989$3,281$2,684$2,186$1,700
19 years$4,519$3,697$3,004$2,426$1,948$1,489
20 years$4,248$3,436$2,757$2,197$1,740$1,307
21 years$4,004$3,200$2,536$1,994$1,557$1,150
22 years$3,781$2,987$2,337$1,813$1,396$1,012
23 years$3,579$2,794$2,158$1,651$1,253$892
24 years$3,393$2,618$1,996$1,506$1,126$788
25 years$3,223$2,457$1,848$1,375$1,014$696
26 years$3,066$2,309$1,714$1,257$913$615
27 years$2,921$2,173$1,592$1,151$823$544
28 years$2,786$2,047$1,480$1,054$743$482
29 years$2,661$1,931$1,377$967$671$427
30 years$2,544$1,824$1,283$887$606$378
31 years$2,436$1,724$1,196$815$548$335
32 years$2,334$1,632$1,116$749$496$298
33 years$2,239$1,545$1,042$689$448$264
34 years$2,149$1,464$973$634$406$234
35 years$2,065$1,389$910$583$368$208
36 years$1,985$1,318$851$537$333$185
37 years$1,910$1,252$797$495$302$164
38 years$1,840$1,190$746$456$274$146
39 years$1,772$1,132$699$421$248$130
40 years$1,709$1,077$655$388$225$115
41 years$1,649$1,025$614$358$204$102
42 years$1,591$976$576$330$185$91
43 years$1,537$930$541$305$168$81
44 years$1,485$886$508$282$153$72
45 years$1,436$845$477$260$139$64
46 years$1,389$806$448$240$126$57
47 years$1,344$770$421$222$114$51
48 years$1,301$735$395$205$104$45
49 years$1,260$702$372$190$94$40
50 years$1,220$670$349$175$86$36

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $1,250,000, adding $4,776 every year, while hoping to spend $32,601 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: 48/36/16 Blend
79$1,250,000$1,250,000$1,250,000$1,250,000
80$1,382,426$1,316,176$1,296,801$1,442,374
81$1,488,747$1,345,982$1,305,557$1,514,167
82$1,604,819$1,376,155$1,313,513$1,588,354
83$1,731,604$1,406,680$1,320,609$1,668,199
84$1,870,158$1,437,538$1,326,780$1,754,246
85$2,021,645$1,468,708$1,331,959$1,847,091
86$2,187,347$1,500,169$1,336,073$1,947,391
87$2,368,675$1,531,896$1,339,050$2,055,872
88$2,567,182$1,563,861$1,340,811$2,173,331
89$2,784,580$1,596,035$1,341,273$2,300,650
90$3,022,751$1,628,385$1,340,350$2,438,798
91$3,283,772$1,660,876$1,337,951$2,588,845
92$3,569,926$1,693,469$1,333,983$2,751,968
93$3,883,732$1,726,122$1,328,344$2,929,468
94$4,227,961$1,758,790$1,320,932$3,122,776
95$4,605,665$1,791,423$1,311,635$3,333,471
96$5,020,209$1,823,969$1,300,341$3,563,292
97$5,475,296$1,856,369$1,286,928$3,814,158
98$5,975,007$1,888,563$1,271,272$4,088,183
99$6,523,838$1,920,482$1,253,239$4,387,698
100$7,126,740$1,952,056$1,232,694$4,715,273